[ { "page": 1, "items": [ { "page": 1, "type": "TITLE", "location": { "l": 103.68, "t": 779.28, "r": 574.32, "b": 673.44 }, "text": "TEAM KENTUCKY\\textregistered New\nKentucky Home", "reading_order": 0, "level": 1 }, { "page": 1, "type": "FIGURE", "location": { "l": 28.56, "t": 649.2, "r": 655.68, "b": 304.8 }, "text": "", "reading_order": 1 }, { "page": 1, "type": "TEXT", "location": { "l": 212.16, "t": 289.2, "r": 613.92, "b": 262.08 }, "text": "2026-2028 EXECUTIVE BUDGET", "reading_order": 2 }, { "page": 1, "type": "TEXT", "location": { "l": 459.36, "t": 237.84, "r": 614.16, "b": 200.88 }, "text": "Andy Beshear\nGOVERNOR", "reading_order": 3 }, { "page": 1, "type": "TEXT", "location": { "l": 460.56, "t": 187.92, "r": 613.68, "b": 150 }, "text": "John Hicks\nSTATE BUDGET DIRECTOR", "reading_order": 4 }, { "page": 1, "type": "TEXT", "location": { "l": 493.92, "t": 100.32, "r": 616.56, "b": 72 }, "text": "Volume I", "reading_order": 5 } ] }, { "page": 2, "items": [ { "page": 2, "type": "TITLE", "location": { "l": 252.16, "t": 765.3333, "r": 381.4959, "b": 751.927 }, "text": "TABLE OF CONTENTS", "reading_order": 0, "level": 2 }, { "page": 2, "type": "TOC", "location": { "l": 52.43, "t": 765.3333, "r": 572.4815, "b": 78.8869 }, "text": "", "items": [ { "page": 2, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 741.8528, "r": 569.7015, "b": 730.6369 }, "text": "EXECUTIVE BRANCH ............................................................................................................................................................", "title": "EXECUTIVE BRANCH ............................................................................................................................................................", "page_target": 1, "page_start": 1, "page_end": 1, "row_index": 0, "reading_order": 0 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 714.8528, "r": 569.7015, "b": 703.6369 }, "text": "GENERAL GOVERNMENT ....................................................................................................................................................", "title": "GENERAL GOVERNMENT ....................................................................................................................................................", "page_target": 3, "page_start": 3, "page_end": 3, "row_index": 1, "reading_order": 1 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 699.4728, "r": 569.7015, "b": 688.2569 }, "text": "Office of the Governor ...........................................................................................................................................................", "title": "Office of the Governor ...........................................................................................................................................................", "page_target": 5, "page_start": 5, "page_end": 5, "row_index": 2, "reading_order": 2 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 684.4727, "r": 569.7015, "b": 673.2569 }, "text": "Office of State Budget Director ............................................................................................................................................", "title": "Office of State Budget Director ............................................................................................................................................", "page_target": 7, "page_start": 7, "page_end": 7, "row_index": 3, "reading_order": 3 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 669.4727, "r": 569.7015, "b": 658.2569 }, "text": "Homeland Security ................................................................................................................................................................", "title": "Homeland Security ................................................................................................................................................................", "page_target": 9, "page_start": 9, "page_end": 9, "row_index": 4, "reading_order": 4 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 654.4727, "r": 572.1114, "b": 643.2569 }, "text": "Veterans' Affairs .....................................................................................................................................................................", "title": "Veterans' Affairs .....................................................................................................................................................................", "page_target": 11, "page_start": 11, "page_end": 11, "row_index": 5, "reading_order": 5 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 639.4727, "r": 572.4815, "b": 628.2569 }, "text": "Kentucky Infrastructure Authority ........................................................................................................................................", "title": "Kentucky Infrastructure Authority ........................................................................................................................................", "page_target": 13, "page_start": 13, "page_end": 13, "row_index": 6, "reading_order": 6 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 624.4727, "r": 572.4815, "b": 613.2569 }, "text": "Military Affairs .........................................................................................................................................................................", "title": "Military Affairs .........................................................................................................................................................................", "page_target": 16, "page_start": 16, "page_end": 16, "row_index": 7, "reading_order": 7 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 609.4727, "r": 572.4815, "b": 598.2569 }, "text": "Commission on Human Rights ............................................................................................................................................", "title": "Commission on Human Rights ............................................................................................................................................", "page_target": 18, "page_start": 18, "page_end": 18, "row_index": 8, "reading_order": 8 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 594.4727, "r": 572.4815, "b": 583.2569 }, "text": "Department for Local Government .....................................................................................................................................", "title": "Department for Local Government .....................................................................................................................................", "page_target": 20, "page_start": 20, "page_end": 20, "row_index": 9, "reading_order": 9 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 579.4727, "r": 572.4815, "b": 568.2569 }, "text": "Local Government Economic Assistance Fund ................................................................................................................", "title": "Local Government Economic Assistance Fund ................................................................................................................", "page_target": 22, "page_start": 22, "page_end": 22, "row_index": 10, "reading_order": 10 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 564.4727, "r": 572.4815, "b": 553.2569 }, "text": "Local Government Economic Development Fund ............................................................................................................", "title": "Local Government Economic Development Fund ............................................................................................................", "page_target": 24, "page_start": 24, "page_end": 24, "row_index": 11, "reading_order": 11 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 549.4727, "r": 572.4815, "b": 538.2569 }, "text": "Local Government Regional Dev Agency Assistance Fund ...........................................................................................", "title": "Local Government Regional Dev Agency Assistance Fund ...........................................................................................", "page_target": 26, "page_start": 26, "page_end": 26, "row_index": 12, "reading_order": 12 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 534.4727, "r": 572.4815, "b": 523.2569 }, "text": "Executive Branch Ethics Commission ................................................................................................................................", "title": "Executive Branch Ethics Commission ................................................................................................................................", "page_target": 27, "page_start": 27, "page_end": 27, "row_index": 13, "reading_order": 13 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 519.4727, "r": 572.4815, "b": 508.2569 }, "text": "Secretary of State ..................................................................................................................................................................", "title": "Secretary of State ..................................................................................................................................................................", "page_target": 28, "page_start": 28, "page_end": 28, "row_index": 14, "reading_order": 14 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 504.4726, "r": 572.4815, "b": 493.2569 }, "text": "Board of Elections .................................................................................................................................................................", "title": "Board of Elections .................................................................................................................................................................", "page_target": 30, "page_start": 30, "page_end": 30, "row_index": 15, "reading_order": 15 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 489.4726, "r": 572.4815, "b": 478.2569 }, "text": "Registry of Election Finance ................................................................................................................................................", "title": "Registry of Election Finance ................................................................................................................................................", "page_target": 32, "page_start": 32, "page_end": 32, "row_index": 16, "reading_order": 16 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 474.4726, "r": 572.4815, "b": 463.2569 }, "text": "Attorney General ....................................................................................................................................................................", "title": "Attorney General ....................................................................................................................................................................", "page_target": 33, "page_start": 33, "page_end": 33, "row_index": 17, "reading_order": 17 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 459.4726, "r": 572.4815, "b": 448.2569 }, "text": "Commonwealth's Attorneys ..................................................................................................................................................", "title": "Commonwealth's Attorneys ..................................................................................................................................................", "page_target": 35, "page_start": 35, "page_end": 35, "row_index": 18, "reading_order": 18 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 444.4726, "r": 572.4815, "b": 433.2569 }, "text": "County Attorneys ...................................................................................................................................................................", "title": "County Attorneys ...................................................................................................................................................................", "page_target": 37, "page_start": 37, "page_end": 37, "row_index": 19, "reading_order": 19 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 429.4726, "r": 572.4815, "b": 418.2569 }, "text": "Treasury ..................................................................................................................................................................................", "title": "Treasury ..................................................................................................................................................................................", "page_target": 38, "page_start": 38, "page_end": 38, "row_index": 20, "reading_order": 20 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 414.4726, "r": 572.4815, "b": 403.2569 }, "text": "Agriculture ...............................................................................................................................................................................", "title": "Agriculture ...............................................................................................................................................................................", "page_target": 40, "page_start": 40, "page_end": 40, "row_index": 21, "reading_order": 21 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 399.4726, "r": 572.4815, "b": 388.2569 }, "text": "Auditor of Public Accounts ...................................................................................................................................................", "title": "Auditor of Public Accounts ...................................................................................................................................................", "page_target": 43, "page_start": 43, "page_end": 43, "row_index": 22, "reading_order": 22 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 384.4726, "r": 572.4815, "b": 373.2569 }, "text": "Personnel Board ....................................................................................................................................................................", "title": "Personnel Board ....................................................................................................................................................................", "page_target": 45, "page_start": 45, "page_end": 45, "row_index": 23, "reading_order": 23 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 369.4726, "r": 572.4815, "b": 358.2569 }, "text": "Kentucky Public Pensions Authority ...................................................................................................................................", "title": "Kentucky Public Pensions Authority ...................................................................................................................................", "page_target": 46, "page_start": 46, "page_end": 46, "row_index": 24, "reading_order": 24 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 354.4726, "r": 572.4815, "b": 343.2569 }, "text": "Occupational and Professional Boards and Commissions .............................................................................................", "title": "Occupational and Professional Boards and Commissions .............................................................................................", "page_target": 48, "page_start": 48, "page_end": 48, "row_index": 25, "reading_order": 25 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 339.4726, "r": 572.4815, "b": 328.2569 }, "text": "Kentucky River Authority ......................................................................................................................................................", "title": "Kentucky River Authority ......................................................................................................................................................", "page_target": 50, "page_start": 50, "page_end": 50, "row_index": 26, "reading_order": 26 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 324.4726, "r": 572.4815, "b": 313.2569 }, "text": "School Facilities Construction Commission ......................................................................................................................", "title": "School Facilities Construction Commission ......................................................................................................................", "page_target": 52, "page_start": 52, "page_end": 52, "row_index": 27, "reading_order": 27 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 309.4726, "r": 572.4815, "b": 298.2569 }, "text": "Teachers’ Retirement System ..............................................................................................................................................", "title": "Teachers’ Retirement System ..............................................................................................................................................", "page_target": 54, "page_start": 54, "page_end": 54, "row_index": 28, "reading_order": 28 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 294.4726, "r": 572.4815, "b": 283.2569 }, "text": "Judgments ..............................................................................................................................................................................", "title": "Judgments ..............................................................................................................................................................................", "page_target": 56, "page_start": 56, "page_end": 56, "row_index": 29, "reading_order": 29 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 279.4727, "r": 572.4815, "b": 268.257 }, "text": "Appropriations Not Otherwise Classified ...........................................................................................................................", "title": "Appropriations Not Otherwise Classified ...........................................................................................................................", "page_target": 57, "page_start": 57, "page_end": 57, "row_index": 30, "reading_order": 30 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 264.4727, "r": 572.4815, "b": 253.2569 }, "text": "KY Communications Network Authority .............................................................................................................................", "title": "KY Communications Network Authority .............................................................................................................................", "page_target": 59, "page_start": 59, "page_end": 59, "row_index": 31, "reading_order": 31 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 237.8527, "r": 572.4815, "b": 226.6369 }, "text": "ECONOMIC DEVELOPMENT ................................................................................................................................................", "title": "ECONOMIC DEVELOPMENT ................................................................................................................................................", "page_target": 61, "page_start": 61, "page_end": 61, "row_index": 32, "reading_order": 32 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 222.1028, "r": 572.4815, "b": 210.8869 }, "text": "Economic Development ........................................................................................................................................................", "title": "Economic Development ........................................................................................................................................................", "page_target": 61, "page_start": 61, "page_end": 61, "row_index": 33, "reading_order": 33 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 195.1028, "r": 572.4815, "b": 183.8869 }, "text": "DEPARTMENT OF EDUCATION ..........................................................................................................................................", "title": "DEPARTMENT OF EDUCATION ..........................................................................................................................................", "page_target": 63, "page_start": 63, "page_end": 63, "row_index": 34, "reading_order": 34 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 179.7227, "r": 572.4815, "b": 168.5069 }, "text": "Support Education Excellence in Kentucky (SEEK) ........................................................................................................", "title": "Support Education Excellence in Kentucky (SEEK) ........................................................................................................", "page_target": 65, "page_start": 65, "page_end": 65, "row_index": 35, "reading_order": 35 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 164.7227, "r": 572.4815, "b": 153.5069 }, "text": "Operations and Support Services .......................................................................................................................................", "title": "Operations and Support Services .......................................................................................................................................", "page_target": 67, "page_start": 67, "page_end": 67, "row_index": 36, "reading_order": 36 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 149.7227, "r": 572.4815, "b": 138.5069 }, "text": "Commissioner’s Office/Board of Education .................................................................................................................", "title": "Commissioner’s Office/Board of Education .................................................................................................................", "page_target": 69, "page_start": 69, "page_end": 69, "row_index": 37, "reading_order": 37 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 134.7227, "r": 572.4815, "b": 123.5069 }, "text": "Finance and Operations ..................................................................................................................................................", "title": "Finance and Operations ..................................................................................................................................................", "page_target": 70, "page_start": 70, "page_end": 70, "row_index": 38, "reading_order": 38 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 119.7227, "r": 572.4815, "b": 108.5069 }, "text": "Legal Services ..................................................................................................................................................................", "title": "Legal Services ..................................................................................................................................................................", "page_target": 72, "page_start": 72, "page_end": 72, "row_index": 39, "reading_order": 39 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 104.7227, "r": 572.4815, "b": 93.5068 }, "text": "Education Technology .....................................................................................................................................................", "title": "Education Technology .....................................................................................................................................................", "page_target": 73, "page_start": 73, "page_end": 73, "row_index": 40, "reading_order": 40 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 90.1027, "r": 572.4815, "b": 78.8869 }, "text": "West Ky State Aid Funding for Emergencies (SAFE) Fund ......................................................................................", "title": "West Ky State Aid Funding for Emergencies (SAFE) Fund ......................................................................................", "page_target": 75, "page_start": 75, "page_end": 75, "row_index": 41, "reading_order": 41 } ], "reading_order": 1 }, { "page": 2, "type": "TEXT", "location": { "l": 303.6, "t": 18.48, "r": 308.4, "b": 9.36 }, "text": "i", "reading_order": 2 } ] }, { "page": 3, "items": [ { "page": 3, "type": "TOC", "location": { "l": 52.43, "t": 762.0027, "r": 575.2615, "b": 39.0369 }, "text": "", "items": [ { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.9301, "t": 762.0027, "r": 572.4815, "b": 750.7869 }, "text": "EKY SAFE Fund ...............................................................................................................................................................", "title": "EKY SAFE Fund ...............................................................................................................................................................", "page_target": 76, "page_start": 76, "page_end": 76, "row_index": 0, "reading_order": 0 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 747.0028, "r": 572.4815, "b": 735.7869 }, "text": "Learning and Results Services ............................................................................................................................................", "title": "Learning and Results Services ............................................................................................................................................", "page_target": 77, "page_start": 77, "page_end": 77, "row_index": 1, "reading_order": 1 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 731.2528, "r": 572.4815, "b": 720.0369 }, "text": "Continuous Improvement and Support .........................................................................................................................", "title": "Continuous Improvement and Support .........................................................................................................................", "page_target": 79, "page_start": 79, "page_end": 79, "row_index": 2, "reading_order": 2 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 715.5028, "r": 572.4815, "b": 704.2869 }, "text": "Special Education and Early Learning ..........................................................................................................................", "title": "Special Education and Early Learning ..........................................................................................................................", "page_target": 81, "page_start": 81, "page_end": 81, "row_index": 3, "reading_order": 3 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 699.7528, "r": 572.4815, "b": 688.5369 }, "text": "Educator Licensure and Effectiveness .........................................................................................................................", "title": "Educator Licensure and Effectiveness .........................................................................................................................", "page_target": 83, "page_start": 83, "page_end": 83, "row_index": 4, "reading_order": 4 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 684.0028, "r": 572.4815, "b": 672.7869 }, "text": "Teaching and Learning ....................................................................................................................................................", "title": "Teaching and Learning ....................................................................................................................................................", "page_target": 84, "page_start": 84, "page_end": 84, "row_index": 5, "reading_order": 5 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 668.2528, "r": 572.4815, "b": 657.0369 }, "text": "Assessment and Accountability .....................................................................................................................................", "title": "Assessment and Accountability .....................................................................................................................................", "page_target": 86, "page_start": 86, "page_end": 86, "row_index": 6, "reading_order": 6 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 652.5028, "r": 572.4815, "b": 641.2869 }, "text": "State Schools ....................................................................................................................................................................", "title": "State Schools ....................................................................................................................................................................", "page_target": 87, "page_start": 87, "page_end": 87, "row_index": 7, "reading_order": 7 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 636.7528, "r": 572.4815, "b": 625.5369 }, "text": "Career and Technical Education and Student Transition ...........................................................................................", "title": "Career and Technical Education and Student Transition ...........................................................................................", "page_target": 89, "page_start": 89, "page_end": 89, "row_index": 8, "reading_order": 8 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 621.0028, "r": 572.4815, "b": 609.7869 }, "text": "Local District Health and Life Insurance .......................................................................................................................", "title": "Local District Health and Life Insurance .......................................................................................................................", "page_target": 91, "page_start": 91, "page_end": 91, "row_index": 9, "reading_order": 9 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 594.0028, "r": 572.4815, "b": 582.7869 }, "text": "EDUCATION AND LABOR .....................................................................................................................................................", "title": "EDUCATION AND LABOR .....................................................................................................................................................", "page_target": 92, "page_start": 92, "page_end": 92, "row_index": 10, "reading_order": 10 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 578.2528, "r": 572.4815, "b": 567.0369 }, "text": "General Administration and Program Support ..................................................................................................................", "title": "General Administration and Program Support ..................................................................................................................", "page_target": 94, "page_start": 94, "page_end": 94, "row_index": 11, "reading_order": 11 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 562.5028, "r": 572.4815, "b": 551.2869 }, "text": "Proprietary Education ...........................................................................................................................................................", "title": "Proprietary Education ...........................................................................................................................................................", "page_target": 97, "page_start": 97, "page_end": 97, "row_index": 12, "reading_order": 12 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 546.7528, "r": 572.4815, "b": 535.5369 }, "text": "Deaf and Hard of Hearing ....................................................................................................................................................", "title": "Deaf and Hard of Hearing ....................................................................................................................................................", "page_target": 98, "page_start": 98, "page_end": 98, "row_index": 13, "reading_order": 13 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 531.0028, "r": 572.4815, "b": 519.7869 }, "text": "Kentucky Educational Television .........................................................................................................................................", "title": "Kentucky Educational Television .........................................................................................................................................", "page_target": 99, "page_start": 99, "page_end": 99, "row_index": 14, "reading_order": 14 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 515.2528, "r": 575.2615, "b": 504.0369 }, "text": "Environmental Education Council .......................................................................................................................................", "title": "Environmental Education Council .......................................................................................................................................", "page_target": 101, "page_start": 101, "page_end": 101, "row_index": 15, "reading_order": 15 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 499.5028, "r": 575.2615, "b": 488.2869 }, "text": "Libraries and Archives ...........................................................................................................................................................", "title": "Libraries and Archives ...........................................................................................................................................................", "page_target": 103, "page_start": 103, "page_end": 103, "row_index": 16, "reading_order": 16 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 483.7528, "r": 575.2615, "b": 472.5369 }, "text": "Libraries and Archives .....................................................................................................................................................", "title": "Libraries and Archives .....................................................................................................................................................", "page_target": 105, "page_start": 105, "page_end": 105, "row_index": 17, "reading_order": 17 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 468.0028, "r": 575.2615, "b": 456.7869 }, "text": "Direct Local Aid .................................................................................................................................................................", "title": "Direct Local Aid .................................................................................................................................................................", "page_target": 107, "page_start": 107, "page_end": 107, "row_index": 18, "reading_order": 18 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 452.2528, "r": 575.2615, "b": 441.0369 }, "text": "Workforce Development .......................................................................................................................................................", "title": "Workforce Development .......................................................................................................................................................", "page_target": 109, "page_start": 109, "page_end": 109, "row_index": 19, "reading_order": 19 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 436.5028, "r": 574.5213, "b": 425.2869 }, "text": "Commissioners Office .....................................................................................................................................................", "title": "Commissioners Office .....................................................................................................................................................", "page_target": 111, "page_start": 111, "page_end": 111, "row_index": 20, "reading_order": 20 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 420.7528, "r": 574.8914, "b": 409.5369 }, "text": "Vocational Rehabilitation .................................................................................................................................................", "title": "Vocational Rehabilitation .................................................................................................................................................", "page_target": 112, "page_start": 112, "page_end": 112, "row_index": 21, "reading_order": 21 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 405.0028, "r": 574.8914, "b": 393.7869 }, "text": "Employer and Apprenticeship Services ........................................................................................................................", "title": "Employer and Apprenticeship Services ........................................................................................................................", "page_target": 115, "page_start": 115, "page_end": 115, "row_index": 22, "reading_order": 22 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 389.2528, "r": 574.8914, "b": 378.0369 }, "text": "Adult Education.................................................................................................................................................................", "title": "Adult Education.................................................................................................................................................................", "page_target": 116, "page_start": 116, "page_end": 116, "row_index": 23, "reading_order": 23 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 373.5028, "r": 574.8914, "b": 362.2869 }, "text": "Unemployment Insurance ...............................................................................................................................................", "title": "Unemployment Insurance ...............................................................................................................................................", "page_target": 117, "page_start": 117, "page_end": 117, "row_index": 24, "reading_order": 24 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 358.5028, "r": 574.8914, "b": 347.2869 }, "text": "Unemployment Insurance Commission ........................................................................................................................", "title": "Unemployment Insurance Commission ........................................................................................................................", "page_target": 119, "page_start": 119, "page_end": 119, "row_index": 25, "reading_order": 25 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 343.5028, "r": 575.2615, "b": 332.2869 }, "text": "Career Development Office ............................................................................................................................................", "title": "Career Development Office ............................................................................................................................................", "page_target": 120, "page_start": 120, "page_end": 120, "row_index": 26, "reading_order": 26 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 327.7528, "r": 575.2615, "b": 316.5369 }, "text": "Workforce Innovation and Opportunity Act ...................................................................................................................", "title": "Workforce Innovation and Opportunity Act ...................................................................................................................", "page_target": 121, "page_start": 121, "page_end": 121, "row_index": 27, "reading_order": 27 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 312.0028, "r": 575.2615, "b": 300.7869 }, "text": "Workplace Standards ............................................................................................................................................................", "title": "Workplace Standards ............................................................................................................................................................", "page_target": 122, "page_start": 122, "page_end": 122, "row_index": 28, "reading_order": 28 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 296.2528, "r": 575.2615, "b": 285.0369 }, "text": "Workers’ Claims .....................................................................................................................................................................", "title": "Workers’ Claims .....................................................................................................................................................................", "page_target": 124, "page_start": 124, "page_end": 124, "row_index": 29, "reading_order": 29 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 280.5028, "r": 575.2615, "b": 269.2869 }, "text": "Occupational Safety and Health Review Commission ....................................................................................................", "title": "Occupational Safety and Health Review Commission ....................................................................................................", "page_target": 125, "page_start": 125, "page_end": 125, "row_index": 30, "reading_order": 30 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 264.7529, "r": 575.2615, "b": 253.5369 }, "text": "Workers' Compensation Funding Commission .................................................................................................................", "title": "Workers' Compensation Funding Commission .................................................................................................................", "page_target": 126, "page_start": 126, "page_end": 126, "row_index": 31, "reading_order": 31 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 249.0028, "r": 575.2615, "b": 237.7869 }, "text": "Workers' Compensation Nominating Commission ...........................................................................................................", "title": "Workers' Compensation Nominating Commission ...........................................................................................................", "page_target": 128, "page_start": 128, "page_end": 128, "row_index": 32, "reading_order": 32 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 234.0028, "r": 575.2615, "b": 222.7869 }, "text": "Disability Determinations ......................................................................................................................................................", "title": "Disability Determinations ......................................................................................................................................................", "page_target": 129, "page_start": 129, "page_end": 129, "row_index": 33, "reading_order": 33 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 207.7528, "r": 575.2615, "b": 196.5369 }, "text": "ENERGY AND ENVIRONMENT ............................................................................................................................................", "title": "ENERGY AND ENVIRONMENT ............................................................................................................................................", "page_target": 130, "page_start": 130, "page_end": 130, "row_index": 34, "reading_order": 34 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 192.0028, "r": 575.2615, "b": 180.7869 }, "text": "Secretary .................................................................................................................................................................................", "title": "Secretary .................................................................................................................................................................................", "page_target": 132, "page_start": 132, "page_end": 132, "row_index": 35, "reading_order": 35 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 176.2528, "r": 575.2615, "b": 165.0369 }, "text": "Administrative Services ........................................................................................................................................................", "title": "Administrative Services ........................................................................................................................................................", "page_target": 134, "page_start": 134, "page_end": 134, "row_index": 36, "reading_order": 36 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 160.5028, "r": 575.2615, "b": 149.2869 }, "text": "Environmental Protection .....................................................................................................................................................", "title": "Environmental Protection .....................................................................................................................................................", "page_target": 135, "page_start": 135, "page_end": 135, "row_index": 37, "reading_order": 37 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 144.7528, "r": 575.2615, "b": 133.5369 }, "text": "Commissioner ...................................................................................................................................................................", "title": "Commissioner ...................................................................................................................................................................", "page_target": 137, "page_start": 137, "page_end": 137, "row_index": 38, "reading_order": 38 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 129.0028, "r": 575.2615, "b": 117.7869 }, "text": "Water ..................................................................................................................................................................................", "title": "Water ..................................................................................................................................................................................", "page_target": 138, "page_start": 138, "page_end": 138, "row_index": 39, "reading_order": 39 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 113.2528, "r": 575.2615, "b": 102.0369 }, "text": "Waste Management .........................................................................................................................................................", "title": "Waste Management .........................................................................................................................................................", "page_target": 140, "page_start": 140, "page_end": 140, "row_index": 40, "reading_order": 40 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 97.5028, "r": 575.2615, "b": 86.2869 }, "text": "Air Quality ..........................................................................................................................................................................", "title": "Air Quality ..........................................................................................................................................................................", "page_target": 142, "page_start": 142, "page_end": 142, "row_index": 41, "reading_order": 41 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 81.7527, "r": 575.2615, "b": 70.5369 }, "text": "Environmental Program Support ...................................................................................................................................", "title": "Environmental Program Support ...................................................................................................................................", "page_target": 143, "page_start": 143, "page_end": 143, "row_index": 42, "reading_order": 42 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 66.0027, "r": 575.2615, "b": 54.7869 }, "text": "Enforcement ......................................................................................................................................................................", "title": "Enforcement ......................................................................................................................................................................", "page_target": 144, "page_start": 144, "page_end": 144, "row_index": 43, "reading_order": 43 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 50.2527, "r": 575.2615, "b": 39.0369 }, "text": "Petroleum Storage Tank Environmental Assurance Fund .........................................................................................", "title": "Petroleum Storage Tank Environmental Assurance Fund .........................................................................................", "page_target": 145, "page_start": 145, "page_end": 145, "row_index": 44, "reading_order": 44 } ], "reading_order": 0 }, { "page": 3, "type": "TEXT", "location": { "l": 302.88, "t": 18.48, "r": 309.12, "b": 9.36 }, "text": "ii", "reading_order": 1 } ] }, { "page": 4, "items": [ { "page": 4, "type": "TOC", "location": { "l": 52.43, "t": 761.2527, "r": 575.2615, "b": 37.5369 }, "text": "", "items": [ { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.4301, "t": 761.2527, "r": 575.2615, "b": 750.0369 }, "text": "Natural Resources .................................................................................................................................................................", "title": "Natural Resources .................................................................................................................................................................", "page_target": 146, "page_start": 146, "page_end": 146, "row_index": 0, "reading_order": 0 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 745.5028, "r": 575.2615, "b": 734.2869 }, "text": "Commissioner ...................................................................................................................................................................", "title": "Commissioner ...................................................................................................................................................................", "page_target": 148, "page_start": 148, "page_end": 148, "row_index": 1, "reading_order": 1 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 729.7528, "r": 575.2615, "b": 718.5369 }, "text": "Forestry ..............................................................................................................................................................................", "title": "Forestry ..............................................................................................................................................................................", "page_target": 149, "page_start": 149, "page_end": 149, "row_index": 2, "reading_order": 2 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 714.0028, "r": 575.2615, "b": 702.7869 }, "text": "Conservation .....................................................................................................................................................................", "title": "Conservation .....................................................................................................................................................................", "page_target": 150, "page_start": 150, "page_end": 150, "row_index": 3, "reading_order": 3 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 698.2528, "r": 575.2615, "b": 687.0369 }, "text": "Oil and Gas .......................................................................................................................................................................", "title": "Oil and Gas .......................................................................................................................................................................", "page_target": 151, "page_start": 151, "page_end": 151, "row_index": 4, "reading_order": 4 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 682.5028, "r": 575.2615, "b": 671.2869 }, "text": "Mine Permits .....................................................................................................................................................................", "title": "Mine Permits .....................................................................................................................................................................", "page_target": 152, "page_start": 152, "page_end": 152, "row_index": 5, "reading_order": 5 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 666.7528, "r": 575.2615, "b": 655.5369 }, "text": "Mine Reclamation and Enforcement .............................................................................................................................", "title": "Mine Reclamation and Enforcement .............................................................................................................................", "page_target": 153, "page_start": 153, "page_end": 153, "row_index": 6, "reading_order": 6 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 651.0028, "r": 575.2615, "b": 639.7869 }, "text": "Abandoned Mine Lands ..................................................................................................................................................", "title": "Abandoned Mine Lands ..................................................................................................................................................", "page_target": 154, "page_start": 154, "page_end": 154, "row_index": 7, "reading_order": 7 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 635.2528, "r": 575.2615, "b": 624.0369 }, "text": "Mine Safety .......................................................................................................................................................................", "title": "Mine Safety .......................................................................................................................................................................", "page_target": 155, "page_start": 155, "page_end": 155, "row_index": 8, "reading_order": 8 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 619.5028, "r": 575.2615, "b": 608.2869 }, "text": "Reclamation Guaranty Fund...........................................................................................................................................", "title": "Reclamation Guaranty Fund...........................................................................................................................................", "page_target": 157, "page_start": 157, "page_end": 157, "row_index": 9, "reading_order": 9 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 603.7528, "r": 575.2615, "b": 592.5369 }, "text": "Abandoned Mine Land Reclamation Projects .............................................................................................................", "title": "Abandoned Mine Land Reclamation Projects .............................................................................................................", "page_target": 158, "page_start": 158, "page_end": 158, "row_index": 10, "reading_order": 10 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 588.0028, "r": 575.2615, "b": 576.7869 }, "text": "Mine Safety Review Commission ..................................................................................................................................", "title": "Mine Safety Review Commission ..................................................................................................................................", "page_target": 159, "page_start": 159, "page_end": 159, "row_index": 11, "reading_order": 11 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 572.2528, "r": 575.2615, "b": 561.0369 }, "text": "Energy Policy .........................................................................................................................................................................", "title": "Energy Policy .........................................................................................................................................................................", "page_target": 160, "page_start": 160, "page_end": 160, "row_index": 12, "reading_order": 12 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 556.5028, "r": 575.2615, "b": 545.2869 }, "text": "Kentucky Nature Preserves .................................................................................................................................................", "title": "Kentucky Nature Preserves .................................................................................................................................................", "page_target": 162, "page_start": 162, "page_end": 162, "row_index": 13, "reading_order": 13 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 540.7528, "r": 575.2615, "b": 529.5369 }, "text": "Public Service Commission .................................................................................................................................................", "title": "Public Service Commission .................................................................................................................................................", "page_target": 164, "page_start": 164, "page_end": 164, "row_index": 14, "reading_order": 14 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 513.7528, "r": 575.2615, "b": 502.5369 }, "text": "FINANCE AND ADMINISTRATION ......................................................................................................................................", "title": "FINANCE AND ADMINISTRATION ......................................................................................................................................", "page_target": 166, "page_start": 166, "page_end": 166, "row_index": 15, "reading_order": 15 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 498.0028, "r": 575.2615, "b": 486.7869 }, "text": "General Administration .........................................................................................................................................................", "title": "General Administration .........................................................................................................................................................", "page_target": 168, "page_start": 168, "page_end": 168, "row_index": 16, "reading_order": 16 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 482.2528, "r": 575.2615, "b": 471.0369 }, "text": "Controller .................................................................................................................................................................................", "title": "Controller .................................................................................................................................................................................", "page_target": 170, "page_start": 170, "page_end": 170, "row_index": 17, "reading_order": 17 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 466.5028, "r": 575.2615, "b": 455.2869 }, "text": "Debt Service ...........................................................................................................................................................................", "title": "Debt Service ...........................................................................................................................................................................", "page_target": 172, "page_start": 172, "page_end": 172, "row_index": 18, "reading_order": 18 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 450.7528, "r": 575.2615, "b": 439.5369 }, "text": "Facilities and Support Services ...........................................................................................................................................", "title": "Facilities and Support Services ...........................................................................................................................................", "page_target": 174, "page_start": 174, "page_end": 174, "row_index": 19, "reading_order": 19 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 435.0028, "r": 575.2615, "b": 423.7869 }, "text": "County Costs ..........................................................................................................................................................................", "title": "County Costs ..........................................................................................................................................................................", "page_target": 176, "page_start": 176, "page_end": 176, "row_index": 20, "reading_order": 20 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 419.2528, "r": 575.2615, "b": 408.0369 }, "text": "Commonwealth Office of Technology .................................................................................................................................", "title": "Commonwealth Office of Technology .................................................................................................................................", "page_target": 178, "page_start": 178, "page_end": 178, "row_index": 21, "reading_order": 21 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 403.5028, "r": 575.2615, "b": 392.2869 }, "text": "Revenue ..................................................................................................................................................................................", "title": "Revenue ..................................................................................................................................................................................", "page_target": 180, "page_start": 180, "page_end": 180, "row_index": 22, "reading_order": 22 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 387.7528, "r": 575.2615, "b": 376.5369 }, "text": "Property Valuation Administrators .......................................................................................................................................", "title": "Property Valuation Administrators .......................................................................................................................................", "page_target": 182, "page_start": 182, "page_end": 182, "row_index": 23, "reading_order": 23 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 360.7528, "r": 575.2615, "b": 349.5369 }, "text": "HEALTH AND FAMILY SERVICES ......................................................................................................................................", "title": "HEALTH AND FAMILY SERVICES ......................................................................................................................................", "page_target": 183, "page_start": 183, "page_end": 183, "row_index": 24, "reading_order": 24 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 345.0028, "r": 575.2615, "b": 333.7869 }, "text": "General Administration and Program Support ..................................................................................................................", "title": "General Administration and Program Support ..................................................................................................................", "page_target": 185, "page_start": 185, "page_end": 185, "row_index": 25, "reading_order": 25 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 329.2528, "r": 575.2615, "b": 318.0369 }, "text": "Administrative Support ....................................................................................................................................................", "title": "Administrative Support ....................................................................................................................................................", "page_target": 187, "page_start": 187, "page_end": 187, "row_index": 26, "reading_order": 26 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 313.5028, "r": 575.2615, "b": 302.2869 }, "text": "Inspector General .............................................................................................................................................................", "title": "Inspector General .............................................................................................................................................................", "page_target": 189, "page_start": 189, "page_end": 189, "row_index": 27, "reading_order": 27 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 298.5028, "r": 575.2615, "b": 287.2869 }, "text": "Office of Medical Cannabis .............................................................................................................................................", "title": "Office of Medical Cannabis .............................................................................................................................................", "page_target": 191, "page_start": 191, "page_end": 191, "row_index": 28, "reading_order": 28 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 283.5028, "r": 575.2615, "b": 272.2869 }, "text": "Medicaid Services .................................................................................................................................................................", "title": "Medicaid Services .................................................................................................................................................................", "page_target": 192, "page_start": 192, "page_end": 192, "row_index": 29, "reading_order": 29 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 267.7528, "r": 575.2615, "b": 256.5369 }, "text": "Medicaid Administration ..................................................................................................................................................", "title": "Medicaid Administration ..................................................................................................................................................", "page_target": 194, "page_start": 194, "page_end": 194, "row_index": 30, "reading_order": 30 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 252.0029, "r": 575.2615, "b": 240.7869 }, "text": "Medicaid Benefits .............................................................................................................................................................", "title": "Medicaid Benefits .............................................................................................................................................................", "page_target": 196, "page_start": 196, "page_end": 196, "row_index": 31, "reading_order": 31 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 236.2528, "r": 575.2615, "b": 225.0369 }, "text": "Behavioral Health, Developmental and Intellectual Disabilities .....................................................................................", "title": "Behavioral Health, Developmental and Intellectual Disabilities .....................................................................................", "page_target": 200, "page_start": 200, "page_end": 200, "row_index": 32, "reading_order": 32 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 220.5028, "r": 575.2615, "b": 209.2869 }, "text": "Community Developmental and Intellectual Disabilities ............................................................................................", "title": "Community Developmental and Intellectual Disabilities ............................................................................................", "page_target": 202, "page_start": 202, "page_end": 202, "row_index": 33, "reading_order": 33 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 204.7528, "r": 575.2615, "b": 193.5369 }, "text": "Community Substance Use Disorder Services ...........................................................................................................", "title": "Community Substance Use Disorder Services ...........................................................................................................", "page_target": 203, "page_start": 203, "page_end": 203, "row_index": 34, "reading_order": 34 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 189.7528, "r": 575.2615, "b": 178.5369 }, "text": "Community Mental Health Services ..............................................................................................................................", "title": "Community Mental Health Services ..............................................................................................................................", "page_target": 205, "page_start": 205, "page_end": 205, "row_index": 35, "reading_order": 35 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 174.7528, "r": 575.2615, "b": 163.5369 }, "text": "General Support ...............................................................................................................................................................", "title": "General Support ...............................................................................................................................................................", "page_target": 207, "page_start": 207, "page_end": 207, "row_index": 36, "reading_order": 36 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 159.0028, "r": 575.2615, "b": 147.7869 }, "text": "Residential .........................................................................................................................................................................", "title": "Residential .........................................................................................................................................................................", "page_target": 208, "page_start": 208, "page_end": 208, "row_index": 37, "reading_order": 37 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 143.2528, "r": 575.2615, "b": 132.0369 }, "text": "Public Health ..........................................................................................................................................................................", "title": "Public Health ..........................................................................................................................................................................", "page_target": 210, "page_start": 210, "page_end": 210, "row_index": 38, "reading_order": 38 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 127.5028, "r": 575.2615, "b": 116.2869 }, "text": "General Health Support...................................................................................................................................................", "title": "General Health Support...................................................................................................................................................", "page_target": 212, "page_start": 212, "page_end": 212, "row_index": 39, "reading_order": 39 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 111.7528, "r": 575.2615, "b": 100.5369 }, "text": "Women’s Health ...............................................................................................................................................................", "title": "Women’s Health ...............................................................................................................................................................", "page_target": 214, "page_start": 214, "page_end": 214, "row_index": 40, "reading_order": 40 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 96.0028, "r": 575.2615, "b": 84.7869 }, "text": "Prevention and Quality Improvement ............................................................................................................................", "title": "Prevention and Quality Improvement ............................................................................................................................", "page_target": 216, "page_start": 216, "page_end": 216, "row_index": 41, "reading_order": 41 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 80.2527, "r": 575.2615, "b": 69.0369 }, "text": "Epidemiology and Health Planning ...............................................................................................................................", "title": "Epidemiology and Health Planning ...............................................................................................................................", "page_target": 218, "page_start": 218, "page_end": 218, "row_index": 42, "reading_order": 42 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 64.5027, "r": 575.2615, "b": 53.2869 }, "text": "Maternal and Child Health ..............................................................................................................................................", "title": "Maternal and Child Health ..............................................................................................................................................", "page_target": 220, "page_start": 220, "page_end": 220, "row_index": 43, "reading_order": 43 }, { "page": 4, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 48.7527, "r": 575.2615, "b": 37.5369 }, "text": "Laboratory Services .........................................................................................................................................................", "title": "Laboratory Services .........................................................................................................................................................", "page_target": 222, "page_start": 222, "page_end": 222, "row_index": 44, "reading_order": 44 } ], "reading_order": 0 }, { "page": 4, "type": "TEXT", "location": { "l": 302.16, "t": 18.24, "r": 310.08, "b": 9.36 }, "text": "ii", "reading_order": 1 } ] }, { "page": 5, "items": [ { "page": 5, "type": "TOC", "location": { "l": 52.43, "t": 761.2527, "r": 575.2615, "b": 60.7869 }, "text": "", "items": [ { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.9301, "t": 761.2527, "r": 575.2615, "b": 750.0369 }, "text": "Public Health Protection and Safety ..............................................................................................................................", "title": "Public Health Protection and Safety ..............................................................................................................................", "page_target": 224, "page_start": 224, "page_end": 224, "row_index": 0, "reading_order": 0 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 746.2528, "r": 575.2615, "b": 735.0369 }, "text": "Children’s Health Services ..............................................................................................................................................", "title": "Children’s Health Services ..............................................................................................................................................", "page_target": 227, "page_start": 227, "page_end": 227, "row_index": 1, "reading_order": 1 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 731.2528, "r": 575.2615, "b": 720.0369 }, "text": "Family Resource Centers and Volunteer Services ...........................................................................................................", "title": "Family Resource Centers and Volunteer Services ...........................................................................................................", "page_target": 230, "page_start": 230, "page_end": 230, "row_index": 2, "reading_order": 2 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 715.5028, "r": 575.2615, "b": 704.2869 }, "text": "Family Resource and Youth Services Center ..............................................................................................................", "title": "Family Resource and Youth Services Center ..............................................................................................................", "page_target": 231, "page_start": 231, "page_end": 231, "row_index": 3, "reading_order": 3 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 699.7528, "r": 575.2615, "b": 688.5369 }, "text": "Serve Kentucky.................................................................................................................................................................", "title": "Serve Kentucky.................................................................................................................................................................", "page_target": 233, "page_start": 233, "page_end": 233, "row_index": 4, "reading_order": 4 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 684.0028, "r": 575.2615, "b": 672.7869 }, "text": "Community Based Services .................................................................................................................................................", "title": "Community Based Services .................................................................................................................................................", "page_target": 234, "page_start": 234, "page_end": 234, "row_index": 5, "reading_order": 5 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 668.2528, "r": 575.2615, "b": 657.0369 }, "text": "Family Support ..................................................................................................................................................................", "title": "Family Support ..................................................................................................................................................................", "page_target": 236, "page_start": 236, "page_end": 236, "row_index": 6, "reading_order": 6 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 652.5028, "r": 575.2615, "b": 641.2869 }, "text": "Energy ................................................................................................................................................................................", "title": "Energy ................................................................................................................................................................................", "page_target": 239, "page_start": 239, "page_end": 239, "row_index": 7, "reading_order": 7 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 636.7528, "r": 575.2615, "b": 625.5369 }, "text": "Child Care ..........................................................................................................................................................................", "title": "Child Care ..........................................................................................................................................................................", "page_target": 240, "page_start": 240, "page_end": 240, "row_index": 8, "reading_order": 8 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 621.0028, "r": 575.2615, "b": 609.7869 }, "text": "Family and Community Services ...................................................................................................................................", "title": "Family and Community Services ...................................................................................................................................", "page_target": 243, "page_start": 243, "page_end": 243, "row_index": 9, "reading_order": 9 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 606.0028, "r": 575.2615, "b": 594.7869 }, "text": "Guardianship .....................................................................................................................................................................", "title": "Guardianship .....................................................................................................................................................................", "page_target": 247, "page_start": 247, "page_end": 247, "row_index": 10, "reading_order": 10 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 591.0028, "r": 575.2615, "b": 579.7869 }, "text": "Aging and Independent Living .............................................................................................................................................", "title": "Aging and Independent Living .............................................................................................................................................", "page_target": 249, "page_start": 249, "page_end": 249, "row_index": 11, "reading_order": 11 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 565.5028, "r": 575.2615, "b": 554.2869 }, "text": "JUSTICE AND PUBLIC SAFETY ..........................................................................................................................................", "title": "JUSTICE AND PUBLIC SAFETY ..........................................................................................................................................", "page_target": 252, "page_start": 252, "page_end": 252, "row_index": 12, "reading_order": 12 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 549.7528, "r": 575.2615, "b": 538.5369 }, "text": "Justice Administration ...........................................................................................................................................................", "title": "Justice Administration ...........................................................................................................................................................", "page_target": 254, "page_start": 254, "page_end": 254, "row_index": 13, "reading_order": 13 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 534.0028, "r": 575.2615, "b": 522.7869 }, "text": "Criminal Justice Training ......................................................................................................................................................", "title": "Criminal Justice Training ......................................................................................................................................................", "page_target": 258, "page_start": 258, "page_end": 258, "row_index": 14, "reading_order": 14 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 518.2528, "r": 575.2615, "b": 507.0369 }, "text": "Juvenile Justice ......................................................................................................................................................................", "title": "Juvenile Justice ......................................................................................................................................................................", "page_target": 261, "page_start": 261, "page_end": 261, "row_index": 15, "reading_order": 15 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 502.5028, "r": 575.2615, "b": 491.2869 }, "text": "State Police .............................................................................................................................................................................", "title": "State Police .............................................................................................................................................................................", "page_target": 264, "page_start": 264, "page_end": 264, "row_index": 16, "reading_order": 16 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 486.7528, "r": 575.2615, "b": 475.5369 }, "text": "Corrections .............................................................................................................................................................................", "title": "Corrections .............................................................................................................................................................................", "page_target": 267, "page_start": 267, "page_end": 267, "row_index": 17, "reading_order": 17 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 471.0028, "r": 575.2615, "b": 459.7869 }, "text": "Corrections Management ................................................................................................................................................", "title": "Corrections Management ................................................................................................................................................", "page_target": 269, "page_start": 269, "page_end": 269, "row_index": 18, "reading_order": 18 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 455.2528, "r": 575.2615, "b": 444.0369 }, "text": "Adult Correctional Institutions .........................................................................................................................................", "title": "Adult Correctional Institutions .........................................................................................................................................", "page_target": 271, "page_start": 271, "page_end": 271, "row_index": 19, "reading_order": 19 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 439.5028, "r": 575.2615, "b": 428.2869 }, "text": "Community Services and Local Facilities .....................................................................................................................", "title": "Community Services and Local Facilities .....................................................................................................................", "page_target": 274, "page_start": 274, "page_end": 274, "row_index": 20, "reading_order": 20 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 423.7528, "r": 575.2615, "b": 412.5369 }, "text": "Local Jail Support .............................................................................................................................................................", "title": "Local Jail Support .............................................................................................................................................................", "page_target": 276, "page_start": 276, "page_end": 276, "row_index": 21, "reading_order": 21 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 408.0028, "r": 575.2615, "b": 396.7869 }, "text": "Public Advocacy .....................................................................................................................................................................", "title": "Public Advocacy .....................................................................................................................................................................", "page_target": 278, "page_start": 278, "page_end": 278, "row_index": 22, "reading_order": 22 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 381.0028, "r": 575.2615, "b": 369.7869 }, "text": "PERSONNEL .............................................................................................................................................................................", "title": "PERSONNEL .............................................................................................................................................................................", "page_target": 280, "page_start": 280, "page_end": 280, "row_index": 23, "reading_order": 23 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 365.2528, "r": 575.2615, "b": 354.0369 }, "text": "General Operations ...............................................................................................................................................................", "title": "General Operations ...............................................................................................................................................................", "page_target": 282, "page_start": 282, "page_end": 282, "row_index": 24, "reading_order": 24 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 349.5028, "r": 575.2615, "b": 338.2869 }, "text": "Public Employees Deferred Compensation Authority ......................................................................................................", "title": "Public Employees Deferred Compensation Authority ......................................................................................................", "page_target": 284, "page_start": 284, "page_end": 284, "row_index": 25, "reading_order": 25 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 333.7528, "r": 575.2615, "b": 322.5369 }, "text": "Workers' Compensation Benefits and Reserve ................................................................................................................", "title": "Workers' Compensation Benefits and Reserve ................................................................................................................", "page_target": 285, "page_start": 285, "page_end": 285, "row_index": 26, "reading_order": 26 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 318.0028, "r": 575.2615, "b": 306.7869 }, "text": "Fixed Allocation Non-Hazardous Pension Fund ...............................................................................................................", "title": "Fixed Allocation Non-Hazardous Pension Fund ...............................................................................................................", "page_target": 286, "page_start": 286, "page_end": 286, "row_index": 27, "reading_order": 27 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 303.0028, "r": 575.2615, "b": 291.7869 }, "text": "State Salary and Compensation Fund ...............................................................................................................................", "title": "State Salary and Compensation Fund ...............................................................................................................................", "page_target": 287, "page_start": 287, "page_end": 287, "row_index": 28, "reading_order": 28 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 276.7528, "r": 575.2615, "b": 265.5369 }, "text": "POSTSECONDARY EDUCATION ........................................................................................................................................", "title": "POSTSECONDARY EDUCATION ........................................................................................................................................", "page_target": 288, "page_start": 288, "page_end": 288, "row_index": 29, "reading_order": 29 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 261.0029, "r": 575.2615, "b": 249.7869 }, "text": "Council on Postsecondary Education .................................................................................................................................", "title": "Council on Postsecondary Education .................................................................................................................................", "page_target": 289, "page_start": 289, "page_end": 289, "row_index": 30, "reading_order": 30 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 245.2528, "r": 575.2615, "b": 234.0369 }, "text": "Agency Operations ..........................................................................................................................................................", "title": "Agency Operations ..........................................................................................................................................................", "page_target": 291, "page_start": 291, "page_end": 291, "row_index": 31, "reading_order": 31 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 229.5028, "r": 575.2615, "b": 218.2869 }, "text": "Licensure ...........................................................................................................................................................................", "title": "Licensure ...........................................................................................................................................................................", "page_target": 292, "page_start": 292, "page_end": 292, "row_index": 32, "reading_order": 32 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 213.7528, "r": 575.2615, "b": 202.5369 }, "text": "Pass Through Programs .................................................................................................................................................", "title": "Pass Through Programs .................................................................................................................................................", "page_target": 293, "page_start": 293, "page_end": 293, "row_index": 33, "reading_order": 33 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 198.0028, "r": 575.2615, "b": 186.7869 }, "text": "Federal Programs.............................................................................................................................................................", "title": "Federal Programs.............................................................................................................................................................", "page_target": 295, "page_start": 295, "page_end": 295, "row_index": 34, "reading_order": 34 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 182.2528, "r": 575.2615, "b": 171.0369 }, "text": "Strategic Investment and Incentive Funding Program ...............................................................................................", "title": "Strategic Investment and Incentive Funding Program ...............................................................................................", "page_target": 296, "page_start": 296, "page_end": 296, "row_index": 35, "reading_order": 35 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 166.5028, "r": 575.2615, "b": 155.2869 }, "text": "Kentucky Higher Education Assistance Authority .............................................................................................................", "title": "Kentucky Higher Education Assistance Authority .............................................................................................................", "page_target": 298, "page_start": 298, "page_end": 298, "row_index": 36, "reading_order": 36 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 150.7528, "r": 575.2615, "b": 139.5369 }, "text": "Postsecondary Education Institutions ................................................................................................................................", "title": "Postsecondary Education Institutions ................................................................................................................................", "page_target": 302, "page_start": 302, "page_end": 302, "row_index": 37, "reading_order": 37 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 135.0028, "r": 575.2615, "b": 123.7869 }, "text": "Eastern Kentucky University ...........................................................................................................................................", "title": "Eastern Kentucky University ...........................................................................................................................................", "page_target": 303, "page_start": 303, "page_end": 303, "row_index": 38, "reading_order": 38 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 119.2528, "r": 575.2615, "b": 108.0369 }, "text": "Kentucky State University ...............................................................................................................................................", "title": "Kentucky State University ...............................................................................................................................................", "page_target": 305, "page_start": 305, "page_end": 305, "row_index": 39, "reading_order": 39 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 103.5028, "r": 575.2615, "b": 92.2869 }, "text": "Morehead State University .............................................................................................................................................", "title": "Morehead State University .............................................................................................................................................", "page_target": 307, "page_start": 307, "page_end": 307, "row_index": 40, "reading_order": 40 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 87.7527, "r": 575.2615, "b": 76.5369 }, "text": "Murray State University ...................................................................................................................................................", "title": "Murray State University ...................................................................................................................................................", "page_target": 309, "page_start": 309, "page_end": 309, "row_index": 41, "reading_order": 41 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 72.0027, "r": 574.8914, "b": 60.7869 }, "text": "Northern Kentucky University .........................................................................................................................................", "title": "Northern Kentucky University .........................................................................................................................................", "page_target": 311, "page_start": 311, "page_end": 311, "row_index": 42, "reading_order": 42 } ], "reading_order": 0 }, { "page": 5, "type": "TEXT", "location": { "l": 302.16, "t": 18, "r": 309.84, "b": 9.12 }, "text": "iv", "reading_order": 1 } ] }, { "page": 6, "items": [ { "page": 6, "type": "TOC", "location": { "l": 52.43, "t": 761.2527, "r": 575.2615, "b": 56.2869 }, "text": "", "items": [ { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.9301, "t": 761.2527, "r": 575.2615, "b": 750.0369 }, "text": "University of Kentucky .....................................................................................................................................................", "title": "University of Kentucky .....................................................................................................................................................", "page_target": 313, "page_start": 313, "page_end": 313, "row_index": 0, "reading_order": 0 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 745.5028, "r": 575.2615, "b": 734.2869 }, "text": "University of Louisville .....................................................................................................................................................", "title": "University of Louisville .....................................................................................................................................................", "page_target": 315, "page_start": 315, "page_end": 315, "row_index": 1, "reading_order": 1 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 729.7528, "r": 575.2615, "b": 718.5369 }, "text": "Western Kentucky University .........................................................................................................................................", "title": "Western Kentucky University .........................................................................................................................................", "page_target": 317, "page_start": 317, "page_end": 317, "row_index": 2, "reading_order": 2 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 714.0028, "r": 575.2615, "b": 702.7869 }, "text": "Kentucky Community and Technical College System ................................................................................................", "title": "Kentucky Community and Technical College System ................................................................................................", "page_target": 319, "page_start": 319, "page_end": 319, "row_index": 3, "reading_order": 3 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 698.2528, "r": 575.2615, "b": 687.0369 }, "text": "Postsecondary Education Performance Fund .............................................................................................................", "title": "Postsecondary Education Performance Fund .............................................................................................................", "page_target": 321, "page_start": 321, "page_end": 321, "row_index": 4, "reading_order": 4 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 671.2528, "r": 575.2615, "b": 660.0369 }, "text": "PUBLIC PROTECTION ...........................................................................................................................................................", "title": "PUBLIC PROTECTION ...........................................................................................................................................................", "page_target": 322, "page_start": 322, "page_end": 322, "row_index": 5, "reading_order": 5 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 655.5028, "r": 575.2615, "b": 644.2869 }, "text": "Secretary .................................................................................................................................................................................", "title": "Secretary .................................................................................................................................................................................", "page_target": 324, "page_start": 324, "page_end": 324, "row_index": 6, "reading_order": 6 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 639.7528, "r": 575.2615, "b": 628.5369 }, "text": "Claims and Appeals ...............................................................................................................................................................", "title": "Claims and Appeals ...............................................................................................................................................................", "page_target": 325, "page_start": 325, "page_end": 325, "row_index": 7, "reading_order": 7 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 624.0028, "r": 575.2615, "b": 612.7869 }, "text": "Professional Licensing ..........................................................................................................................................................", "title": "Professional Licensing ..........................................................................................................................................................", "page_target": 327, "page_start": 327, "page_end": 327, "row_index": 8, "reading_order": 8 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 608.2528, "r": 575.2615, "b": 597.0369 }, "text": "Boxing and Wrestling Commission .....................................................................................................................................", "title": "Boxing and Wrestling Commission .....................................................................................................................................", "page_target": 329, "page_start": 329, "page_end": 329, "row_index": 9, "reading_order": 9 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 592.5028, "r": 575.2615, "b": 581.2869 }, "text": "Alcoholic Beverage Control ..................................................................................................................................................", "title": "Alcoholic Beverage Control ..................................................................................................................................................", "page_target": 330, "page_start": 330, "page_end": 330, "row_index": 10, "reading_order": 10 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 576.7528, "r": 575.2615, "b": 565.5369 }, "text": "Charitable Gaming .................................................................................................................................................................", "title": "Charitable Gaming .................................................................................................................................................................", "page_target": 332, "page_start": 332, "page_end": 332, "row_index": 11, "reading_order": 11 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 561.0028, "r": 575.2615, "b": 549.7869 }, "text": "Financial Institutions ..............................................................................................................................................................", "title": "Financial Institutions ..............................................................................................................................................................", "page_target": 333, "page_start": 333, "page_end": 333, "row_index": 12, "reading_order": 12 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 545.2528, "r": 575.2615, "b": 534.0369 }, "text": "Housing, Buildings and Construction .................................................................................................................................", "title": "Housing, Buildings and Construction .................................................................................................................................", "page_target": 335, "page_start": 335, "page_end": 335, "row_index": 13, "reading_order": 13 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 529.5028, "r": 575.2615, "b": 518.2869 }, "text": "Insurance ................................................................................................................................................................................", "title": "Insurance ................................................................................................................................................................................", "page_target": 337, "page_start": 337, "page_end": 337, "row_index": 14, "reading_order": 14 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 502.5028, "r": 575.2615, "b": 491.2869 }, "text": "TOURISM, ARTS AND HERITAGE ......................................................................................................................................", "title": "TOURISM, ARTS AND HERITAGE ......................................................................................................................................", "page_target": 339, "page_start": 339, "page_end": 339, "row_index": 15, "reading_order": 15 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 486.7528, "r": 575.2615, "b": 475.5369 }, "text": "Secretary .................................................................................................................................................................................", "title": "Secretary .................................................................................................................................................................................", "page_target": 341, "page_start": 341, "page_end": 341, "row_index": 16, "reading_order": 16 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 471.0028, "r": 575.2615, "b": 459.7869 }, "text": "Artisans Center ......................................................................................................................................................................", "title": "Artisans Center ......................................................................................................................................................................", "page_target": 343, "page_start": 343, "page_end": 343, "row_index": 17, "reading_order": 17 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 455.2528, "r": 575.2615, "b": 444.0369 }, "text": "Kentucky Department of Tourism ........................................................................................................................................", "title": "Kentucky Department of Tourism ........................................................................................................................................", "page_target": 344, "page_start": 344, "page_end": 344, "row_index": 18, "reading_order": 18 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 439.5028, "r": 575.2615, "b": 428.2869 }, "text": "Parks ........................................................................................................................................................................................", "title": "Parks ........................................................................................................................................................................................", "page_target": 346, "page_start": 346, "page_end": 346, "row_index": 19, "reading_order": 19 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 423.7528, "r": 575.2615, "b": 412.5369 }, "text": "Horse Park Commission .......................................................................................................................................................", "title": "Horse Park Commission .......................................................................................................................................................", "page_target": 349, "page_start": 349, "page_end": 349, "row_index": 20, "reading_order": 20 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 408.0028, "r": 575.2615, "b": 396.7869 }, "text": "State Fair Board .....................................................................................................................................................................", "title": "State Fair Board .....................................................................................................................................................................", "page_target": 351, "page_start": 351, "page_end": 351, "row_index": 21, "reading_order": 21 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 392.2528, "r": 575.2615, "b": 381.0369 }, "text": "Fish and Wildlife Resources ................................................................................................................................................", "title": "Fish and Wildlife Resources ................................................................................................................................................", "page_target": 353, "page_start": 353, "page_end": 353, "row_index": 22, "reading_order": 22 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 376.5028, "r": 575.2615, "b": 365.2869 }, "text": "Historical Society ...................................................................................................................................................................", "title": "Historical Society ...................................................................................................................................................................", "page_target": 355, "page_start": 355, "page_end": 355, "row_index": 23, "reading_order": 23 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 360.7528, "r": 575.2615, "b": 349.5369 }, "text": "Arts Council ............................................................................................................................................................................", "title": "Arts Council ............................................................................................................................................................................", "page_target": 357, "page_start": 357, "page_end": 357, "row_index": 24, "reading_order": 24 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 345.0028, "r": 575.2615, "b": 333.7869 }, "text": "Heritage Council ....................................................................................................................................................................", "title": "Heritage Council ....................................................................................................................................................................", "page_target": 359, "page_start": 359, "page_end": 359, "row_index": 25, "reading_order": 25 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 329.2528, "r": 575.2615, "b": 318.0369 }, "text": "Kentucky Center for the Arts ................................................................................................................................................", "title": "Kentucky Center for the Arts ................................................................................................................................................", "page_target": 361, "page_start": 361, "page_end": 361, "row_index": 26, "reading_order": 26 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 52.43, "t": 302.2528, "r": 575.2615, "b": 291.0369 }, "text": "TRANSPORTATION ................................................................................................................................................................", "title": "TRANSPORTATION ................................................................................................................................................................", "page_target": 362, "page_start": 362, "page_end": 362, "row_index": 27, "reading_order": 27 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 286.5028, "r": 575.2615, "b": 275.2869 }, "text": "General Administration and Support ...................................................................................................................................", "title": "General Administration and Support ...................................................................................................................................", "page_target": 364, "page_start": 364, "page_end": 364, "row_index": 28, "reading_order": 28 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 270.7528, "r": 575.2615, "b": 259.5369 }, "text": "Aviation ....................................................................................................................................................................................", "title": "Aviation ....................................................................................................................................................................................", "page_target": 366, "page_start": 366, "page_end": 366, "row_index": 29, "reading_order": 29 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 255.0029, "r": 575.2615, "b": 243.7869 }, "text": "Debt Service ...........................................................................................................................................................................", "title": "Debt Service ...........................................................................................................................................................................", "page_target": 368, "page_start": 368, "page_end": 368, "row_index": 30, "reading_order": 30 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 239.2528, "r": 575.2615, "b": 228.0369 }, "text": "Highways .................................................................................................................................................................................", "title": "Highways .................................................................................................................................................................................", "page_target": 369, "page_start": 369, "page_end": 369, "row_index": 31, "reading_order": 31 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 223.5028, "r": 575.2615, "b": 212.2869 }, "text": "Research ...........................................................................................................................................................................", "title": "Research ...........................................................................................................................................................................", "page_target": 371, "page_start": 371, "page_end": 371, "row_index": 32, "reading_order": 32 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 207.7528, "r": 575.2615, "b": 196.5369 }, "text": "Construction ......................................................................................................................................................................", "title": "Construction ......................................................................................................................................................................", "page_target": 372, "page_start": 372, "page_end": 372, "row_index": 33, "reading_order": 33 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 192.0028, "r": 575.2615, "b": 180.7869 }, "text": "Maintenance ......................................................................................................................................................................", "title": "Maintenance ......................................................................................................................................................................", "page_target": 374, "page_start": 374, "page_end": 374, "row_index": 34, "reading_order": 34 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 176.2528, "r": 575.2615, "b": 165.0369 }, "text": "Engineering Administration .............................................................................................................................................", "title": "Engineering Administration .............................................................................................................................................", "page_target": 376, "page_start": 376, "page_end": 376, "row_index": 35, "reading_order": 35 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 160.5028, "r": 575.2615, "b": 149.2869 }, "text": "Planning .............................................................................................................................................................................", "title": "Planning .............................................................................................................................................................................", "page_target": 377, "page_start": 377, "page_end": 377, "row_index": 36, "reading_order": 36 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 144.7528, "r": 575.2615, "b": 133.5369 }, "text": "Highway Operations ........................................................................................................................................................", "title": "Highway Operations ........................................................................................................................................................", "page_target": 378, "page_start": 378, "page_end": 378, "row_index": 37, "reading_order": 37 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 129.0028, "r": 575.2615, "b": 117.7869 }, "text": "Equipment Services .........................................................................................................................................................", "title": "Equipment Services .........................................................................................................................................................", "page_target": 379, "page_start": 379, "page_end": 379, "row_index": 38, "reading_order": 38 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 113.2528, "r": 575.2615, "b": 102.0369 }, "text": "Highway Safety .................................................................................................................................................................", "title": "Highway Safety .................................................................................................................................................................", "page_target": 380, "page_start": 380, "page_end": 380, "row_index": 39, "reading_order": 39 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 74.93, "t": 98.2528, "r": 575.2615, "b": 87.0369 }, "text": "EKY SAFE Fund ...............................................................................................................................................................", "title": "EKY SAFE Fund ...............................................................................................................................................................", "page_target": 381, "page_start": 381, "page_end": 381, "row_index": 40, "reading_order": 40 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 83.2527, "r": 575.2615, "b": 72.0369 }, "text": "Public Transportation ............................................................................................................................................................", "title": "Public Transportation ............................................................................................................................................................", "page_target": 382, "page_start": 382, "page_end": 382, "row_index": 41, "reading_order": 41 }, { "page": 6, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 67.5027, "r": 575.2615, "b": 56.2869 }, "text": "Revenue Sharing ...................................................................................................................................................................", "title": "Revenue Sharing ...................................................................................................................................................................", "page_target": 384, "page_start": 384, "page_end": 384, "row_index": 42, "reading_order": 42 } ], "reading_order": 0 }, { "page": 6, "type": "TEXT", "location": { "l": 302.88, "t": 16.56, "r": 308.88, "b": 9.36 }, "text": "V", "reading_order": 1 } ] }, { "page": 7, "items": [ { "page": 7, "type": "TOC", "location": { "l": 61.4301, "t": 761.2527, "r": 575.2615, "b": 750.0369 }, "text": "", "items": [ { "page": 7, "type": "TOC_ITEM", "location": { "l": 61.4301, "t": 761.2527, "r": 575.2615, "b": 750.0369 }, "text": "Vehicle Regulation .................................................................................................................................................................", "title": "Vehicle Regulation .................................................................................................................................................................", "page_target": 386, "page_start": 386, "page_end": 386, "row_index": 0, "reading_order": 0 } ], "reading_order": 0 }, { "page": 7, "type": "TITLE", "location": { "l": 52.43, "t": 734.2227, "r": 111.2603, "b": 723.0508 }, "text": "STATEWIDE", "reading_order": 1, "level": 2 }, { "page": 7, "type": "TOC", "location": { "l": 52.43, "t": 734.2227, "r": 575.2615, "b": 692.2869 }, "text": "", "items": [ { "page": 7, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 718.5028, "r": 575.2615, "b": 707.2869 }, "text": "Budget Reserve Trust Fund .................................................................................................................................................", "title": "Budget Reserve Trust Fund .................................................................................................................................................", "page_target": 388, "page_start": 388, "page_end": 388, "row_index": 0, "reading_order": 0 }, { "page": 7, "type": "TOC_ITEM", "location": { "l": 61.43, "t": 703.5028, "r": 575.2615, "b": 692.2869 }, "text": "Kentucky Permanent Pension Fund ...................................................................................................................................", "title": "Kentucky Permanent Pension Fund ...................................................................................................................................", "page_target": 389, "page_start": 389, "page_end": 389, "row_index": 1, "reading_order": 1 } ], "reading_order": 2 }, { "page": 7, "type": "TEXT", "location": { "l": 302.16, "t": 17.04, "r": 309.84, "b": 9.36 }, "text": "vi", "reading_order": 3 } ] }, { "page": 8, "items": [ { "page": 8, "type": "TEXT", "location": { "l": 276, "t": 465.36, "r": 586.56, "b": 426 }, "text": "Executive Branch", "reading_order": 0 } ] }, { "page": 9, "items": [ { "page": 9, "type": "TEXT", "location": { "l": 272.16, "t": 766.32, "r": 360.48, "b": 754.08 }, "text": "Executive Branch", "reading_order": 0 }, { "page": 9, "type": "TABLE", "location": { "l": 27.12, "t": 762.24, "r": 607.2, "b": 52.56 }, "text": "
Executive Branch
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation13,553,948,30014,841,746,50015,266,489,80015,028,184,80016,356,990,800
Budget Reserve504,700,0001,554,915,7461,047,406,500
State Salary and Compensation Allocation
Postsecondary Ed Performance Fund
Surplus Expenditure Plan1,452,921,41015,044,859251,340,200
Special Appropriation81,775,9006,200,0006,200,000
Current Year Appropriation2,034,616,900
Continuing Approp-General Fund2,942,668,2276,192,228,8455,717,397,5003,884,706,5002,969,834,400
Reorganization Adjustment
Budget Reduction-General Fund(77,722,900)
Mandated Allotments98,682,50562,132,339
Other(495,654,867)(1,554,394,239)(1,124,371,400)(795,650,000)(166,500,000)
Budget Reserve Trust Fund
Total General Fund20,173,658,37521,117,874,04921,086,739,70018,117,241,30019,160,325,200
Tobacco Fund
Tobacco Settlement - Phase I106,078,20099,118,00094,224,70082,800,00077,400,000
Continuing Approp-Tob Settlement110,858,53491,913,24948,816,3005,112,2002,556,100
Other3,277,7542,578,902
Total Tobacco Fund220,214,489193,610,151143,041,00087,912,20079,956,100
Restricted Funds
Balance Forward2,004,425,9092,070,584,4071,769,331,4001,332,948,700822,312,900
Current Receipts11,391,055,83712,777,793,38614,708,382,10015,519,718,80016,363,937,800
Non-Revenue Receipts1,165,771,8001,112,453,1461,338,503,5001,098,805,2001,152,913,600
Fund Transfers(3,267,000)(5,248,634)(4,311,900)(4,408,400)(3,964,600)
Total Restricted Funds14,557,986,54615,955,582,30517,811,905,10017,947,064,30018,335,199,700
Federal Fund
Balance Forward723,651,874629,010,920363,828,67472,979,40096,016,400
Current Receipts21,568,759,05522,193,399,38126,765,748,72624,254,214,60025,197,956,600
Non-Revenue Receipts(10,839,981)(56,767,227)(503,436,800)(5,721,200)(5,720,200)
Total Federal Fund22,281,570,94822,765,643,07426,626,140,60024,321,472,80025,288,252,800
Road Fund
Regular Appropriation1,683,417,3001,985,694,5001,882,761,9001,838,084,6001,910,233,700
State Salary and Compensation Allocation
Surplus Expenditure Plan55,504,57261,645,600
Current Year Appropriation2,500,0005,035,600
Continuing Approp-Road Fund531,452,211422,266,201348,283,600
Budget Reduction-Road Fund
Other41,562,845(2,991,839)(56,584,300)
Total Road Fund2,325,818,3282,404,968,8622,241,142,4001,838,084,6001,910,233,700
TOTAL SOURCE OF FUNDS59,559,248,68662,437,678,44167,908,968,80062,311,775,20064,773,967,500
", "rows": [ { "row_index": 0, "location": [ 27.12, 746.1109, 607.2, 762.24 ], "cells": [ { "location": [ 27.12, 746.1109, 123.8, 762.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 746.1109, 607.2, 762.24 ], "text": "Executive Branch", "html_text": "Executive Branch", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.12, 729.9818, 607.2, 746.1109 ], "cells": [ { "location": [ 27.12, 729.9818, 123.8, 746.1109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 729.9818, 220.48, 746.1109 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 729.9818, 317.16, 746.1109 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 729.9818, 413.84, 746.1109 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 729.9818, 510.52, 746.1109 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 729.9818, 607.2, 746.1109 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.12, 713.8527, 607.2, 729.9818 ], "cells": [ { "location": [ 27.12, 713.8527, 123.8, 729.9818 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 713.8527, 220.48, 729.9818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 713.8527, 317.16, 729.9818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 713.8527, 413.84, 729.9818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 713.8527, 510.52, 729.9818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 713.8527, 607.2, 729.9818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.12, 697.7236, 607.2, 713.8527 ], "cells": [ { "location": [ 27.12, 697.7236, 123.8, 713.8527 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 697.7236, 220.48, 713.8527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 697.7236, 317.16, 713.8527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 697.7236, 413.84, 713.8527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 697.7236, 510.52, 713.8527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 697.7236, 607.2, 713.8527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.12, 681.5945, 607.2, 697.7236 ], "cells": [ { "location": [ 27.12, 681.5945, 123.8, 697.7236 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 681.5945, 220.48, 697.7236 ], "text": "13,553,948,300", "html_text": "13,553,948,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 681.5945, 317.16, 697.7236 ], "text": "14,841,746,500", "html_text": "14,841,746,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 681.5945, 413.84, 697.7236 ], "text": "15,266,489,800", "html_text": "15,266,489,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 681.5945, 510.52, 697.7236 ], "text": "15,028,184,800", "html_text": "15,028,184,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 681.5945, 607.2, 697.7236 ], "text": "16,356,990,800", "html_text": "16,356,990,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.12, 665.4655, 607.2, 681.5945 ], "cells": [ { "location": [ 27.12, 665.4655, 123.8, 681.5945 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 665.4655, 220.48, 681.5945 ], "text": "504,700,000", "html_text": "504,700,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 665.4655, 317.16, 681.5945 ], "text": "1,554,915,746", "html_text": "1,554,915,746", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 665.4655, 413.84, 681.5945 ], "text": "1,047,406,500", "html_text": "1,047,406,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 665.4655, 510.52, 681.5945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 665.4655, 607.2, 681.5945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.12, 649.3364, 607.2, 665.4655 ], "cells": [ { "location": [ 27.12, 649.3364, 123.8, 665.4655 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 649.3364, 220.48, 665.4655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 649.3364, 317.16, 665.4655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 649.3364, 413.84, 665.4655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 649.3364, 510.52, 665.4655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 649.3364, 607.2, 665.4655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.12, 633.2073, 607.2, 649.3364 ], "cells": [ { "location": [ 27.12, 633.2073, 123.8, 649.3364 ], "text": "Postsecondary Ed Performance Fund", "html_text": "Postsecondary Ed Performance Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 633.2073, 220.48, 649.3364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 633.2073, 317.16, 649.3364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 633.2073, 413.84, 649.3364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 633.2073, 510.52, 649.3364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 633.2073, 607.2, 649.3364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.12, 617.0782, 607.2, 633.2073 ], "cells": [ { "location": [ 27.12, 617.0782, 123.8, 633.2073 ], "text": "Surplus Expenditure Plan", "html_text": "Surplus Expenditure Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 617.0782, 220.48, 633.2073 ], "text": "1,452,921,410", "html_text": "1,452,921,410", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 617.0782, 317.16, 633.2073 ], "text": "15,044,859", "html_text": "15,044,859", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 617.0782, 413.84, 633.2073 ], "text": "251,340,200", "html_text": "251,340,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 617.0782, 510.52, 633.2073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 617.0782, 607.2, 633.2073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.12, 600.9491, 607.2, 617.0782 ], "cells": [ { "location": [ 27.12, 600.9491, 123.8, 617.0782 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 600.9491, 220.48, 617.0782 ], "text": "81,775,900", "html_text": "81,775,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 600.9491, 317.16, 617.0782 ], "text": "6,200,000", "html_text": "6,200,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 600.9491, 413.84, 617.0782 ], "text": "6,200,000", "html_text": "6,200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 600.9491, 510.52, 617.0782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 600.9491, 607.2, 617.0782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.12, 584.82, 607.2, 600.9491 ], "cells": [ { "location": [ 27.12, 584.82, 123.8, 600.9491 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 584.82, 220.48, 600.9491 ], "text": "2,034,616,900", "html_text": "2,034,616,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 584.82, 317.16, 600.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 584.82, 413.84, 600.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 584.82, 510.52, 600.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 584.82, 607.2, 600.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.12, 568.6909, 607.2, 584.82 ], "cells": [ { "location": [ 27.12, 568.6909, 123.8, 584.82 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 568.6909, 220.48, 584.82 ], "text": "2,942,668,227", "html_text": "2,942,668,227", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 568.6909, 317.16, 584.82 ], "text": "6,192,228,845", "html_text": "6,192,228,845", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 568.6909, 413.84, 584.82 ], "text": "5,717,397,500", "html_text": "5,717,397,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 568.6909, 510.52, 584.82 ], "text": "3,884,706,500", "html_text": "3,884,706,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 568.6909, 607.2, 584.82 ], "text": "2,969,834,400", "html_text": "2,969,834,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.12, 552.5618, 607.2, 568.6909 ], "cells": [ { "location": [ 27.12, 552.5618, 123.8, 568.6909 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 552.5618, 220.48, 568.6909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 552.5618, 317.16, 568.6909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 552.5618, 413.84, 568.6909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 552.5618, 510.52, 568.6909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 552.5618, 607.2, 568.6909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.12, 536.4327, 607.2, 552.5618 ], "cells": [ { "location": [ 27.12, 536.4327, 123.8, 552.5618 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 536.4327, 220.48, 552.5618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 536.4327, 317.16, 552.5618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 536.4327, 413.84, 552.5618 ], "text": "(77,722,900)", "html_text": "(77,722,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 536.4327, 510.52, 552.5618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 536.4327, 607.2, 552.5618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.12, 520.3036, 607.2, 536.4327 ], "cells": [ { "location": [ 27.12, 520.3036, 123.8, 536.4327 ], "text": "Mandated Allotments", "html_text": "Mandated Allotments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 520.3036, 220.48, 536.4327 ], "text": "98,682,505", "html_text": "98,682,505", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 520.3036, 317.16, 536.4327 ], "text": "62,132,339", "html_text": "62,132,339", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 520.3036, 413.84, 536.4327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 520.3036, 510.52, 536.4327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 520.3036, 607.2, 536.4327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.12, 504.1745, 607.2, 520.3036 ], "cells": [ { "location": [ 27.12, 504.1745, 123.8, 520.3036 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 504.1745, 220.48, 520.3036 ], "text": "(495,654,867)", "html_text": "(495,654,867)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 504.1745, 317.16, 520.3036 ], "text": "(1,554,394,239)", "html_text": "(1,554,394,239)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 504.1745, 413.84, 520.3036 ], "text": "(1,124,371,400)", "html_text": "(1,124,371,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 504.1745, 510.52, 520.3036 ], "text": "(795,650,000)", "html_text": "(795,650,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 504.1745, 607.2, 520.3036 ], "text": "(166,500,000)", "html_text": "(166,500,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.12, 488.0455, 607.2, 504.1745 ], "cells": [ { "location": [ 27.12, 488.0455, 123.8, 504.1745 ], "text": "Budget Reserve Trust Fund", "html_text": "Budget Reserve Trust Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 488.0455, 220.48, 504.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 488.0455, 317.16, 504.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 488.0455, 413.84, 504.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 488.0455, 510.52, 504.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 488.0455, 607.2, 504.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.12, 471.9164, 607.2, 488.0455 ], "cells": [ { "location": [ 27.12, 471.9164, 123.8, 488.0455 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 471.9164, 220.48, 488.0455 ], "text": "20,173,658,375", "html_text": "20,173,658,375", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 471.9164, 317.16, 488.0455 ], "text": "21,117,874,049", "html_text": "21,117,874,049", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 471.9164, 413.84, 488.0455 ], "text": "21,086,739,700", "html_text": "21,086,739,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 471.9164, 510.52, 488.0455 ], "text": "18,117,241,300", "html_text": "18,117,241,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 471.9164, 607.2, 488.0455 ], "text": "19,160,325,200", "html_text": "19,160,325,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.12, 455.7873, 607.2, 471.9164 ], "cells": [ { "location": [ 27.12, 455.7873, 123.8, 471.9164 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 455.7873, 220.48, 471.9164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 455.7873, 317.16, 471.9164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 455.7873, 413.84, 471.9164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 455.7873, 510.52, 471.9164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 455.7873, 607.2, 471.9164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.12, 439.6582, 607.2, 455.7873 ], "cells": [ { "location": [ 27.12, 439.6582, 123.8, 455.7873 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 439.6582, 220.48, 455.7873 ], "text": "106,078,200", "html_text": "106,078,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 439.6582, 317.16, 455.7873 ], "text": "99,118,000", "html_text": "99,118,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 439.6582, 413.84, 455.7873 ], "text": "94,224,700", "html_text": "94,224,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 439.6582, 510.52, 455.7873 ], "text": "82,800,000", "html_text": "82,800,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 439.6582, 607.2, 455.7873 ], "text": "77,400,000", "html_text": "77,400,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.12, 423.5291, 607.2, 439.6582 ], "cells": [ { "location": [ 27.12, 423.5291, 123.8, 439.6582 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 423.5291, 220.48, 439.6582 ], "text": "110,858,534", "html_text": "110,858,534", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 423.5291, 317.16, 439.6582 ], "text": "91,913,249", "html_text": "91,913,249", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 423.5291, 413.84, 439.6582 ], "text": "48,816,300", "html_text": "48,816,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 423.5291, 510.52, 439.6582 ], "text": "5,112,200", "html_text": "5,112,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 423.5291, 607.2, 439.6582 ], "text": "2,556,100", "html_text": "2,556,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.12, 407.4, 607.2, 423.5291 ], "cells": [ { "location": [ 27.12, 407.4, 123.8, 423.5291 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 407.4, 220.48, 423.5291 ], "text": "3,277,754", "html_text": "3,277,754", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 407.4, 317.16, 423.5291 ], "text": "2,578,902", "html_text": "2,578,902", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 407.4, 413.84, 423.5291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 407.4, 510.52, 423.5291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 407.4, 607.2, 423.5291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.12, 391.2709, 607.2, 407.4 ], "cells": [ { "location": [ 27.12, 391.2709, 123.8, 407.4 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 391.2709, 220.48, 407.4 ], "text": "220,214,489", "html_text": "220,214,489", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 391.2709, 317.16, 407.4 ], "text": "193,610,151", "html_text": "193,610,151", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 391.2709, 413.84, 407.4 ], "text": "143,041,000", "html_text": "143,041,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 391.2709, 510.52, 407.4 ], "text": "87,912,200", "html_text": "87,912,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 391.2709, 607.2, 407.4 ], "text": "79,956,100", "html_text": "79,956,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.12, 375.1418, 607.2, 391.2709 ], "cells": [ { "location": [ 27.12, 375.1418, 123.8, 391.2709 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 375.1418, 220.48, 391.2709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 375.1418, 317.16, 391.2709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 375.1418, 413.84, 391.2709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 375.1418, 510.52, 391.2709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 375.1418, 607.2, 391.2709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.12, 359.0127, 607.2, 375.1418 ], "cells": [ { "location": [ 27.12, 359.0127, 123.8, 375.1418 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 359.0127, 220.48, 375.1418 ], "text": "2,004,425,909", "html_text": "2,004,425,909", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 359.0127, 317.16, 375.1418 ], "text": "2,070,584,407", "html_text": "2,070,584,407", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 359.0127, 413.84, 375.1418 ], "text": "1,769,331,400", "html_text": "1,769,331,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 359.0127, 510.52, 375.1418 ], "text": "1,332,948,700", "html_text": "1,332,948,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 359.0127, 607.2, 375.1418 ], "text": "822,312,900", "html_text": "822,312,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.12, 342.8836, 607.2, 359.0127 ], "cells": [ { "location": [ 27.12, 342.8836, 123.8, 359.0127 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 342.8836, 220.48, 359.0127 ], "text": "11,391,055,837", "html_text": "11,391,055,837", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 342.8836, 317.16, 359.0127 ], "text": "12,777,793,386", "html_text": "12,777,793,386", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 342.8836, 413.84, 359.0127 ], "text": "14,708,382,100", "html_text": "14,708,382,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 342.8836, 510.52, 359.0127 ], "text": "15,519,718,800", "html_text": "15,519,718,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 342.8836, 607.2, 359.0127 ], "text": "16,363,937,800", "html_text": "16,363,937,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.12, 326.7545, 607.2, 342.8836 ], "cells": [ { "location": [ 27.12, 326.7545, 123.8, 342.8836 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 326.7545, 220.48, 342.8836 ], "text": "1,165,771,800", "html_text": "1,165,771,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 326.7545, 317.16, 342.8836 ], "text": "1,112,453,146", "html_text": "1,112,453,146", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 326.7545, 413.84, 342.8836 ], "text": "1,338,503,500", "html_text": "1,338,503,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 326.7545, 510.52, 342.8836 ], "text": "1,098,805,200", "html_text": "1,098,805,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 326.7545, 607.2, 342.8836 ], "text": "1,152,913,600", "html_text": "1,152,913,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.12, 310.6255, 607.2, 326.7545 ], "cells": [ { "location": [ 27.12, 310.6255, 123.8, 326.7545 ], "text": "Fund Transfers", "html_text": "Fund Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 310.6255, 220.48, 326.7545 ], "text": "(3,267,000)", "html_text": "(3,267,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 310.6255, 317.16, 326.7545 ], "text": "(5,248,634)", "html_text": "(5,248,634)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 310.6255, 413.84, 326.7545 ], "text": "(4,311,900)", "html_text": "(4,311,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 310.6255, 510.52, 326.7545 ], "text": "(4,408,400)", "html_text": "(4,408,400)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 310.6255, 607.2, 326.7545 ], "text": "(3,964,600)", "html_text": "(3,964,600)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.12, 294.4964, 607.2, 310.6255 ], "cells": [ { "location": [ 27.12, 294.4964, 123.8, 310.6255 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 294.4964, 220.48, 310.6255 ], "text": "14,557,986,546", "html_text": "14,557,986,546", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 294.4964, 317.16, 310.6255 ], "text": "15,955,582,305", "html_text": "15,955,582,305", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 294.4964, 413.84, 310.6255 ], "text": "17,811,905,100", "html_text": "17,811,905,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 294.4964, 510.52, 310.6255 ], "text": "17,947,064,300", "html_text": "17,947,064,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 294.4964, 607.2, 310.6255 ], "text": "18,335,199,700", "html_text": "18,335,199,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.12, 278.3673, 607.2, 294.4964 ], "cells": [ { "location": [ 27.12, 278.3673, 123.8, 294.4964 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 278.3673, 220.48, 294.4964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 278.3673, 317.16, 294.4964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 278.3673, 413.84, 294.4964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 278.3673, 510.52, 294.4964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 278.3673, 607.2, 294.4964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.12, 262.2382, 607.2, 278.3673 ], "cells": [ { "location": [ 27.12, 262.2382, 123.8, 278.3673 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 262.2382, 220.48, 278.3673 ], "text": "723,651,874", "html_text": "723,651,874", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 262.2382, 317.16, 278.3673 ], "text": "629,010,920", "html_text": "629,010,920", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 262.2382, 413.84, 278.3673 ], "text": "363,828,674", "html_text": "363,828,674", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 262.2382, 510.52, 278.3673 ], "text": "72,979,400", "html_text": "72,979,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 262.2382, 607.2, 278.3673 ], "text": "96,016,400", "html_text": "96,016,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.12, 246.1091, 607.2, 262.2382 ], "cells": [ { "location": [ 27.12, 246.1091, 123.8, 262.2382 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 246.1091, 220.48, 262.2382 ], "text": "21,568,759,055", "html_text": "21,568,759,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 246.1091, 317.16, 262.2382 ], "text": "22,193,399,381", "html_text": "22,193,399,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 246.1091, 413.84, 262.2382 ], "text": "26,765,748,726", "html_text": "26,765,748,726", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 246.1091, 510.52, 262.2382 ], "text": "24,254,214,600", "html_text": "24,254,214,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 246.1091, 607.2, 262.2382 ], "text": "25,197,956,600", "html_text": "25,197,956,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.12, 229.98, 607.2, 246.1091 ], "cells": [ { "location": [ 27.12, 229.98, 123.8, 246.1091 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 229.98, 220.48, 246.1091 ], "text": "(10,839,981)", "html_text": "(10,839,981)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 229.98, 317.16, 246.1091 ], "text": "(56,767,227)", "html_text": "(56,767,227)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 229.98, 413.84, 246.1091 ], "text": "(503,436,800)", "html_text": "(503,436,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 229.98, 510.52, 246.1091 ], "text": "(5,721,200)", "html_text": "(5,721,200)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 229.98, 607.2, 246.1091 ], "text": "(5,720,200)", "html_text": "(5,720,200)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.12, 213.8509, 607.2, 229.98 ], "cells": [ { "location": [ 27.12, 213.8509, 123.8, 229.98 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 213.8509, 220.48, 229.98 ], "text": "22,281,570,948", "html_text": "22,281,570,948", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 213.8509, 317.16, 229.98 ], "text": "22,765,643,074", "html_text": "22,765,643,074", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 213.8509, 413.84, 229.98 ], "text": "26,626,140,600", "html_text": "26,626,140,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 213.8509, 510.52, 229.98 ], "text": "24,321,472,800", "html_text": "24,321,472,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 213.8509, 607.2, 229.98 ], "text": "25,288,252,800", "html_text": "25,288,252,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.12, 197.7218, 607.2, 213.8509 ], "cells": [ { "location": [ 27.12, 197.7218, 123.8, 213.8509 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 197.7218, 220.48, 213.8509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 197.7218, 317.16, 213.8509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 197.7218, 413.84, 213.8509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 197.7218, 510.52, 213.8509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 197.7218, 607.2, 213.8509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.12, 181.5927, 607.2, 197.7218 ], "cells": [ { "location": [ 27.12, 181.5927, 123.8, 197.7218 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 181.5927, 220.48, 197.7218 ], "text": "1,683,417,300", "html_text": "1,683,417,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 181.5927, 317.16, 197.7218 ], "text": "1,985,694,500", "html_text": "1,985,694,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 181.5927, 413.84, 197.7218 ], "text": "1,882,761,900", "html_text": "1,882,761,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 181.5927, 510.52, 197.7218 ], "text": "1,838,084,600", "html_text": "1,838,084,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 181.5927, 607.2, 197.7218 ], "text": "1,910,233,700", "html_text": "1,910,233,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 27.12, 165.4636, 607.2, 181.5927 ], "cells": [ { "location": [ 27.12, 165.4636, 123.8, 181.5927 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 165.4636, 220.48, 181.5927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 165.4636, 317.16, 181.5927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 165.4636, 413.84, 181.5927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 165.4636, 510.52, 181.5927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 165.4636, 607.2, 181.5927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 27.12, 149.3345, 607.2, 165.4636 ], "cells": [ { "location": [ 27.12, 149.3345, 123.8, 165.4636 ], "text": "Surplus Expenditure Plan", "html_text": "Surplus Expenditure Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 149.3345, 220.48, 165.4636 ], "text": "55,504,572", "html_text": "55,504,572", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 149.3345, 317.16, 165.4636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 149.3345, 413.84, 165.4636 ], "text": "61,645,600", "html_text": "61,645,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 149.3345, 510.52, 165.4636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 149.3345, 607.2, 165.4636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 27.12, 133.2055, 607.2, 149.3345 ], "cells": [ { "location": [ 27.12, 133.2055, 123.8, 149.3345 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 133.2055, 220.48, 149.3345 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 133.2055, 317.16, 149.3345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 133.2055, 413.84, 149.3345 ], "text": "5,035,600", "html_text": "5,035,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 133.2055, 510.52, 149.3345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 133.2055, 607.2, 149.3345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 27.12, 117.0764, 607.2, 133.2055 ], "cells": [ { "location": [ 27.12, 117.0764, 123.8, 133.2055 ], "text": "Continuing Approp-Road Fund", "html_text": "Continuing Approp-Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 117.0764, 220.48, 133.2055 ], "text": "531,452,211", "html_text": "531,452,211", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 117.0764, 317.16, 133.2055 ], "text": "422,266,201", "html_text": "422,266,201", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 117.0764, 413.84, 133.2055 ], "text": "348,283,600", "html_text": "348,283,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 117.0764, 510.52, 133.2055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 117.0764, 607.2, 133.2055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 27.12, 100.9473, 607.2, 117.0764 ], "cells": [ { "location": [ 27.12, 100.9473, 123.8, 117.0764 ], "text": "Budget Reduction-Road Fund", "html_text": "Budget Reduction-Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 100.9473, 220.48, 117.0764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 100.9473, 317.16, 117.0764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 100.9473, 413.84, 117.0764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 100.9473, 510.52, 117.0764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 100.9473, 607.2, 117.0764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 27.12, 84.8182, 607.2, 100.9473 ], "cells": [ { "location": [ 27.12, 84.8182, 123.8, 100.9473 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 84.8182, 220.48, 100.9473 ], "text": "41,562,845", "html_text": "41,562,845", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 84.8182, 317.16, 100.9473 ], "text": "(2,991,839)", "html_text": "(2,991,839)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 84.8182, 413.84, 100.9473 ], "text": "(56,584,300)", "html_text": "(56,584,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 84.8182, 510.52, 100.9473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 84.8182, 607.2, 100.9473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 27.12, 68.6891, 607.2, 84.8182 ], "cells": [ { "location": [ 27.12, 68.6891, 123.8, 84.8182 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 68.6891, 220.48, 84.8182 ], "text": "2,325,818,328", "html_text": "2,325,818,328", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 68.6891, 317.16, 84.8182 ], "text": "2,404,968,862", "html_text": "2,404,968,862", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 68.6891, 413.84, 84.8182 ], "text": "2,241,142,400", "html_text": "2,241,142,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 68.6891, 510.52, 84.8182 ], "text": "1,838,084,600", "html_text": "1,838,084,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 68.6891, 607.2, 84.8182 ], "text": "1,910,233,700", "html_text": "1,910,233,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 27.12, 52.56, 607.2, 68.6891 ], "cells": [ { "location": [ 27.12, 52.56, 123.8, 68.6891 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 52.56, 220.48, 68.6891 ], "text": "59,559,248,686", "html_text": "59,559,248,686", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 52.56, 317.16, 68.6891 ], "text": "62,437,678,441", "html_text": "62,437,678,441", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 52.56, 413.84, 68.6891 ], "text": "67,908,968,800", "html_text": "67,908,968,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 52.56, 510.52, 68.6891 ], "text": "62,311,775,200", "html_text": "62,311,775,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 52.56, 607.2, 68.6891 ], "text": "64,773,967,500", "html_text": "64,773,967,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 44, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 9, "type": "TEXT", "location": { "l": 313.44, "t": 18.48, "r": 319.92, "b": 8.88 }, "text": "1", "reading_order": 2 } ] }, { "page": 10, "items": [ { "page": 10, "type": "TABLE", "location": { "l": 25.68, "t": 761.76, "r": 607.44, "b": 287.52 }, "text": "
EXPENDITURES BY CLASS
Personnel Costs10,029,501,97910,550,327,15611,582,590,60011,545,034,90012,022,664,500
Operating Expenses4,975,919,4785,423,652,3626,615,633,7007,003,716,9007,457,992,800
Grants Loans Benefits30,752,017,96533,098,022,14137,405,644,90036,134,238,00037,591,515,600
Debt Service973,114,324956,598,0681,329,187,4001,215,578,3001,344,880,400
Capital Outlay944,439,0391,781,857,9371,408,820,500699,123,400769,597,400
Construction1,559,287,4481,436,777,5684,247,403,2001,797,764,9001,864,537,700
TOTAL EXPENDITURES49,234,280,23253,247,235,23162,589,280,30058,395,456,40061,051,188,400
EXPENDITURES BY FUND
SOURCE
General Fund13,656,729,25415,254,089,80317,179,216,20015,121,807,90016,289,615,000
Tobacco Fund126,802,339143,396,920136,804,10085,356,10079,956,100
Restricted Funds11,913,179,17313,567,279,53516,478,956,40017,124,751,40017,603,884,900
Federal Fund21,652,560,02822,401,828,93226,553,161,20024,225,456,40025,167,498,700
Road Fund1,885,009,4381,880,640,0412,241,142,4001,838,084,6001,910,233,700
TOTAL EXPENDITURES49,234,280,23253,247,235,23162,589,280,30058,395,456,40061,051,188,400
EXPENDITURES BY UNIT
General Government2,667,218,5822,925,584,0863,918,328,3003,076,767,0002,983,281,700
Economic Development75,533,99298,620,234241,931,40035,223,20035,488,500
Department of Education6,413,845,3246,310,710,5926,016,202,2006,568,419,0006,717,865,300
Education and Labor715,451,780786,966,821880,835,700855,953,400860,966,900
Energy and Environment321,600,022324,533,733503,028,000510,938,700515,573,900
Finance and Administration819,190,672825,383,3541,240,972,5001,141,447,8001,314,487,700
Health and Family Services21,883,075,83723,900,891,04726,616,051,10026,085,827,90027,474,608,600
Justice and Public Safety1,577,855,1641,567,982,0711,644,432,1001,674,629,7001,717,143,400
Personnel138,856,279130,555,357136,035,800136,963,100137,468,600
Postsecondary Education10,637,252,18911,611,794,46713,725,870,50014,515,989,60015,419,398,700
Public Protection185,188,281209,394,632109,842,700104,267,800105,512,800
Tourism, Arts and Heritage342,241,527339,235,695334,460,800323,405,100325,239,800
Transportation3,151,671,7673,105,867,3976,499,682,7003,365,624,1003,444,152,500
Statewide305,298,8151,109,715,746721,606,500
TOTAL EXPENDITURES49,234,280,23253,247,235,23162,589,280,30058,395,456,40061,051,188,400
", "rows": [ { "row_index": 0, "location": [ 25.68, 746.94, 607.44, 761.76 ], "cells": [ { "location": [ 25.68, 746.94, 607.44, 761.76 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.68, 732.12, 607.44, 746.94 ], "cells": [ { "location": [ 25.68, 732.12, 122.64, 746.94 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 732.12, 219.6, 746.94 ], "text": "10,029,501,979", "html_text": "10,029,501,979", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 732.12, 316.56, 746.94 ], "text": "10,550,327,156", "html_text": "10,550,327,156", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 732.12, 413.52, 746.94 ], "text": "11,582,590,600", "html_text": "11,582,590,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 732.12, 510.48, 746.94 ], "text": "11,545,034,900", "html_text": "11,545,034,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 732.12, 607.44, 746.94 ], "text": "12,022,664,500", "html_text": "12,022,664,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.68, 717.3, 607.44, 732.12 ], "cells": [ { "location": [ 25.68, 717.3, 122.64, 732.12 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 717.3, 219.6, 732.12 ], "text": "4,975,919,478", "html_text": "4,975,919,478", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 717.3, 316.56, 732.12 ], "text": "5,423,652,362", "html_text": "5,423,652,362", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 717.3, 413.52, 732.12 ], "text": "6,615,633,700", "html_text": "6,615,633,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 717.3, 510.48, 732.12 ], "text": "7,003,716,900", "html_text": "7,003,716,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 717.3, 607.44, 732.12 ], "text": "7,457,992,800", "html_text": "7,457,992,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.68, 702.48, 607.44, 717.3 ], "cells": [ { "location": [ 25.68, 702.48, 122.64, 717.3 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 702.48, 219.6, 717.3 ], "text": "30,752,017,965", "html_text": "30,752,017,965", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 702.48, 316.56, 717.3 ], "text": "33,098,022,141", "html_text": "33,098,022,141", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 702.48, 413.52, 717.3 ], "text": "37,405,644,900", "html_text": "37,405,644,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 702.48, 510.48, 717.3 ], "text": "36,134,238,000", "html_text": "36,134,238,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 702.48, 607.44, 717.3 ], "text": "37,591,515,600", "html_text": "37,591,515,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.68, 687.66, 607.44, 702.48 ], "cells": [ { "location": [ 25.68, 687.66, 122.64, 702.48 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 687.66, 219.6, 702.48 ], "text": "973,114,324", "html_text": "973,114,324", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 687.66, 316.56, 702.48 ], "text": "956,598,068", "html_text": "956,598,068", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 687.66, 413.52, 702.48 ], "text": "1,329,187,400", "html_text": "1,329,187,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 687.66, 510.48, 702.48 ], "text": "1,215,578,300", "html_text": "1,215,578,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 687.66, 607.44, 702.48 ], "text": "1,344,880,400", "html_text": "1,344,880,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.68, 672.84, 607.44, 687.66 ], "cells": [ { "location": [ 25.68, 672.84, 122.64, 687.66 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 672.84, 219.6, 687.66 ], "text": "944,439,039", "html_text": "944,439,039", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 672.84, 316.56, 687.66 ], "text": "1,781,857,937", "html_text": "1,781,857,937", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 672.84, 413.52, 687.66 ], "text": "1,408,820,500", "html_text": "1,408,820,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 672.84, 510.48, 687.66 ], "text": "699,123,400", "html_text": "699,123,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 672.84, 607.44, 687.66 ], "text": "769,597,400", "html_text": "769,597,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.68, 658.02, 607.44, 672.84 ], "cells": [ { "location": [ 25.68, 658.02, 122.64, 672.84 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 658.02, 219.6, 672.84 ], "text": "1,559,287,448", "html_text": "1,559,287,448", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 658.02, 316.56, 672.84 ], "text": "1,436,777,568", "html_text": "1,436,777,568", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 658.02, 413.52, 672.84 ], "text": "4,247,403,200", "html_text": "4,247,403,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 658.02, 510.48, 672.84 ], "text": "1,797,764,900", "html_text": "1,797,764,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 658.02, 607.44, 672.84 ], "text": "1,864,537,700", "html_text": "1,864,537,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.68, 643.2, 607.44, 658.02 ], "cells": [ { "location": [ 25.68, 643.2, 122.64, 658.02 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 643.2, 219.6, 658.02 ], "text": "49,234,280,232", "html_text": "49,234,280,232", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 643.2, 316.56, 658.02 ], "text": "53,247,235,231", "html_text": "53,247,235,231", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 643.2, 413.52, 658.02 ], "text": "62,589,280,300", "html_text": "62,589,280,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 643.2, 510.48, 658.02 ], "text": "58,395,456,400", "html_text": "58,395,456,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 643.2, 607.44, 658.02 ], "text": "61,051,188,400", "html_text": "61,051,188,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.68, 628.38, 607.44, 643.2 ], "cells": [ { "location": [ 25.68, 628.38, 607.44, 643.2 ], "text": "EXPENDITURES BY FUND", "html_text": "EXPENDITURES BY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.68, 613.56, 607.44, 628.38 ], "cells": [ { "location": [ 25.68, 613.56, 607.44, 628.38 ], "text": "SOURCE", "html_text": "SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.68, 598.74, 607.44, 613.56 ], "cells": [ { "location": [ 25.68, 598.74, 122.64, 613.56 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 598.74, 219.6, 613.56 ], "text": "13,656,729,254", "html_text": "13,656,729,254", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 598.74, 316.56, 613.56 ], "text": "15,254,089,803", "html_text": "15,254,089,803", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 598.74, 413.52, 613.56 ], "text": "17,179,216,200", "html_text": "17,179,216,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 598.74, 510.48, 613.56 ], "text": "15,121,807,900", "html_text": "15,121,807,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 598.74, 607.44, 613.56 ], "text": "16,289,615,000", "html_text": "16,289,615,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.68, 583.92, 607.44, 598.74 ], "cells": [ { "location": [ 25.68, 583.92, 122.64, 598.74 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 583.92, 219.6, 598.74 ], "text": "126,802,339", "html_text": "126,802,339", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 583.92, 316.56, 598.74 ], "text": "143,396,920", "html_text": "143,396,920", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 583.92, 413.52, 598.74 ], "text": "136,804,100", "html_text": "136,804,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 583.92, 510.48, 598.74 ], "text": "85,356,100", "html_text": "85,356,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 583.92, 607.44, 598.74 ], "text": "79,956,100", "html_text": "79,956,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.68, 569.1, 607.44, 583.92 ], "cells": [ { "location": [ 25.68, 569.1, 122.64, 583.92 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 569.1, 219.6, 583.92 ], "text": "11,913,179,173", "html_text": "11,913,179,173", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 569.1, 316.56, 583.92 ], "text": "13,567,279,535", "html_text": "13,567,279,535", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 569.1, 413.52, 583.92 ], "text": "16,478,956,400", "html_text": "16,478,956,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 569.1, 510.48, 583.92 ], "text": "17,124,751,400", "html_text": "17,124,751,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 569.1, 607.44, 583.92 ], "text": "17,603,884,900", "html_text": "17,603,884,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.68, 554.28, 607.44, 569.1 ], "cells": [ { "location": [ 25.68, 554.28, 122.64, 569.1 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 554.28, 219.6, 569.1 ], "text": "21,652,560,028", "html_text": "21,652,560,028", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 554.28, 316.56, 569.1 ], "text": "22,401,828,932", "html_text": "22,401,828,932", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 554.28, 413.52, 569.1 ], "text": "26,553,161,200", "html_text": "26,553,161,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 554.28, 510.48, 569.1 ], "text": "24,225,456,400", "html_text": "24,225,456,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 554.28, 607.44, 569.1 ], "text": "25,167,498,700", "html_text": "25,167,498,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.68, 539.46, 607.44, 554.28 ], "cells": [ { "location": [ 25.68, 539.46, 122.64, 554.28 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 539.46, 219.6, 554.28 ], "text": "1,885,009,438", "html_text": "1,885,009,438", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 539.46, 316.56, 554.28 ], "text": "1,880,640,041", "html_text": "1,880,640,041", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 539.46, 413.52, 554.28 ], "text": "2,241,142,400", "html_text": "2,241,142,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 539.46, 510.48, 554.28 ], "text": "1,838,084,600", "html_text": "1,838,084,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 539.46, 607.44, 554.28 ], "text": "1,910,233,700", "html_text": "1,910,233,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.68, 524.64, 607.44, 539.46 ], "cells": [ { "location": [ 25.68, 524.64, 122.64, 539.46 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 524.64, 219.6, 539.46 ], "text": "49,234,280,232", "html_text": "49,234,280,232", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 524.64, 316.56, 539.46 ], "text": "53,247,235,231", "html_text": "53,247,235,231", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 524.64, 413.52, 539.46 ], "text": "62,589,280,300", "html_text": "62,589,280,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 524.64, 510.48, 539.46 ], "text": "58,395,456,400", "html_text": "58,395,456,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 524.64, 607.44, 539.46 ], "text": "61,051,188,400", "html_text": "61,051,188,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.68, 509.82, 607.44, 524.64 ], "cells": [ { "location": [ 25.68, 509.82, 607.44, 524.64 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.68, 495, 607.44, 509.82 ], "cells": [ { "location": [ 25.68, 495, 122.64, 509.82 ], "text": "General Government", "html_text": "General Government", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 495, 219.6, 509.82 ], "text": "2,667,218,582", "html_text": "2,667,218,582", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 495, 316.56, 509.82 ], "text": "2,925,584,086", "html_text": "2,925,584,086", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 495, 413.52, 509.82 ], "text": "3,918,328,300", "html_text": "3,918,328,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 495, 510.48, 509.82 ], "text": "3,076,767,000", "html_text": "3,076,767,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 495, 607.44, 509.82 ], "text": "2,983,281,700", "html_text": "2,983,281,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.68, 480.18, 607.44, 495 ], "cells": [ { "location": [ 25.68, 480.18, 122.64, 495 ], "text": "Economic Development", "html_text": "Economic Development", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 480.18, 219.6, 495 ], "text": "75,533,992", "html_text": "75,533,992", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 480.18, 316.56, 495 ], "text": "98,620,234", "html_text": "98,620,234", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 480.18, 413.52, 495 ], "text": "241,931,400", "html_text": "241,931,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 480.18, 510.48, 495 ], "text": "35,223,200", "html_text": "35,223,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 480.18, 607.44, 495 ], "text": "35,488,500", "html_text": "35,488,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.68, 465.36, 607.44, 480.18 ], "cells": [ { "location": [ 25.68, 465.36, 122.64, 480.18 ], "text": "Department of Education", "html_text": "Department of Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 465.36, 219.6, 480.18 ], "text": "6,413,845,324", "html_text": "6,413,845,324", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 465.36, 316.56, 480.18 ], "text": "6,310,710,592", "html_text": "6,310,710,592", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 465.36, 413.52, 480.18 ], "text": "6,016,202,200", "html_text": "6,016,202,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 465.36, 510.48, 480.18 ], "text": "6,568,419,000", "html_text": "6,568,419,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 465.36, 607.44, 480.18 ], "text": "6,717,865,300", "html_text": "6,717,865,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.68, 450.54, 607.44, 465.36 ], "cells": [ { "location": [ 25.68, 450.54, 122.64, 465.36 ], "text": "Education and Labor", "html_text": "Education and Labor", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 450.54, 219.6, 465.36 ], "text": "715,451,780", "html_text": "715,451,780", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 450.54, 316.56, 465.36 ], "text": "786,966,821", "html_text": "786,966,821", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 450.54, 413.52, 465.36 ], "text": "880,835,700", "html_text": "880,835,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 450.54, 510.48, 465.36 ], "text": "855,953,400", "html_text": "855,953,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 450.54, 607.44, 465.36 ], "text": "860,966,900", "html_text": "860,966,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.68, 435.72, 607.44, 450.54 ], "cells": [ { "location": [ 25.68, 435.72, 122.64, 450.54 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 435.72, 219.6, 450.54 ], "text": "321,600,022", "html_text": "321,600,022", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 435.72, 316.56, 450.54 ], "text": "324,533,733", "html_text": "324,533,733", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 435.72, 413.52, 450.54 ], "text": "503,028,000", "html_text": "503,028,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 435.72, 510.48, 450.54 ], "text": "510,938,700", "html_text": "510,938,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 435.72, 607.44, 450.54 ], "text": "515,573,900", "html_text": "515,573,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.68, 420.9, 607.44, 435.72 ], "cells": [ { "location": [ 25.68, 420.9, 122.64, 435.72 ], "text": "Finance and Administration", "html_text": "Finance and Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 420.9, 219.6, 435.72 ], "text": "819,190,672", "html_text": "819,190,672", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 420.9, 316.56, 435.72 ], "text": "825,383,354", "html_text": "825,383,354", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 420.9, 413.52, 435.72 ], "text": "1,240,972,500", "html_text": "1,240,972,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 420.9, 510.48, 435.72 ], "text": "1,141,447,800", "html_text": "1,141,447,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 420.9, 607.44, 435.72 ], "text": "1,314,487,700", "html_text": "1,314,487,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.68, 406.08, 607.44, 420.9 ], "cells": [ { "location": [ 25.68, 406.08, 122.64, 420.9 ], "text": "Health and Family Services", "html_text": "Health and Family Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 406.08, 219.6, 420.9 ], "text": "21,883,075,837", "html_text": "21,883,075,837", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 406.08, 316.56, 420.9 ], "text": "23,900,891,047", "html_text": "23,900,891,047", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 406.08, 413.52, 420.9 ], "text": "26,616,051,100", "html_text": "26,616,051,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 406.08, 510.48, 420.9 ], "text": "26,085,827,900", "html_text": "26,085,827,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 406.08, 607.44, 420.9 ], "text": "27,474,608,600", "html_text": "27,474,608,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.68, 391.26, 607.44, 406.08 ], "cells": [ { "location": [ 25.68, 391.26, 122.64, 406.08 ], "text": "Justice and Public Safety", "html_text": "Justice and Public Safety", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 391.26, 219.6, 406.08 ], "text": "1,577,855,164", "html_text": "1,577,855,164", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 391.26, 316.56, 406.08 ], "text": "1,567,982,071", "html_text": "1,567,982,071", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 391.26, 413.52, 406.08 ], "text": "1,644,432,100", "html_text": "1,644,432,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 391.26, 510.48, 406.08 ], "text": "1,674,629,700", "html_text": "1,674,629,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 391.26, 607.44, 406.08 ], "text": "1,717,143,400", "html_text": "1,717,143,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.68, 376.44, 607.44, 391.26 ], "cells": [ { "location": [ 25.68, 376.44, 122.64, 391.26 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 376.44, 219.6, 391.26 ], "text": "138,856,279", "html_text": "138,856,279", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 376.44, 316.56, 391.26 ], "text": "130,555,357", "html_text": "130,555,357", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 376.44, 413.52, 391.26 ], "text": "136,035,800", "html_text": "136,035,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 376.44, 510.48, 391.26 ], "text": "136,963,100", "html_text": "136,963,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 376.44, 607.44, 391.26 ], "text": "137,468,600", "html_text": "137,468,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.68, 361.62, 607.44, 376.44 ], "cells": [ { "location": [ 25.68, 361.62, 122.64, 376.44 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 361.62, 219.6, 376.44 ], "text": "10,637,252,189", "html_text": "10,637,252,189", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 361.62, 316.56, 376.44 ], "text": "11,611,794,467", "html_text": "11,611,794,467", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 361.62, 413.52, 376.44 ], "text": "13,725,870,500", "html_text": "13,725,870,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 361.62, 510.48, 376.44 ], "text": "14,515,989,600", "html_text": "14,515,989,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 361.62, 607.44, 376.44 ], "text": "15,419,398,700", "html_text": "15,419,398,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.68, 346.8, 607.44, 361.62 ], "cells": [ { "location": [ 25.68, 346.8, 122.64, 361.62 ], "text": "Public Protection", "html_text": "Public Protection", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 346.8, 219.6, 361.62 ], "text": "185,188,281", "html_text": "185,188,281", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 346.8, 316.56, 361.62 ], "text": "209,394,632", "html_text": "209,394,632", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 346.8, 413.52, 361.62 ], "text": "109,842,700", "html_text": "109,842,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 346.8, 510.48, 361.62 ], "text": "104,267,800", "html_text": "104,267,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 346.8, 607.44, 361.62 ], "text": "105,512,800", "html_text": "105,512,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.68, 331.98, 607.44, 346.8 ], "cells": [ { "location": [ 25.68, 331.98, 122.64, 346.8 ], "text": "Tourism, Arts and Heritage", "html_text": "Tourism, Arts and Heritage", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 331.98, 219.6, 346.8 ], "text": "342,241,527", "html_text": "342,241,527", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 331.98, 316.56, 346.8 ], "text": "339,235,695", "html_text": "339,235,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 331.98, 413.52, 346.8 ], "text": "334,460,800", "html_text": "334,460,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 331.98, 510.48, 346.8 ], "text": "323,405,100", "html_text": "323,405,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 331.98, 607.44, 346.8 ], "text": "325,239,800", "html_text": "325,239,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.68, 317.16, 607.44, 331.98 ], "cells": [ { "location": [ 25.68, 317.16, 122.64, 331.98 ], "text": "Transportation", "html_text": "Transportation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 317.16, 219.6, 331.98 ], "text": "3,151,671,767", "html_text": "3,151,671,767", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 317.16, 316.56, 331.98 ], "text": "3,105,867,397", "html_text": "3,105,867,397", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 317.16, 413.52, 331.98 ], "text": "6,499,682,700", "html_text": "6,499,682,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 317.16, 510.48, 331.98 ], "text": "3,365,624,100", "html_text": "3,365,624,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 317.16, 607.44, 331.98 ], "text": "3,444,152,500", "html_text": "3,444,152,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.68, 302.34, 607.44, 317.16 ], "cells": [ { "location": [ 25.68, 302.34, 122.64, 317.16 ], "text": "Statewide", "html_text": "Statewide", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 302.34, 219.6, 317.16 ], "text": "305,298,815", "html_text": "305,298,815", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 302.34, 316.56, 317.16 ], "text": "1,109,715,746", "html_text": "1,109,715,746", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 302.34, 413.52, 317.16 ], "text": "721,606,500", "html_text": "721,606,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 302.34, 510.48, 317.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 302.34, 607.44, 317.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.68, 287.52, 607.44, 302.34 ], "cells": [ { "location": [ 25.68, 287.52, 122.64, 302.34 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 287.52, 219.6, 302.34 ], "text": "49,234,280,232", "html_text": "49,234,280,232", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 287.52, 316.56, 302.34 ], "text": "53,247,235,231", "html_text": "53,247,235,231", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 287.52, 413.52, 302.34 ], "text": "62,589,280,300", "html_text": "62,589,280,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 287.52, 510.48, 302.34 ], "text": "58,395,456,400", "html_text": "58,395,456,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 287.52, 607.44, 302.34 ], "text": "61,051,188,400", "html_text": "61,051,188,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 10, "type": "TEXT", "location": { "l": 313.44, "t": 18.72, "r": 320.64, "b": 9.12 }, "text": "2", "reading_order": 1 } ] }, { "page": 11, "items": [] }, { "page": 12, "items": [ { "page": 12, "type": "TABLE", "location": { "l": 25.68, "t": 766.08, "r": 607.92, "b": 105.12 }, "text": "
General Government
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,528,382,5001,733,399,4001,889,073,0001,751,141,3001,831,841,500
Budget Reserve119,050,000120,500,000
State Salary and Compensation
Allocation9,547,000116,300206,200
Surplus Expenditure Plan
Special Appropriation67,674,9001,200,0001,200,000
Current Year Appropriation1,282,700
Continuing Approp-General Fund48,504,33919,849,88129,191,500
Reorganization Adjustment1,799,700
Budget Reduction-General Fund(3,674,300)
Mandated Allotments82,914,40054,991,700
Other6,855,233(14,186,374)(9,240,200)
Total General Fund1,746,960,7721,914,420,9072,027,256,2001,751,141,3001,831,841,500
Tobacco Fund
Tobacco Settlement - Phase I41,862,00039,117,10040,111,00031,299,90028,709,600
Continuing Approp-Tob Settlement56,946,51955,422,21422,389,200
Other1,638,8771,289,451
Total Tobacco Fund100,447,39695,828,76562,500,20031,299,90028,709,600
Restricted Funds
Balance Forward337,515,400322,712,797314,160,400246,586,500170,886,000
Current Receipts258,221,860249,528,727253,331,100275,009,300274,646,400
Non-Revenue Receipts60,803,244175,572,40287,360,40081,842,800101,375,100
Fund Transfers(374,200)
Total Restricted Funds656,540,504747,439,726654,851,900603,438,600546,907,500
Federal Fund
Balance Forward912,453,547721,309,874444,219,90011,639,6009,416,400
Current Receipts420,972,321293,636,8181,482,170,300859,550,000709,862,100
Non-Revenue Receipts(36,732,157)(12,618,020)(494,444,100)
Total Federal Fund1,296,693,7121,002,328,6731,431,946,100871,189,600719,278,500
TOTAL SOURCE OF FUNDS3,800,642,3843,760,018,0714,176,554,4003,257,069,4003,126,737,100
EXPENDITURES BY CLASS
Personnel Costs516,018,025535,456,491593,581,700593,330,200605,587,100
Operating Expenses188,560,978180,612,231206,631,500194,957,300193,924,100
Grants Loans Benefits1,811,631,8022,054,322,4302,983,043,9002,164,628,8002,054,622,000
Debt Service136,041,036123,171,777122,539,500111,605,100116,836,000
Capital Outlay14,840,30620,830,23812,531,70012,245,60012,312,500
Construction126,43511,190,919
TOTAL EXPENDITURES2,667,218,5822,925,584,0863,918,328,3003,076,767,0002,983,281,700
", "rows": [ { "row_index": 0, "location": [ 25.68, 750.3429, 607.92, 766.08 ], "cells": [ { "location": [ 25.68, 750.3429, 122.72, 766.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 750.3429, 607.92, 766.08 ], "text": "General Government", "html_text": "General Government", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.68, 734.6057, 607.92, 750.3429 ], "cells": [ { "location": [ 25.68, 734.6057, 122.72, 750.3429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 734.6057, 219.76, 750.3429 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 734.6057, 316.8, 750.3429 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 734.6057, 413.84, 750.3429 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 734.6057, 510.88, 750.3429 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 734.6057, 607.92, 750.3429 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.68, 718.8686, 607.92, 734.6057 ], "cells": [ { "location": [ 25.68, 718.8686, 122.72, 734.6057 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 718.8686, 219.76, 734.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 718.8686, 316.8, 734.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 718.8686, 413.84, 734.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 718.8686, 510.88, 734.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 718.8686, 607.92, 734.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.68, 703.1314, 607.92, 718.8686 ], "cells": [ { "location": [ 25.68, 703.1314, 122.72, 718.8686 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 703.1314, 219.76, 718.8686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 703.1314, 316.8, 718.8686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 703.1314, 413.84, 718.8686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 703.1314, 510.88, 718.8686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 703.1314, 607.92, 718.8686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.68, 687.3943, 607.92, 703.1314 ], "cells": [ { "location": [ 25.68, 687.3943, 122.72, 703.1314 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 687.3943, 219.76, 703.1314 ], "text": "1,528,382,500", "html_text": "1,528,382,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 687.3943, 316.8, 703.1314 ], "text": "1,733,399,400", "html_text": "1,733,399,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 687.3943, 413.84, 703.1314 ], "text": "1,889,073,000", "html_text": "1,889,073,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 687.3943, 510.88, 703.1314 ], "text": "1,751,141,300", "html_text": "1,751,141,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 687.3943, 607.92, 703.1314 ], "text": "1,831,841,500", "html_text": "1,831,841,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.68, 671.6571, 607.92, 687.3943 ], "cells": [ { "location": [ 25.68, 671.6571, 122.72, 687.3943 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 671.6571, 219.76, 687.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 671.6571, 316.8, 687.3943 ], "text": "119,050,000", "html_text": "119,050,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 671.6571, 413.84, 687.3943 ], "text": "120,500,000", "html_text": "120,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 671.6571, 510.88, 687.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 671.6571, 607.92, 687.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.68, 655.92, 607.92, 671.6571 ], "cells": [ { "location": [ 25.68, 655.92, 122.72, 671.6571 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 655.92, 219.76, 671.6571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 655.92, 316.8, 671.6571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 655.92, 413.84, 671.6571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 655.92, 510.88, 671.6571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 655.92, 607.92, 671.6571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.68, 640.1829, 607.92, 655.92 ], "cells": [ { "location": [ 25.68, 640.1829, 122.72, 655.92 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 640.1829, 219.76, 655.92 ], "text": "9,547,000", "html_text": "9,547,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 640.1829, 316.8, 655.92 ], "text": "116,300", "html_text": "116,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 640.1829, 413.84, 655.92 ], "text": "206,200", "html_text": "206,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 640.1829, 510.88, 655.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 640.1829, 607.92, 655.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.68, 624.4457, 607.92, 640.1829 ], "cells": [ { "location": [ 25.68, 624.4457, 122.72, 640.1829 ], "text": "Surplus Expenditure Plan", "html_text": "Surplus Expenditure Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 624.4457, 219.76, 640.1829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 624.4457, 316.8, 640.1829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 624.4457, 413.84, 640.1829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 624.4457, 510.88, 640.1829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 624.4457, 607.92, 640.1829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.68, 608.7086, 607.92, 624.4457 ], "cells": [ { "location": [ 25.68, 608.7086, 122.72, 624.4457 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 608.7086, 219.76, 624.4457 ], "text": "67,674,900", "html_text": "67,674,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 608.7086, 316.8, 624.4457 ], "text": "1,200,000", "html_text": "1,200,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 608.7086, 413.84, 624.4457 ], "text": "1,200,000", "html_text": "1,200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 608.7086, 510.88, 624.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 608.7086, 607.92, 624.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.68, 592.9714, 607.92, 608.7086 ], "cells": [ { "location": [ 25.68, 592.9714, 122.72, 608.7086 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 592.9714, 219.76, 608.7086 ], "text": "1,282,700", "html_text": "1,282,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 592.9714, 316.8, 608.7086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 592.9714, 413.84, 608.7086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 592.9714, 510.88, 608.7086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 592.9714, 607.92, 608.7086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.68, 577.2343, 607.92, 592.9714 ], "cells": [ { "location": [ 25.68, 577.2343, 122.72, 592.9714 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 577.2343, 219.76, 592.9714 ], "text": "48,504,339", "html_text": "48,504,339", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 577.2343, 316.8, 592.9714 ], "text": "19,849,881", "html_text": "19,849,881", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 577.2343, 413.84, 592.9714 ], "text": "29,191,500", "html_text": "29,191,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 577.2343, 510.88, 592.9714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 577.2343, 607.92, 592.9714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.68, 561.4971, 607.92, 577.2343 ], "cells": [ { "location": [ 25.68, 561.4971, 122.72, 577.2343 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 561.4971, 219.76, 577.2343 ], "text": "1,799,700", "html_text": "1,799,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 561.4971, 316.8, 577.2343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 561.4971, 413.84, 577.2343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 561.4971, 510.88, 577.2343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 561.4971, 607.92, 577.2343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.68, 545.76, 607.92, 561.4971 ], "cells": [ { "location": [ 25.68, 545.76, 122.72, 561.4971 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 545.76, 219.76, 561.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 545.76, 316.8, 561.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 545.76, 413.84, 561.4971 ], "text": "(3,674,300)", "html_text": "(3,674,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 545.76, 510.88, 561.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 545.76, 607.92, 561.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.68, 530.0229, 607.92, 545.76 ], "cells": [ { "location": [ 25.68, 530.0229, 122.72, 545.76 ], "text": "Mandated Allotments", "html_text": "Mandated Allotments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 530.0229, 219.76, 545.76 ], "text": "82,914,400", "html_text": "82,914,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 530.0229, 316.8, 545.76 ], "text": "54,991,700", "html_text": "54,991,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 530.0229, 413.84, 545.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 530.0229, 510.88, 545.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 530.0229, 607.92, 545.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.68, 514.2857, 607.92, 530.0229 ], "cells": [ { "location": [ 25.68, 514.2857, 122.72, 530.0229 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 514.2857, 219.76, 530.0229 ], "text": "6,855,233", "html_text": "6,855,233", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 514.2857, 316.8, 530.0229 ], "text": "(14,186,374)", "html_text": "(14,186,374)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 514.2857, 413.84, 530.0229 ], "text": "(9,240,200)", "html_text": "(9,240,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 514.2857, 510.88, 530.0229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 514.2857, 607.92, 530.0229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.68, 498.5486, 607.92, 514.2857 ], "cells": [ { "location": [ 25.68, 498.5486, 122.72, 514.2857 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 498.5486, 219.76, 514.2857 ], "text": "1,746,960,772", "html_text": "1,746,960,772", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 498.5486, 316.8, 514.2857 ], "text": "1,914,420,907", "html_text": "1,914,420,907", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 498.5486, 413.84, 514.2857 ], "text": "2,027,256,200", "html_text": "2,027,256,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 498.5486, 510.88, 514.2857 ], "text": "1,751,141,300", "html_text": "1,751,141,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 498.5486, 607.92, 514.2857 ], "text": "1,831,841,500", "html_text": "1,831,841,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.68, 482.8114, 607.92, 498.5486 ], "cells": [ { "location": [ 25.68, 482.8114, 122.72, 498.5486 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 482.8114, 219.76, 498.5486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 482.8114, 316.8, 498.5486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 482.8114, 413.84, 498.5486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 482.8114, 510.88, 498.5486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 482.8114, 607.92, 498.5486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.68, 467.0743, 607.92, 482.8114 ], "cells": [ { "location": [ 25.68, 467.0743, 122.72, 482.8114 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 467.0743, 219.76, 482.8114 ], "text": "41,862,000", "html_text": "41,862,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 467.0743, 316.8, 482.8114 ], "text": "39,117,100", "html_text": "39,117,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 467.0743, 413.84, 482.8114 ], "text": "40,111,000", "html_text": "40,111,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 467.0743, 510.88, 482.8114 ], "text": "31,299,900", "html_text": "31,299,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 467.0743, 607.92, 482.8114 ], "text": "28,709,600", "html_text": "28,709,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.68, 451.3371, 607.92, 467.0743 ], "cells": [ { "location": [ 25.68, 451.3371, 122.72, 467.0743 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 451.3371, 219.76, 467.0743 ], "text": "56,946,519", "html_text": "56,946,519", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 451.3371, 316.8, 467.0743 ], "text": "55,422,214", "html_text": "55,422,214", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 451.3371, 413.84, 467.0743 ], "text": "22,389,200", "html_text": "22,389,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 451.3371, 510.88, 467.0743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 451.3371, 607.92, 467.0743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.68, 435.6, 607.92, 451.3371 ], "cells": [ { "location": [ 25.68, 435.6, 122.72, 451.3371 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 435.6, 219.76, 451.3371 ], "text": "1,638,877", "html_text": "1,638,877", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 435.6, 316.8, 451.3371 ], "text": "1,289,451", "html_text": "1,289,451", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 435.6, 413.84, 451.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 435.6, 510.88, 451.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 435.6, 607.92, 451.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.68, 419.8629, 607.92, 435.6 ], "cells": [ { "location": [ 25.68, 419.8629, 122.72, 435.6 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 419.8629, 219.76, 435.6 ], "text": "100,447,396", "html_text": "100,447,396", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 419.8629, 316.8, 435.6 ], "text": "95,828,765", "html_text": "95,828,765", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 419.8629, 413.84, 435.6 ], "text": "62,500,200", "html_text": "62,500,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 419.8629, 510.88, 435.6 ], "text": "31,299,900", "html_text": "31,299,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 419.8629, 607.92, 435.6 ], "text": "28,709,600", "html_text": "28,709,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.68, 404.1257, 607.92, 419.8629 ], "cells": [ { "location": [ 25.68, 404.1257, 122.72, 419.8629 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 404.1257, 219.76, 419.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 404.1257, 316.8, 419.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 404.1257, 413.84, 419.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 404.1257, 510.88, 419.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 404.1257, 607.92, 419.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.68, 388.3886, 607.92, 404.1257 ], "cells": [ { "location": [ 25.68, 388.3886, 122.72, 404.1257 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 388.3886, 219.76, 404.1257 ], "text": "337,515,400", "html_text": "337,515,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 388.3886, 316.8, 404.1257 ], "text": "322,712,797", "html_text": "322,712,797", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 388.3886, 413.84, 404.1257 ], "text": "314,160,400", "html_text": "314,160,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 388.3886, 510.88, 404.1257 ], "text": "246,586,500", "html_text": "246,586,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 388.3886, 607.92, 404.1257 ], "text": "170,886,000", "html_text": "170,886,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.68, 372.6514, 607.92, 388.3886 ], "cells": [ { "location": [ 25.68, 372.6514, 122.72, 388.3886 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 372.6514, 219.76, 388.3886 ], "text": "258,221,860", "html_text": "258,221,860", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 372.6514, 316.8, 388.3886 ], "text": "249,528,727", "html_text": "249,528,727", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 372.6514, 413.84, 388.3886 ], "text": "253,331,100", "html_text": "253,331,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 372.6514, 510.88, 388.3886 ], "text": "275,009,300", "html_text": "275,009,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 372.6514, 607.92, 388.3886 ], "text": "274,646,400", "html_text": "274,646,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.68, 356.9143, 607.92, 372.6514 ], "cells": [ { "location": [ 25.68, 356.9143, 122.72, 372.6514 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 356.9143, 219.76, 372.6514 ], "text": "60,803,244", "html_text": "60,803,244", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 356.9143, 316.8, 372.6514 ], "text": "175,572,402", "html_text": "175,572,402", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 356.9143, 413.84, 372.6514 ], "text": "87,360,400", "html_text": "87,360,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 356.9143, 510.88, 372.6514 ], "text": "81,842,800", "html_text": "81,842,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 356.9143, 607.92, 372.6514 ], "text": "101,375,100", "html_text": "101,375,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.68, 341.1771, 607.92, 356.9143 ], "cells": [ { "location": [ 25.68, 341.1771, 122.72, 356.9143 ], "text": "Fund Transfers", "html_text": "Fund Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 341.1771, 219.76, 356.9143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 341.1771, 316.8, 356.9143 ], "text": "(374,200)", "html_text": "(374,200)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 341.1771, 413.84, 356.9143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 341.1771, 510.88, 356.9143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 341.1771, 607.92, 356.9143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.68, 325.44, 607.92, 341.1771 ], "cells": [ { "location": [ 25.68, 325.44, 122.72, 341.1771 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 325.44, 219.76, 341.1771 ], "text": "656,540,504", "html_text": "656,540,504", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 325.44, 316.8, 341.1771 ], "text": "747,439,726", "html_text": "747,439,726", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 325.44, 413.84, 341.1771 ], "text": "654,851,900", "html_text": "654,851,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 325.44, 510.88, 341.1771 ], "text": "603,438,600", "html_text": "603,438,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 325.44, 607.92, 341.1771 ], "text": "546,907,500", "html_text": "546,907,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.68, 309.7029, 607.92, 325.44 ], "cells": [ { "location": [ 25.68, 309.7029, 122.72, 325.44 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 309.7029, 219.76, 325.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 309.7029, 316.8, 325.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 309.7029, 413.84, 325.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 309.7029, 510.88, 325.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 309.7029, 607.92, 325.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.68, 293.9657, 607.92, 309.7029 ], "cells": [ { "location": [ 25.68, 293.9657, 122.72, 309.7029 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 293.9657, 219.76, 309.7029 ], "text": "912,453,547", "html_text": "912,453,547", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 293.9657, 316.8, 309.7029 ], "text": "721,309,874", "html_text": "721,309,874", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 293.9657, 413.84, 309.7029 ], "text": "444,219,900", "html_text": "444,219,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 293.9657, 510.88, 309.7029 ], "text": "11,639,600", "html_text": "11,639,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 293.9657, 607.92, 309.7029 ], "text": "9,416,400", "html_text": "9,416,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.68, 278.2286, 607.92, 293.9657 ], "cells": [ { "location": [ 25.68, 278.2286, 122.72, 293.9657 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 278.2286, 219.76, 293.9657 ], "text": "420,972,321", "html_text": "420,972,321", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 278.2286, 316.8, 293.9657 ], "text": "293,636,818", "html_text": "293,636,818", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 278.2286, 413.84, 293.9657 ], "text": "1,482,170,300", "html_text": "1,482,170,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 278.2286, 510.88, 293.9657 ], "text": "859,550,000", "html_text": "859,550,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 278.2286, 607.92, 293.9657 ], "text": "709,862,100", "html_text": "709,862,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.68, 262.4914, 607.92, 278.2286 ], "cells": [ { "location": [ 25.68, 262.4914, 122.72, 278.2286 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 262.4914, 219.76, 278.2286 ], "text": "(36,732,157)", "html_text": "(36,732,157)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 262.4914, 316.8, 278.2286 ], "text": "(12,618,020)", "html_text": "(12,618,020)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 262.4914, 413.84, 278.2286 ], "text": "(494,444,100)", "html_text": "(494,444,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 262.4914, 510.88, 278.2286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 262.4914, 607.92, 278.2286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.68, 246.7543, 607.92, 262.4914 ], "cells": [ { "location": [ 25.68, 246.7543, 122.72, 262.4914 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 246.7543, 219.76, 262.4914 ], "text": "1,296,693,712", "html_text": "1,296,693,712", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 246.7543, 316.8, 262.4914 ], "text": "1,002,328,673", "html_text": "1,002,328,673", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 246.7543, 413.84, 262.4914 ], "text": "1,431,946,100", "html_text": "1,431,946,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 246.7543, 510.88, 262.4914 ], "text": "871,189,600", "html_text": "871,189,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 246.7543, 607.92, 262.4914 ], "text": "719,278,500", "html_text": "719,278,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.68, 231.0171, 607.92, 246.7543 ], "cells": [ { "location": [ 25.68, 231.0171, 122.72, 246.7543 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 231.0171, 219.76, 246.7543 ], "text": "3,800,642,384", "html_text": "3,800,642,384", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 231.0171, 316.8, 246.7543 ], "text": "3,760,018,071", "html_text": "3,760,018,071", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 231.0171, 413.84, 246.7543 ], "text": "4,176,554,400", "html_text": "4,176,554,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 231.0171, 510.88, 246.7543 ], "text": "3,257,069,400", "html_text": "3,257,069,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 231.0171, 607.92, 246.7543 ], "text": "3,126,737,100", "html_text": "3,126,737,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.68, 215.28, 607.92, 231.0171 ], "cells": [ { "location": [ 25.68, 215.28, 122.72, 231.0171 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 215.28, 219.76, 231.0171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 215.28, 316.8, 231.0171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 215.28, 413.84, 231.0171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 215.28, 510.88, 231.0171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 215.28, 607.92, 231.0171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.68, 199.5429, 607.92, 215.28 ], "cells": [ { "location": [ 25.68, 199.5429, 122.72, 215.28 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 199.5429, 219.76, 215.28 ], "text": "516,018,025", "html_text": "516,018,025", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 199.5429, 316.8, 215.28 ], "text": "535,456,491", "html_text": "535,456,491", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 199.5429, 413.84, 215.28 ], "text": "593,581,700", "html_text": "593,581,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 199.5429, 510.88, 215.28 ], "text": "593,330,200", "html_text": "593,330,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 199.5429, 607.92, 215.28 ], "text": "605,587,100", "html_text": "605,587,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.68, 183.8057, 607.92, 199.5429 ], "cells": [ { "location": [ 25.68, 183.8057, 122.72, 199.5429 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 183.8057, 219.76, 199.5429 ], "text": "188,560,978", "html_text": "188,560,978", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 183.8057, 316.8, 199.5429 ], "text": "180,612,231", "html_text": "180,612,231", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 183.8057, 413.84, 199.5429 ], "text": "206,631,500", "html_text": "206,631,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 183.8057, 510.88, 199.5429 ], "text": "194,957,300", "html_text": "194,957,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 183.8057, 607.92, 199.5429 ], "text": "193,924,100", "html_text": "193,924,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.68, 168.0686, 607.92, 183.8057 ], "cells": [ { "location": [ 25.68, 168.0686, 122.72, 183.8057 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 168.0686, 219.76, 183.8057 ], "text": "1,811,631,802", "html_text": "1,811,631,802", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 168.0686, 316.8, 183.8057 ], "text": "2,054,322,430", "html_text": "2,054,322,430", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 168.0686, 413.84, 183.8057 ], "text": "2,983,043,900", "html_text": "2,983,043,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 168.0686, 510.88, 183.8057 ], "text": "2,164,628,800", "html_text": "2,164,628,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 168.0686, 607.92, 183.8057 ], "text": "2,054,622,000", "html_text": "2,054,622,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.68, 152.3314, 607.92, 168.0686 ], "cells": [ { "location": [ 25.68, 152.3314, 122.72, 168.0686 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 152.3314, 219.76, 168.0686 ], "text": "136,041,036", "html_text": "136,041,036", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 152.3314, 316.8, 168.0686 ], "text": "123,171,777", "html_text": "123,171,777", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 152.3314, 413.84, 168.0686 ], "text": "122,539,500", "html_text": "122,539,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 152.3314, 510.88, 168.0686 ], "text": "111,605,100", "html_text": "111,605,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 152.3314, 607.92, 168.0686 ], "text": "116,836,000", "html_text": "116,836,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.68, 136.5943, 607.92, 152.3314 ], "cells": [ { "location": [ 25.68, 136.5943, 122.72, 152.3314 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 136.5943, 219.76, 152.3314 ], "text": "14,840,306", "html_text": "14,840,306", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 136.5943, 316.8, 152.3314 ], "text": "20,830,238", "html_text": "20,830,238", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 136.5943, 413.84, 152.3314 ], "text": "12,531,700", "html_text": "12,531,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 136.5943, 510.88, 152.3314 ], "text": "12,245,600", "html_text": "12,245,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 136.5943, 607.92, 152.3314 ], "text": "12,312,500", "html_text": "12,312,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.68, 120.8571, 607.92, 136.5943 ], "cells": [ { "location": [ 25.68, 120.8571, 122.72, 136.5943 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 120.8571, 219.76, 136.5943 ], "text": "126,435", "html_text": "126,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 120.8571, 316.8, 136.5943 ], "text": "11,190,919", "html_text": "11,190,919", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 120.8571, 413.84, 136.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 120.8571, 510.88, 136.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 120.8571, 607.92, 136.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.68, 105.12, 607.92, 120.8571 ], "cells": [ { "location": [ 25.68, 105.12, 122.72, 120.8571 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 105.12, 219.76, 120.8571 ], "text": "2,667,218,582", "html_text": "2,667,218,582", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 105.12, 316.8, 120.8571 ], "text": "2,925,584,086", "html_text": "2,925,584,086", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 105.12, 413.84, 120.8571 ], "text": "3,918,328,300", "html_text": "3,918,328,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 105.12, 510.88, 120.8571 ], "text": "3,076,767,000", "html_text": "3,076,767,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 105.12, 607.92, 120.8571 ], "text": "2,983,281,700", "html_text": "2,983,281,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 42, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 12, "type": "TEXT", "location": { "l": 313.44, "t": 18.72, "r": 320.64, "b": 8.88 }, "text": "3", "reading_order": 1 } ] }, { "page": 13, "items": [ { "page": 13, "type": "TEXT", "location": { "l": 28.8, "t": 748.08, "r": 203.28, "b": 734.4 }, "text": "EXPENDITURES BY FUND SOURCE", "reading_order": 0 }, { "page": 13, "type": "TABLE", "location": { "l": 27.12, "t": 742.08, "r": 607.44, "b": 121.68 }, "text": "
General Fund1,712,981,7671,860,831,1102,027,256,2001,751,141,3001,831,841,500
Tobacco Fund45,025,27073,360,67762,500,20031,299,90028,709,600
Restricted Funds333,827,707433,279,044408,265,400432,552,600411,864,000
Federal Fund575,383,838558,113,2541,420,306,500861,773,200710,866,600
TOTAL EXPENDITURES2,667,218,5822,925,584,0863,918,328,3003,076,767,0002,983,281,700
EXPENDITURES BY UNIT
Office of the Governor7,149,6777,723,9717,058,3007,039,1007,160,000
Office of State Budget Director3,986,8933,793,2694,288,4004,252,6004,268,300
Homeland Security9,503,90516,033,51419,979,40021,890,90020,858,200
Department of Veterans' Affairs102,712,096106,890,525134,151,200142,748,800145,387,400
Kentucky Infrastructure Authority68,706,704102,350,3961,028,665,200450,198,800301,282,100
Military Affairs542,260,271516,722,775165,031,200139,249,700140,016,800
Commission on Human Rights2,397,7482,217,6952,519,1002,435,2002,483,800
Commission on Women
Department for Local Government146,997,727117,022,347257,803,800256,491,600256,636,100
Local Government Economic Assistance Fund38,295,45732,156,99629,567,50027,926,60025,211,700
Local Government Economic Development Fund42,905,47533,574,13021,724,80020,494,70015,059,000
Local Government Regional Development Agency Assistance Fund6,000,0006,000,0006,000,0006,000,0006,000,000
Executive Branch Ethics Commission1,018,6901,153,8011,217,2001,371,3001,396,500
Secretary of State6,092,7425,705,4536,759,7006,564,0006,652,600
Board of Elections7,655,8437,857,1279,714,0009,637,3009,669,400
Registry of Election Finance1,541,6011,565,9151,794,6001,723,6001,757,900
Attorney General141,180,089151,374,943167,809,200176,152,700177,308,100
Unified Prosecutorial System144,481,164153,905,037169,336,100160,512,200164,000,000
Treasury5,537,0086,069,4157,071,4006,785,3006,872,100
Agriculture92,950,121121,338,151115,231,60077,691,30075,621,400
Auditor of Public Accounts19,999,67033,930,19941,062,20036,074,50036,785,500
Personnel Board884,771872,1191,231,1001,034,7001,049,400
Kentucky Public Pensions Authority286,400,055371,800,445375,115,60052,407,50054,022,700
Occupational & Professional30,685,36831,376,48236,390,40038,468,60037,973,700
Boards & Commissions
Kentucky River Authority5,648,3735,074,3356,550,4006,556,7006,573,300
School Facilities Construction Commission138,773,036117,389,800118,813,900105,468,800108,222,200
Teachers' Retirement System747,169,946906,543,4471,099,365,6001,248,665,3001,302,043,300
Judgments1,867,405815,00014,597,300
Appropriations Not Otherwise Classified19,439,82119,963,32616,750,30017,653,30017,653,300
KY Communications Network Authority44,976,92344,363,47352,728,80051,271,90051,316,900
TOTAL EXPENDITURES2,667,218,5822,925,584,0863,918,328,3003,076,767,0002,983,281,700
", "rows": [ { "row_index": 0, "location": [ 27.12, 725.7537, 607.44, 742.08 ], "cells": [ { "location": [ 27.12, 725.7537, 123.84, 742.08 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 725.7537, 220.56, 742.08 ], "text": "1,712,981,767", "html_text": "1,712,981,767", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 725.7537, 317.28, 742.08 ], "text": "1,860,831,110", "html_text": "1,860,831,110", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 725.7537, 414, 742.08 ], "text": "2,027,256,200", "html_text": "2,027,256,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 725.7537, 510.72, 742.08 ], "text": "1,751,141,300", "html_text": "1,751,141,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 725.7537, 607.44, 742.08 ], "text": "1,831,841,500", "html_text": "1,831,841,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.12, 709.4274, 607.44, 725.7537 ], "cells": [ { "location": [ 27.12, 709.4274, 123.84, 725.7537 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 709.4274, 220.56, 725.7537 ], "text": "45,025,270", "html_text": "45,025,270", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 709.4274, 317.28, 725.7537 ], "text": "73,360,677", "html_text": "73,360,677", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 709.4274, 414, 725.7537 ], "text": "62,500,200", "html_text": "62,500,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 709.4274, 510.72, 725.7537 ], "text": "31,299,900", "html_text": "31,299,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 709.4274, 607.44, 725.7537 ], "text": "28,709,600", "html_text": "28,709,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.12, 693.1011, 607.44, 709.4274 ], "cells": [ { "location": [ 27.12, 693.1011, 123.84, 709.4274 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 693.1011, 220.56, 709.4274 ], "text": "333,827,707", "html_text": "333,827,707", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 693.1011, 317.28, 709.4274 ], "text": "433,279,044", "html_text": "433,279,044", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 693.1011, 414, 709.4274 ], "text": "408,265,400", "html_text": "408,265,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 693.1011, 510.72, 709.4274 ], "text": "432,552,600", "html_text": "432,552,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 693.1011, 607.44, 709.4274 ], "text": "411,864,000", "html_text": "411,864,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.12, 676.7747, 607.44, 693.1011 ], "cells": [ { "location": [ 27.12, 676.7747, 123.84, 693.1011 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 676.7747, 220.56, 693.1011 ], "text": "575,383,838", "html_text": "575,383,838", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 676.7747, 317.28, 693.1011 ], "text": "558,113,254", "html_text": "558,113,254", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 676.7747, 414, 693.1011 ], "text": "1,420,306,500", "html_text": "1,420,306,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 676.7747, 510.72, 693.1011 ], "text": "861,773,200", "html_text": "861,773,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 676.7747, 607.44, 693.1011 ], "text": "710,866,600", "html_text": "710,866,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.12, 660.4484, 607.44, 676.7747 ], "cells": [ { "location": [ 27.12, 660.4484, 123.84, 676.7747 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 660.4484, 220.56, 676.7747 ], "text": "2,667,218,582", "html_text": "2,667,218,582", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 660.4484, 317.28, 676.7747 ], "text": "2,925,584,086", "html_text": "2,925,584,086", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 660.4484, 414, 676.7747 ], "text": "3,918,328,300", "html_text": "3,918,328,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 660.4484, 510.72, 676.7747 ], "text": "3,076,767,000", "html_text": "3,076,767,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 660.4484, 607.44, 676.7747 ], "text": "2,983,281,700", "html_text": "2,983,281,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.12, 644.1221, 607.44, 660.4484 ], "cells": [ { "location": [ 27.12, 644.1221, 607.44, 660.4484 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.12, 627.7958, 607.44, 644.1221 ], "cells": [ { "location": [ 27.12, 627.7958, 123.84, 644.1221 ], "text": "Office of the Governor", "html_text": "Office of the Governor", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 627.7958, 220.56, 644.1221 ], "text": "7,149,677", "html_text": "7,149,677", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 627.7958, 317.28, 644.1221 ], "text": "7,723,971", "html_text": "7,723,971", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 627.7958, 414, 644.1221 ], "text": "7,058,300", "html_text": "7,058,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 627.7958, 510.72, 644.1221 ], "text": "7,039,100", "html_text": "7,039,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 627.7958, 607.44, 644.1221 ], "text": "7,160,000", "html_text": "7,160,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.12, 611.4695, 607.44, 627.7958 ], "cells": [ { "location": [ 27.12, 611.4695, 123.84, 627.7958 ], "text": "Office of State Budget Director", "html_text": "Office of State Budget Director", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 611.4695, 220.56, 627.7958 ], "text": "3,986,893", "html_text": "3,986,893", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 611.4695, 317.28, 627.7958 ], "text": "3,793,269", "html_text": "3,793,269", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 611.4695, 414, 627.7958 ], "text": "4,288,400", "html_text": "4,288,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 611.4695, 510.72, 627.7958 ], "text": "4,252,600", "html_text": "4,252,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 611.4695, 607.44, 627.7958 ], "text": "4,268,300", "html_text": "4,268,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.12, 595.1432, 607.44, 611.4695 ], "cells": [ { "location": [ 27.12, 595.1432, 123.84, 611.4695 ], "text": "Homeland Security", "html_text": "Homeland Security", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 595.1432, 220.56, 611.4695 ], "text": "9,503,905", "html_text": "9,503,905", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 595.1432, 317.28, 611.4695 ], "text": "16,033,514", "html_text": "16,033,514", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 595.1432, 414, 611.4695 ], "text": "19,979,400", "html_text": "19,979,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 595.1432, 510.72, 611.4695 ], "text": "21,890,900", "html_text": "21,890,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 595.1432, 607.44, 611.4695 ], "text": "20,858,200", "html_text": "20,858,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.12, 578.8168, 607.44, 595.1432 ], "cells": [ { "location": [ 27.12, 578.8168, 123.84, 595.1432 ], "text": "Department of Veterans' Affairs", "html_text": "Department of Veterans' Affairs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 578.8168, 220.56, 595.1432 ], "text": "102,712,096", "html_text": "102,712,096", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 578.8168, 317.28, 595.1432 ], "text": "106,890,525", "html_text": "106,890,525", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 578.8168, 414, 595.1432 ], "text": "134,151,200", "html_text": "134,151,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 578.8168, 510.72, 595.1432 ], "text": "142,748,800", "html_text": "142,748,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 578.8168, 607.44, 595.1432 ], "text": "145,387,400", "html_text": "145,387,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.12, 562.4905, 607.44, 578.8168 ], "cells": [ { "location": [ 27.12, 562.4905, 123.84, 578.8168 ], "text": "Kentucky Infrastructure Authority", "html_text": "Kentucky Infrastructure Authority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 562.4905, 220.56, 578.8168 ], "text": "68,706,704", "html_text": "68,706,704", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 562.4905, 317.28, 578.8168 ], "text": "102,350,396", "html_text": "102,350,396", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 562.4905, 414, 578.8168 ], "text": "1,028,665,200", "html_text": "1,028,665,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 562.4905, 510.72, 578.8168 ], "text": "450,198,800", "html_text": "450,198,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 562.4905, 607.44, 578.8168 ], "text": "301,282,100", "html_text": "301,282,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.12, 546.1642, 607.44, 562.4905 ], "cells": [ { "location": [ 27.12, 546.1642, 123.84, 562.4905 ], "text": "Military Affairs", "html_text": "Military Affairs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 546.1642, 220.56, 562.4905 ], "text": "542,260,271", "html_text": "542,260,271", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 546.1642, 317.28, 562.4905 ], "text": "516,722,775", "html_text": "516,722,775", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 546.1642, 414, 562.4905 ], "text": "165,031,200", "html_text": "165,031,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 546.1642, 510.72, 562.4905 ], "text": "139,249,700", "html_text": "139,249,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 546.1642, 607.44, 562.4905 ], "text": "140,016,800", "html_text": "140,016,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.12, 529.8379, 607.44, 546.1642 ], "cells": [ { "location": [ 27.12, 529.8379, 123.84, 546.1642 ], "text": "Commission on Human Rights", "html_text": "Commission on Human Rights", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 529.8379, 220.56, 546.1642 ], "text": "2,397,748", "html_text": "2,397,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 529.8379, 317.28, 546.1642 ], "text": "2,217,695", "html_text": "2,217,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 529.8379, 414, 546.1642 ], "text": "2,519,100", "html_text": "2,519,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 529.8379, 510.72, 546.1642 ], "text": "2,435,200", "html_text": "2,435,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 529.8379, 607.44, 546.1642 ], "text": "2,483,800", "html_text": "2,483,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.12, 513.5116, 607.44, 529.8379 ], "cells": [ { "location": [ 27.12, 513.5116, 607.44, 529.8379 ], "text": "Commission on Women", "html_text": "Commission on Women", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.12, 497.1853, 607.44, 513.5116 ], "cells": [ { "location": [ 27.12, 497.1853, 123.84, 513.5116 ], "text": "Department for Local Government", "html_text": "Department for Local Government", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 497.1853, 220.56, 513.5116 ], "text": "146,997,727", "html_text": "146,997,727", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 497.1853, 317.28, 513.5116 ], "text": "117,022,347", "html_text": "117,022,347", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 497.1853, 414, 513.5116 ], "text": "257,803,800", "html_text": "257,803,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 497.1853, 510.72, 513.5116 ], "text": "256,491,600", "html_text": "256,491,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 497.1853, 607.44, 513.5116 ], "text": "256,636,100", "html_text": "256,636,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.12, 480.8589, 607.44, 497.1853 ], "cells": [ { "location": [ 27.12, 480.8589, 123.84, 497.1853 ], "text": "Local Government Economic Assistance Fund", "html_text": "Local Government Economic Assistance Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 480.8589, 220.56, 497.1853 ], "text": "38,295,457", "html_text": "38,295,457", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 480.8589, 317.28, 497.1853 ], "text": "32,156,996", "html_text": "32,156,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 480.8589, 414, 497.1853 ], "text": "29,567,500", "html_text": "29,567,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 480.8589, 510.72, 497.1853 ], "text": "27,926,600", "html_text": "27,926,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 480.8589, 607.44, 497.1853 ], "text": "25,211,700", "html_text": "25,211,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.12, 464.5326, 607.44, 480.8589 ], "cells": [ { "location": [ 27.12, 464.5326, 123.84, 480.8589 ], "text": "Local Government Economic Development Fund", "html_text": "Local Government Economic Development Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 464.5326, 220.56, 480.8589 ], "text": "42,905,475", "html_text": "42,905,475", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 464.5326, 317.28, 480.8589 ], "text": "33,574,130", "html_text": "33,574,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 464.5326, 414, 480.8589 ], "text": "21,724,800", "html_text": "21,724,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 464.5326, 510.72, 480.8589 ], "text": "20,494,700", "html_text": "20,494,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 464.5326, 607.44, 480.8589 ], "text": "15,059,000", "html_text": "15,059,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.12, 448.2063, 607.44, 464.5326 ], "cells": [ { "location": [ 27.12, 448.2063, 123.84, 464.5326 ], "text": "Local Government Regional Development Agency Assistance Fund", "html_text": "Local Government Regional Development Agency Assistance Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 448.2063, 220.56, 464.5326 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 448.2063, 317.28, 464.5326 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 448.2063, 414, 464.5326 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 448.2063, 510.72, 464.5326 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 448.2063, 607.44, 464.5326 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.12, 431.88, 607.44, 448.2063 ], "cells": [ { "location": [ 27.12, 431.88, 123.84, 448.2063 ], "text": "Executive Branch Ethics Commission", "html_text": "Executive Branch Ethics Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 431.88, 220.56, 448.2063 ], "text": "1,018,690", "html_text": "1,018,690", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 431.88, 317.28, 448.2063 ], "text": "1,153,801", "html_text": "1,153,801", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 431.88, 414, 448.2063 ], "text": "1,217,200", "html_text": "1,217,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 431.88, 510.72, 448.2063 ], "text": "1,371,300", "html_text": "1,371,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 431.88, 607.44, 448.2063 ], "text": "1,396,500", "html_text": "1,396,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.12, 415.5537, 607.44, 431.88 ], "cells": [ { "location": [ 27.12, 415.5537, 123.84, 431.88 ], "text": "Secretary of State", "html_text": "Secretary of State", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 415.5537, 220.56, 431.88 ], "text": "6,092,742", "html_text": "6,092,742", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 415.5537, 317.28, 431.88 ], "text": "5,705,453", "html_text": "5,705,453", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 415.5537, 414, 431.88 ], "text": "6,759,700", "html_text": "6,759,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 415.5537, 510.72, 431.88 ], "text": "6,564,000", "html_text": "6,564,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 415.5537, 607.44, 431.88 ], "text": "6,652,600", "html_text": "6,652,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.12, 399.2274, 607.44, 415.5537 ], "cells": [ { "location": [ 27.12, 399.2274, 123.84, 415.5537 ], "text": "Board of Elections", "html_text": "Board of Elections", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 399.2274, 220.56, 415.5537 ], "text": "7,655,843", "html_text": "7,655,843", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 399.2274, 317.28, 415.5537 ], "text": "7,857,127", "html_text": "7,857,127", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 399.2274, 414, 415.5537 ], "text": "9,714,000", "html_text": "9,714,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 399.2274, 510.72, 415.5537 ], "text": "9,637,300", "html_text": "9,637,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 399.2274, 607.44, 415.5537 ], "text": "9,669,400", "html_text": "9,669,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.12, 382.9011, 607.44, 399.2274 ], "cells": [ { "location": [ 27.12, 382.9011, 123.84, 399.2274 ], "text": "Registry of Election Finance", "html_text": "Registry of Election Finance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 382.9011, 220.56, 399.2274 ], "text": "1,541,601", "html_text": "1,541,601", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 382.9011, 317.28, 399.2274 ], "text": "1,565,915", "html_text": "1,565,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 382.9011, 414, 399.2274 ], "text": "1,794,600", "html_text": "1,794,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 382.9011, 510.72, 399.2274 ], "text": "1,723,600", "html_text": "1,723,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 382.9011, 607.44, 399.2274 ], "text": "1,757,900", "html_text": "1,757,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.12, 366.5747, 607.44, 382.9011 ], "cells": [ { "location": [ 27.12, 366.5747, 123.84, 382.9011 ], "text": "Attorney General", "html_text": "Attorney General", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 366.5747, 220.56, 382.9011 ], "text": "141,180,089", "html_text": "141,180,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 366.5747, 317.28, 382.9011 ], "text": "151,374,943", "html_text": "151,374,943", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 366.5747, 414, 382.9011 ], "text": "167,809,200", "html_text": "167,809,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 366.5747, 510.72, 382.9011 ], "text": "176,152,700", "html_text": "176,152,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 366.5747, 607.44, 382.9011 ], "text": "177,308,100", "html_text": "177,308,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.12, 350.2484, 607.44, 366.5747 ], "cells": [ { "location": [ 27.12, 350.2484, 123.84, 366.5747 ], "text": "Unified Prosecutorial System", "html_text": "Unified Prosecutorial System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 350.2484, 220.56, 366.5747 ], "text": "144,481,164", "html_text": "144,481,164", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 350.2484, 317.28, 366.5747 ], "text": "153,905,037", "html_text": "153,905,037", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 350.2484, 414, 366.5747 ], "text": "169,336,100", "html_text": "169,336,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 350.2484, 510.72, 366.5747 ], "text": "160,512,200", "html_text": "160,512,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 350.2484, 607.44, 366.5747 ], "text": "164,000,000", "html_text": "164,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.12, 333.9221, 607.44, 350.2484 ], "cells": [ { "location": [ 27.12, 333.9221, 123.84, 350.2484 ], "text": "Treasury", "html_text": "Treasury", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 333.9221, 220.56, 350.2484 ], "text": "5,537,008", "html_text": "5,537,008", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 333.9221, 317.28, 350.2484 ], "text": "6,069,415", "html_text": "6,069,415", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 333.9221, 414, 350.2484 ], "text": "7,071,400", "html_text": "7,071,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 333.9221, 510.72, 350.2484 ], "text": "6,785,300", "html_text": "6,785,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 333.9221, 607.44, 350.2484 ], "text": "6,872,100", "html_text": "6,872,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.12, 317.5958, 607.44, 333.9221 ], "cells": [ { "location": [ 27.12, 317.5958, 123.84, 333.9221 ], "text": "Agriculture", "html_text": "Agriculture", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 317.5958, 220.56, 333.9221 ], "text": "92,950,121", "html_text": "92,950,121", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 317.5958, 317.28, 333.9221 ], "text": "121,338,151", "html_text": "121,338,151", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 317.5958, 414, 333.9221 ], "text": "115,231,600", "html_text": "115,231,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 317.5958, 510.72, 333.9221 ], "text": "77,691,300", "html_text": "77,691,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 317.5958, 607.44, 333.9221 ], "text": "75,621,400", "html_text": "75,621,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.12, 301.2695, 607.44, 317.5958 ], "cells": [ { "location": [ 27.12, 301.2695, 123.84, 317.5958 ], "text": "Auditor of Public Accounts", "html_text": "Auditor of Public Accounts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 301.2695, 220.56, 317.5958 ], "text": "19,999,670", "html_text": "19,999,670", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 301.2695, 317.28, 317.5958 ], "text": "33,930,199", "html_text": "33,930,199", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 301.2695, 414, 317.5958 ], "text": "41,062,200", "html_text": "41,062,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 301.2695, 510.72, 317.5958 ], "text": "36,074,500", "html_text": "36,074,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 301.2695, 607.44, 317.5958 ], "text": "36,785,500", "html_text": "36,785,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.12, 284.9432, 607.44, 301.2695 ], "cells": [ { "location": [ 27.12, 284.9432, 123.84, 301.2695 ], "text": "Personnel Board", "html_text": "Personnel Board", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 284.9432, 220.56, 301.2695 ], "text": "884,771", "html_text": "884,771", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 284.9432, 317.28, 301.2695 ], "text": "872,119", "html_text": "872,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 284.9432, 414, 301.2695 ], "text": "1,231,100", "html_text": "1,231,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 284.9432, 510.72, 301.2695 ], "text": "1,034,700", "html_text": "1,034,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 284.9432, 607.44, 301.2695 ], "text": "1,049,400", "html_text": "1,049,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.12, 268.6168, 607.44, 284.9432 ], "cells": [ { "location": [ 27.12, 268.6168, 123.84, 284.9432 ], "text": "Kentucky Public Pensions Authority", "html_text": "Kentucky Public Pensions Authority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 268.6168, 220.56, 284.9432 ], "text": "286,400,055", "html_text": "286,400,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 268.6168, 317.28, 284.9432 ], "text": "371,800,445", "html_text": "371,800,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 268.6168, 414, 284.9432 ], "text": "375,115,600", "html_text": "375,115,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 268.6168, 510.72, 284.9432 ], "text": "52,407,500", "html_text": "52,407,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 268.6168, 607.44, 284.9432 ], "text": "54,022,700", "html_text": "54,022,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.12, 252.2905, 607.44, 268.6168 ], "cells": [ { "location": [ 27.12, 252.2905, 123.84, 268.6168 ], "text": "Occupational & Professional", "html_text": "Occupational & Professional", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 252.2905, 220.56, 268.6168 ], "text": "30,685,368", "html_text": "30,685,368", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 252.2905, 317.28, 268.6168 ], "text": "31,376,482", "html_text": "31,376,482", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 252.2905, 414, 268.6168 ], "text": "36,390,400", "html_text": "36,390,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 252.2905, 510.72, 268.6168 ], "text": "38,468,600", "html_text": "38,468,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 252.2905, 607.44, 268.6168 ], "text": "37,973,700", "html_text": "37,973,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.12, 235.9642, 607.44, 252.2905 ], "cells": [ { "location": [ 27.12, 235.9642, 607.44, 252.2905 ], "text": "Boards & Commissions", "html_text": "Boards & Commissions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.12, 219.6379, 607.44, 235.9642 ], "cells": [ { "location": [ 27.12, 219.6379, 123.84, 235.9642 ], "text": "Kentucky River Authority", "html_text": "Kentucky River Authority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 219.6379, 220.56, 235.9642 ], "text": "5,648,373", "html_text": "5,648,373", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 219.6379, 317.28, 235.9642 ], "text": "5,074,335", "html_text": "5,074,335", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 219.6379, 414, 235.9642 ], "text": "6,550,400", "html_text": "6,550,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 219.6379, 510.72, 235.9642 ], "text": "6,556,700", "html_text": "6,556,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 219.6379, 607.44, 235.9642 ], "text": "6,573,300", "html_text": "6,573,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.12, 203.3116, 607.44, 219.6379 ], "cells": [ { "location": [ 27.12, 203.3116, 123.84, 219.6379 ], "text": "School Facilities Construction Commission", "html_text": "School Facilities Construction Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 203.3116, 220.56, 219.6379 ], "text": "138,773,036", "html_text": "138,773,036", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 203.3116, 317.28, 219.6379 ], "text": "117,389,800", "html_text": "117,389,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 203.3116, 414, 219.6379 ], "text": "118,813,900", "html_text": "118,813,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 203.3116, 510.72, 219.6379 ], "text": "105,468,800", "html_text": "105,468,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 203.3116, 607.44, 219.6379 ], "text": "108,222,200", "html_text": "108,222,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.12, 186.9853, 607.44, 203.3116 ], "cells": [ { "location": [ 27.12, 186.9853, 123.84, 203.3116 ], "text": "Teachers' Retirement System", "html_text": "Teachers' Retirement System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 186.9853, 220.56, 203.3116 ], "text": "747,169,946", "html_text": "747,169,946", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 186.9853, 317.28, 203.3116 ], "text": "906,543,447", "html_text": "906,543,447", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 186.9853, 414, 203.3116 ], "text": "1,099,365,600", "html_text": "1,099,365,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 186.9853, 510.72, 203.3116 ], "text": "1,248,665,300", "html_text": "1,248,665,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 186.9853, 607.44, 203.3116 ], "text": "1,302,043,300", "html_text": "1,302,043,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.12, 170.6589, 607.44, 186.9853 ], "cells": [ { "location": [ 27.12, 170.6589, 123.84, 186.9853 ], "text": "Judgments", "html_text": "Judgments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 170.6589, 220.56, 186.9853 ], "text": "1,867,405", "html_text": "1,867,405", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 170.6589, 317.28, 186.9853 ], "text": "815,000", "html_text": "815,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 170.6589, 414, 186.9853 ], "text": "14,597,300", "html_text": "14,597,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 170.6589, 510.72, 186.9853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 170.6589, 607.44, 186.9853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.12, 154.3326, 607.44, 170.6589 ], "cells": [ { "location": [ 27.12, 154.3326, 123.84, 170.6589 ], "text": "Appropriations Not Otherwise Classified", "html_text": "Appropriations Not Otherwise Classified", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 154.3326, 220.56, 170.6589 ], "text": "19,439,821", "html_text": "19,439,821", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 154.3326, 317.28, 170.6589 ], "text": "19,963,326", "html_text": "19,963,326", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 154.3326, 414, 170.6589 ], "text": "16,750,300", "html_text": "16,750,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 154.3326, 510.72, 170.6589 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 154.3326, 607.44, 170.6589 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 27.12, 138.0063, 607.44, 154.3326 ], "cells": [ { "location": [ 27.12, 138.0063, 123.84, 154.3326 ], "text": "KY Communications Network Authority", "html_text": "KY Communications Network Authority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 138.0063, 220.56, 154.3326 ], "text": "44,976,923", "html_text": "44,976,923", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 138.0063, 317.28, 154.3326 ], "text": "44,363,473", "html_text": "44,363,473", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 138.0063, 414, 154.3326 ], "text": "52,728,800", "html_text": "52,728,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 138.0063, 510.72, 154.3326 ], "text": "51,271,900", "html_text": "51,271,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 138.0063, 607.44, 154.3326 ], "text": "51,316,900", "html_text": "51,316,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 27.12, 121.68, 607.44, 138.0063 ], "cells": [ { "location": [ 27.12, 121.68, 123.84, 138.0063 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 121.68, 220.56, 138.0063 ], "text": "2,667,218,582", "html_text": "2,667,218,582", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 121.68, 317.28, 138.0063 ], "text": "2,925,584,086", "html_text": "2,925,584,086", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 121.68, 414, 138.0063 ], "text": "3,918,328,300", "html_text": "3,918,328,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 121.68, 510.72, 138.0063 ], "text": "3,076,767,000", "html_text": "3,076,767,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.72, 121.68, 607.44, 138.0063 ], "text": "2,983,281,700", "html_text": "2,983,281,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 38, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 13, "type": "TEXT", "location": { "l": 312.72, "t": 18.48, "r": 320.88, "b": 9.6 }, "text": "4", "reading_order": 2 } ] }, { "page": 14, "items": [ { "page": 14, "type": "TABLE", "location": { "l": 27.36, "t": 767.76, "r": 607.2, "b": 128.88 }, "text": "
General Government\\nOffice of the Governor
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation6,476,3006,728,4006,872,7006,751,0006,871,900
State Salary and Compensation Allocation217,800
Budget Reduction-General Fund(206,200)
Total General Fund6,694,1006,728,4006,666,5006,751,0006,871,900
Restricted Funds
Balance Forward160,828314,998597,900401,000202,200
Non-Revenue Receipts173,800288,10091,20089,30085,900
Total Restricted Funds334,628603,098689,100490,300288,100
Federal Fund
Balance Forward(40)(68,635)(429,600)
Current Receipts367,352629,435533,300
Total Federal Fund367,312560,800103,700
TOTAL SOURCE OF FUNDS7,396,0407,892,2987,459,3007,241,3007,160,000
EXPENDITURES BY CLASS
Personnel Costs5,945,8496,456,6805,720,2005,317,9005,438,800
Operating Expenses1,134,2021,248,3421,318,1001,721,2001,721,200
Capital Outlay69,62618,95020,000
TOTAL EXPENDITURES7,149,6777,723,9717,058,3007,039,1007,160,000
EXPENDITURES BY FUND SOURCE
General Fund6,694,1006,728,4006,666,5006,751,0006,871,900
Restricted Funds19,6305,187288,100288,100288,100
Federal Fund435,947990,384103,700
TOTAL EXPENDITURES7,149,6777,723,9717,058,3007,039,1007,160,000
EXPENDITURES BY UNIT
Governor5,316,3255,392,9005,548,3005,609,0005,705,300
Governor's Office Expense31,10727,96827,20027,20027,200
Lieutenant Governor1,020,797992,2861,003,1001,014,1001,033,400
Lieutenant Governor's Expense17,37315,63115,10015,10015,100
Secretary of the Cabinet29,82131,61731,60031,60031,600
Kentucky Commission on Military Affairs563,9801,099,547267,200170,100171,900
Faith Based Initiatives85,13782,01282,80085,90087,600
Office of Minority Empowerment85,13782,01283,00086,10087,900
TOTAL EXPENDITURES7,149,6777,723,9717,058,3007,039,1007,160,000
", "rows": [ { "row_index": 0, "location": [ 27.36, 750.493, 607.2, 767.76 ], "cells": [ { "location": [ 27.36, 750.493, 124, 767.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 750.493, 607.2, 767.76 ], "text": "General Government\\nOffice of the Governor", "html_text": "General Government\\nOffice of the Governor", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 733.2259, 607.2, 750.493 ], "cells": [ { "location": [ 27.36, 733.2259, 124, 750.493 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 733.2259, 220.64, 750.493 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 733.2259, 317.28, 750.493 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 733.2259, 413.92, 750.493 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 733.2259, 510.56, 750.493 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 733.2259, 607.2, 750.493 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 715.9589, 607.2, 733.2259 ], "cells": [ { "location": [ 27.36, 715.9589, 124, 733.2259 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 715.9589, 220.64, 733.2259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 715.9589, 317.28, 733.2259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 715.9589, 413.92, 733.2259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 715.9589, 510.56, 733.2259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 715.9589, 607.2, 733.2259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 698.6919, 607.2, 715.9589 ], "cells": [ { "location": [ 27.36, 698.6919, 124, 715.9589 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 698.6919, 220.64, 715.9589 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 698.6919, 317.28, 715.9589 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 698.6919, 413.92, 715.9589 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 698.6919, 510.56, 715.9589 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 698.6919, 607.2, 715.9589 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 681.4249, 607.2, 698.6919 ], "cells": [ { "location": [ 27.36, 681.4249, 124, 698.6919 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 681.4249, 220.64, 698.6919 ], "text": "6,476,300", "html_text": "6,476,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 681.4249, 317.28, 698.6919 ], "text": "6,728,400", "html_text": "6,728,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 681.4249, 413.92, 698.6919 ], "text": "6,872,700", "html_text": "6,872,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 681.4249, 510.56, 698.6919 ], "text": "6,751,000", "html_text": "6,751,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 681.4249, 607.2, 698.6919 ], "text": "6,871,900", "html_text": "6,871,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 664.1578, 607.2, 681.4249 ], "cells": [ { "location": [ 27.36, 664.1578, 124, 681.4249 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 664.1578, 220.64, 681.4249 ], "text": "217,800", "html_text": "217,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 664.1578, 317.28, 681.4249 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 664.1578, 413.92, 681.4249 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 664.1578, 510.56, 681.4249 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 664.1578, 607.2, 681.4249 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 646.8908, 607.2, 664.1578 ], "cells": [ { "location": [ 27.36, 646.8908, 124, 664.1578 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 646.8908, 220.64, 664.1578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 646.8908, 317.28, 664.1578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 646.8908, 413.92, 664.1578 ], "text": "(206,200)", "html_text": "(206,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 646.8908, 510.56, 664.1578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 646.8908, 607.2, 664.1578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 629.6238, 607.2, 646.8908 ], "cells": [ { "location": [ 27.36, 629.6238, 124, 646.8908 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 629.6238, 220.64, 646.8908 ], "text": "6,694,100", "html_text": "6,694,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 629.6238, 317.28, 646.8908 ], "text": "6,728,400", "html_text": "6,728,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 629.6238, 413.92, 646.8908 ], "text": "6,666,500", "html_text": "6,666,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 629.6238, 510.56, 646.8908 ], "text": "6,751,000", "html_text": "6,751,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 629.6238, 607.2, 646.8908 ], "text": "6,871,900", "html_text": "6,871,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 612.3568, 607.2, 629.6238 ], "cells": [ { "location": [ 27.36, 612.3568, 124, 629.6238 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 612.3568, 220.64, 629.6238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 612.3568, 317.28, 629.6238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 612.3568, 413.92, 629.6238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 612.3568, 510.56, 629.6238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 612.3568, 607.2, 629.6238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 595.0897, 607.2, 612.3568 ], "cells": [ { "location": [ 27.36, 595.0897, 124, 612.3568 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 595.0897, 220.64, 612.3568 ], "text": "160,828", "html_text": "160,828", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 595.0897, 317.28, 612.3568 ], "text": "314,998", "html_text": "314,998", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 595.0897, 413.92, 612.3568 ], "text": "597,900", "html_text": "597,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 595.0897, 510.56, 612.3568 ], "text": "401,000", "html_text": "401,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 595.0897, 607.2, 612.3568 ], "text": "202,200", "html_text": "202,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 577.8227, 607.2, 595.0897 ], "cells": [ { "location": [ 27.36, 577.8227, 124, 595.0897 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 577.8227, 220.64, 595.0897 ], "text": "173,800", "html_text": "173,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 577.8227, 317.28, 595.0897 ], "text": "288,100", "html_text": "288,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 577.8227, 413.92, 595.0897 ], "text": "91,200", "html_text": "91,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 577.8227, 510.56, 595.0897 ], "text": "89,300", "html_text": "89,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 577.8227, 607.2, 595.0897 ], "text": "85,900", "html_text": "85,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 560.5557, 607.2, 577.8227 ], "cells": [ { "location": [ 27.36, 560.5557, 124, 577.8227 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 560.5557, 220.64, 577.8227 ], "text": "334,628", "html_text": "334,628", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 560.5557, 317.28, 577.8227 ], "text": "603,098", "html_text": "603,098", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 560.5557, 413.92, 577.8227 ], "text": "689,100", "html_text": "689,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 560.5557, 510.56, 577.8227 ], "text": "490,300", "html_text": "490,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 560.5557, 607.2, 577.8227 ], "text": "288,100", "html_text": "288,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 543.2886, 607.2, 560.5557 ], "cells": [ { "location": [ 27.36, 543.2886, 124, 560.5557 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 543.2886, 220.64, 560.5557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 543.2886, 317.28, 560.5557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 543.2886, 413.92, 560.5557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 543.2886, 510.56, 560.5557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 543.2886, 607.2, 560.5557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 526.0216, 607.2, 543.2886 ], "cells": [ { "location": [ 27.36, 526.0216, 124, 543.2886 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 526.0216, 220.64, 543.2886 ], "text": "(40)", "html_text": "(40)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 526.0216, 317.28, 543.2886 ], "text": "(68,635)", "html_text": "(68,635)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 526.0216, 413.92, 543.2886 ], "text": "(429,600)", "html_text": "(429,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 526.0216, 510.56, 543.2886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 526.0216, 607.2, 543.2886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 508.7546, 607.2, 526.0216 ], "cells": [ { "location": [ 27.36, 508.7546, 124, 526.0216 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 508.7546, 220.64, 526.0216 ], "text": "367,352", "html_text": "367,352", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 508.7546, 317.28, 526.0216 ], "text": "629,435", "html_text": "629,435", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 508.7546, 413.92, 526.0216 ], "text": "533,300", "html_text": "533,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 508.7546, 510.56, 526.0216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 508.7546, 607.2, 526.0216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 491.4876, 607.2, 508.7546 ], "cells": [ { "location": [ 27.36, 491.4876, 124, 508.7546 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 491.4876, 220.64, 508.7546 ], "text": "367,312", "html_text": "367,312", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 491.4876, 317.28, 508.7546 ], "text": "560,800", "html_text": "560,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 491.4876, 413.92, 508.7546 ], "text": "103,700", "html_text": "103,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 491.4876, 510.56, 508.7546 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 491.4876, 607.2, 508.7546 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 474.2205, 607.2, 491.4876 ], "cells": [ { "location": [ 27.36, 474.2205, 124, 491.4876 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 474.2205, 220.64, 491.4876 ], "text": "7,396,040", "html_text": "7,396,040", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 474.2205, 317.28, 491.4876 ], "text": "7,892,298", "html_text": "7,892,298", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 474.2205, 413.92, 491.4876 ], "text": "7,459,300", "html_text": "7,459,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 474.2205, 510.56, 491.4876 ], "text": "7,241,300", "html_text": "7,241,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 474.2205, 607.2, 491.4876 ], "text": "7,160,000", "html_text": "7,160,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 456.9535, 607.2, 474.2205 ], "cells": [ { "location": [ 27.36, 456.9535, 124, 474.2205 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 456.9535, 220.64, 474.2205 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 456.9535, 317.28, 474.2205 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 456.9535, 413.92, 474.2205 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 456.9535, 510.56, 474.2205 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 456.9535, 607.2, 474.2205 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 439.6865, 607.2, 456.9535 ], "cells": [ { "location": [ 27.36, 439.6865, 124, 456.9535 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 439.6865, 220.64, 456.9535 ], "text": "5,945,849", "html_text": "5,945,849", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 439.6865, 317.28, 456.9535 ], "text": "6,456,680", "html_text": "6,456,680", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 439.6865, 413.92, 456.9535 ], "text": "5,720,200", "html_text": "5,720,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 439.6865, 510.56, 456.9535 ], "text": "5,317,900", "html_text": "5,317,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 439.6865, 607.2, 456.9535 ], "text": "5,438,800", "html_text": "5,438,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 422.4195, 607.2, 439.6865 ], "cells": [ { "location": [ 27.36, 422.4195, 124, 439.6865 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 422.4195, 220.64, 439.6865 ], "text": "1,134,202", "html_text": "1,134,202", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 422.4195, 317.28, 439.6865 ], "text": "1,248,342", "html_text": "1,248,342", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 422.4195, 413.92, 439.6865 ], "text": "1,318,100", "html_text": "1,318,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 422.4195, 510.56, 439.6865 ], "text": "1,721,200", "html_text": "1,721,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 422.4195, 607.2, 439.6865 ], "text": "1,721,200", "html_text": "1,721,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 405.1524, 607.2, 422.4195 ], "cells": [ { "location": [ 27.36, 405.1524, 124, 422.4195 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 405.1524, 220.64, 422.4195 ], "text": "69,626", "html_text": "69,626", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 405.1524, 317.28, 422.4195 ], "text": "18,950", "html_text": "18,950", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 405.1524, 413.92, 422.4195 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 405.1524, 510.56, 422.4195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 405.1524, 607.2, 422.4195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 387.8854, 607.2, 405.1524 ], "cells": [ { "location": [ 27.36, 387.8854, 124, 405.1524 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 387.8854, 220.64, 405.1524 ], "text": "7,149,677", "html_text": "7,149,677", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 387.8854, 317.28, 405.1524 ], "text": "7,723,971", "html_text": "7,723,971", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 387.8854, 413.92, 405.1524 ], "text": "7,058,300", "html_text": "7,058,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 387.8854, 510.56, 405.1524 ], "text": "7,039,100", "html_text": "7,039,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 387.8854, 607.2, 405.1524 ], "text": "7,160,000", "html_text": "7,160,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 370.6184, 607.2, 387.8854 ], "cells": [ { "location": [ 27.36, 370.6184, 124, 387.8854 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 370.6184, 220.64, 387.8854 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 370.6184, 317.28, 387.8854 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 370.6184, 413.92, 387.8854 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 370.6184, 510.56, 387.8854 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 370.6184, 607.2, 387.8854 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 353.3514, 607.2, 370.6184 ], "cells": [ { "location": [ 27.36, 353.3514, 124, 370.6184 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 353.3514, 220.64, 370.6184 ], "text": "6,694,100", "html_text": "6,694,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 353.3514, 317.28, 370.6184 ], "text": "6,728,400", "html_text": "6,728,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 353.3514, 413.92, 370.6184 ], "text": "6,666,500", "html_text": "6,666,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 353.3514, 510.56, 370.6184 ], "text": "6,751,000", "html_text": "6,751,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 353.3514, 607.2, 370.6184 ], "text": "6,871,900", "html_text": "6,871,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 336.0843, 607.2, 353.3514 ], "cells": [ { "location": [ 27.36, 336.0843, 124, 353.3514 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 336.0843, 220.64, 353.3514 ], "text": "19,630", "html_text": "19,630", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 336.0843, 317.28, 353.3514 ], "text": "5,187", "html_text": "5,187", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 336.0843, 413.92, 353.3514 ], "text": "288,100", "html_text": "288,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 336.0843, 510.56, 353.3514 ], "text": "288,100", "html_text": "288,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 336.0843, 607.2, 353.3514 ], "text": "288,100", "html_text": "288,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.36, 318.8173, 607.2, 336.0843 ], "cells": [ { "location": [ 27.36, 318.8173, 124, 336.0843 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 318.8173, 220.64, 336.0843 ], "text": "435,947", "html_text": "435,947", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 318.8173, 317.28, 336.0843 ], "text": "990,384", "html_text": "990,384", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 318.8173, 413.92, 336.0843 ], "text": "103,700", "html_text": "103,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 318.8173, 510.56, 336.0843 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 318.8173, 607.2, 336.0843 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.36, 301.5503, 607.2, 318.8173 ], "cells": [ { "location": [ 27.36, 301.5503, 124, 318.8173 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 301.5503, 220.64, 318.8173 ], "text": "7,149,677", "html_text": "7,149,677", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 301.5503, 317.28, 318.8173 ], "text": "7,723,971", "html_text": "7,723,971", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 301.5503, 413.92, 318.8173 ], "text": "7,058,300", "html_text": "7,058,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 301.5503, 510.56, 318.8173 ], "text": "7,039,100", "html_text": "7,039,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 301.5503, 607.2, 318.8173 ], "text": "7,160,000", "html_text": "7,160,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.36, 284.2832, 607.2, 301.5503 ], "cells": [ { "location": [ 27.36, 284.2832, 124, 301.5503 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 284.2832, 220.64, 301.5503 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 284.2832, 317.28, 301.5503 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 284.2832, 413.92, 301.5503 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 284.2832, 510.56, 301.5503 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 284.2832, 607.2, 301.5503 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.36, 267.0162, 607.2, 284.2832 ], "cells": [ { "location": [ 27.36, 267.0162, 124, 284.2832 ], "text": "Governor", "html_text": "Governor", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 267.0162, 220.64, 284.2832 ], "text": "5,316,325", "html_text": "5,316,325", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 267.0162, 317.28, 284.2832 ], "text": "5,392,900", "html_text": "5,392,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 267.0162, 413.92, 284.2832 ], "text": "5,548,300", "html_text": "5,548,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 267.0162, 510.56, 284.2832 ], "text": "5,609,000", "html_text": "5,609,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 267.0162, 607.2, 284.2832 ], "text": "5,705,300", "html_text": "5,705,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.36, 249.7492, 607.2, 267.0162 ], "cells": [ { "location": [ 27.36, 249.7492, 124, 267.0162 ], "text": "Governor's Office Expense", "html_text": "Governor's Office Expense", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 249.7492, 220.64, 267.0162 ], "text": "31,107", "html_text": "31,107", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 249.7492, 317.28, 267.0162 ], "text": "27,968", "html_text": "27,968", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 249.7492, 413.92, 267.0162 ], "text": "27,200", "html_text": "27,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 249.7492, 510.56, 267.0162 ], "text": "27,200", "html_text": "27,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 249.7492, 607.2, 267.0162 ], "text": "27,200", "html_text": "27,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.36, 232.4822, 607.2, 249.7492 ], "cells": [ { "location": [ 27.36, 232.4822, 124, 249.7492 ], "text": "Lieutenant Governor", "html_text": "Lieutenant Governor", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 232.4822, 220.64, 249.7492 ], "text": "1,020,797", "html_text": "1,020,797", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 232.4822, 317.28, 249.7492 ], "text": "992,286", "html_text": "992,286", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 232.4822, 413.92, 249.7492 ], "text": "1,003,100", "html_text": "1,003,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 232.4822, 510.56, 249.7492 ], "text": "1,014,100", "html_text": "1,014,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 232.4822, 607.2, 249.7492 ], "text": "1,033,400", "html_text": "1,033,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.36, 215.2151, 607.2, 232.4822 ], "cells": [ { "location": [ 27.36, 215.2151, 124, 232.4822 ], "text": "Lieutenant Governor's Expense", "html_text": "Lieutenant Governor's Expense", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 215.2151, 220.64, 232.4822 ], "text": "17,373", "html_text": "17,373", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 215.2151, 317.28, 232.4822 ], "text": "15,631", "html_text": "15,631", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 215.2151, 413.92, 232.4822 ], "text": "15,100", "html_text": "15,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 215.2151, 510.56, 232.4822 ], "text": "15,100", "html_text": "15,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 215.2151, 607.2, 232.4822 ], "text": "15,100", "html_text": "15,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.36, 197.9481, 607.2, 215.2151 ], "cells": [ { "location": [ 27.36, 197.9481, 124, 215.2151 ], "text": "Secretary of the Cabinet", "html_text": "Secretary of the Cabinet", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 197.9481, 220.64, 215.2151 ], "text": "29,821", "html_text": "29,821", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 197.9481, 317.28, 215.2151 ], "text": "31,617", "html_text": "31,617", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 197.9481, 413.92, 215.2151 ], "text": "31,600", "html_text": "31,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 197.9481, 510.56, 215.2151 ], "text": "31,600", "html_text": "31,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 197.9481, 607.2, 215.2151 ], "text": "31,600", "html_text": "31,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.36, 180.6811, 607.2, 197.9481 ], "cells": [ { "location": [ 27.36, 180.6811, 124, 197.9481 ], "text": "Kentucky Commission on Military Affairs", "html_text": "Kentucky Commission on Military Affairs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 180.6811, 220.64, 197.9481 ], "text": "563,980", "html_text": "563,980", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 180.6811, 317.28, 197.9481 ], "text": "1,099,547", "html_text": "1,099,547", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 180.6811, 413.92, 197.9481 ], "text": "267,200", "html_text": "267,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 180.6811, 510.56, 197.9481 ], "text": "170,100", "html_text": "170,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 180.6811, 607.2, 197.9481 ], "text": "171,900", "html_text": "171,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.36, 163.4141, 607.2, 180.6811 ], "cells": [ { "location": [ 27.36, 163.4141, 124, 180.6811 ], "text": "Faith Based Initiatives", "html_text": "Faith Based Initiatives", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 163.4141, 220.64, 180.6811 ], "text": "85,137", "html_text": "85,137", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 163.4141, 317.28, 180.6811 ], "text": "82,012", "html_text": "82,012", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 163.4141, 413.92, 180.6811 ], "text": "82,800", "html_text": "82,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 163.4141, 510.56, 180.6811 ], "text": "85,900", "html_text": "85,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 163.4141, 607.2, 180.6811 ], "text": "87,600", "html_text": "87,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.36, 146.147, 607.2, 163.4141 ], "cells": [ { "location": [ 27.36, 146.147, 124, 163.4141 ], "text": "Office of Minority Empowerment", "html_text": "Office of Minority Empowerment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 146.147, 220.64, 163.4141 ], "text": "85,137", "html_text": "85,137", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 146.147, 317.28, 163.4141 ], "text": "82,012", "html_text": "82,012", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 146.147, 413.92, 163.4141 ], "text": "83,000", "html_text": "83,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 146.147, 510.56, 163.4141 ], "text": "86,100", "html_text": "86,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 146.147, 607.2, 163.4141 ], "text": "87,900", "html_text": "87,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 27.36, 128.88, 607.2, 146.147 ], "cells": [ { "location": [ 27.36, 128.88, 124, 146.147 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 128.88, 220.64, 146.147 ], "text": "7,149,677", "html_text": "7,149,677", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 128.88, 317.28, 146.147 ], "text": "7,723,971", "html_text": "7,723,971", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 128.88, 413.92, 146.147 ], "text": "7,058,300", "html_text": "7,058,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 128.88, 510.56, 146.147 ], "text": "7,039,100", "html_text": "7,039,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 128.88, 607.2, 146.147 ], "text": "7,160,000", "html_text": "7,160,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 37, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 14, "type": "TEXT", "location": { "l": 25.2, "t": 116.88, "r": 598.56, "b": 54 }, "text": "The Governor serves as the chief administrator of the Commonwealth and, in addition to other powers and duties, acts as Commander-in-Chief of all state military forces, makes appointments for vacancies to executive offices and memberships on boards and commissions authorized by statute, and has the power to grant pardons and commutations. As chief administrator of Kentucky, the Governor ensures that state government provides needed services to the citizens of the Commonwealth at minimum cost to the taxpayer.", "reading_order": 1 }, { "page": 14, "type": "TEXT", "location": { "l": 313.44, "t": 18.48, "r": 320.88, "b": 9.12 }, "text": "5", "reading_order": 2 } ] }, { "page": 15, "items": [ { "page": 15, "type": "TEXT", "location": { "l": 25.68, "t": 764.88, "r": 597.12, "b": 704.4 }, "text": "The Lieutenant Governor is a constitutional officer elected jointly with the Governor. The Lieutenant Governor is to assume the duties and responsibilities of the Office of the Governor should the Governor be impeached or removed from Office, die, fail to qualify, resign, or be unable to discharge the duties of that office. Additional duties of the Lieutenant Governor include serving on various boards and commissions, serving on Kentucky delegations to several interstate compact commissions, and appointing members to various boards.", "reading_order": 0 }, { "page": 15, "type": "TEXT", "location": { "l": 25.92, "t": 694.8, "r": 606.24, "b": 645.36 }, "text": "The Secretary of the Executive Cabinet develops and implements the major program decisions for the Executive Branch of government. As part of these duties, the Secretary of the Cabinet oversees the administration of the various cabinets and agencies of state government and coordinates legislative policy for the Governor. This role promotes cooperation and coordination among all agencies and programs of state government.", "reading_order": 1 }, { "page": 15, "type": "TEXT", "location": { "l": 25.44, "t": 637.44, "r": 606, "b": 564.24 }, "text": "The Military Affairs Commission (KRS 154.12-203) has been a part of the Office of the Governor since 1996. The Commission serves in an advisory capacity to the Governor, the General Assembly, the Kentucky Congressional Delegation, and other appropriate government officials. This commission is designed to support the U.S. military's widespread presence in Kentucky and to recognize its contribution to the economy and well-being of the Commonwealth. Among the installations and operations eligible for support are: Fort Knox, Fort Campbell, Bluegrass Station in Lexington, National Guard and Reserve operations throughout the state, and Bluegrass Army Depot in Richmond.", "reading_order": 2 }, { "page": 15, "type": "TEXT", "location": { "l": 25.2, "t": 555.12, "r": 606.24, "b": 445.92 }, "text": "The Office of Minority Empowerment was established in 2005 pursuant to KRS 12.023. The primary purpose of the Office is to help minorities realize full access to their government and be responsive to the needs of Kentucky's minority community. More specifically, the Office is charged with the responsibility of developing policies affecting Kentucky's minority community in the areas of economic empowerment, health care, housing, education, government services, and the criminal justice system. The Office will also maximize economic opportunities for minorities by reviewing state contracts awarded to minority businesses and reviewing job training and technical education initiatives to ensure and enhance the effectiveness of such programs. The constituents served by this office include, but are not limited to, minority individuals as defined and referenced in KRS 12.070, such as Native Americans, Alaskan Natives, African Americans, Hispanics; the disabled community; small-, minority-, and woman-owned businesses; and other underrepresented ethnic groups.", "reading_order": 3 }, { "page": 15, "type": "TEXT", "location": { "l": 25.68, "t": 437.28, "r": 604.8, "b": 388.08 }, "text": "The Office for Faith-Based and Community Nonprofit Social Services was established in 2005 pursuant to KRS 12.510. The Office has lead responsibility in the Executive Branch to establish policies, priorities, and objectives for State Government's comprehensive effort to enlist, equip, enable, empower, and expand the work of faith-based and other community organizations to the extent permitted by law. The office is patterned closely with a similar effort at the federal government level begun in 2001.", "reading_order": 4 }, { "page": 15, "type": "TITLE", "location": { "l": 26.4, "t": 379.2, "r": 59.76, "b": 366.72 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 15, "type": "TEXT", "location": { "l": 25.68, "t": 357.6, "r": 601.44, "b": 332.16 }, "text": "The Governor's budget includes additional General Fund in the amount of $99,600 in fiscal year 2027 and $204,200 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 6 }, { "page": 15, "type": "TEXT", "location": { "l": 313.44, "t": 18.24, "r": 320.4, "b": 9.12 }, "text": "6", "reading_order": 7 } ] }, { "page": 16, "items": [ { "page": 16, "type": "TABLE", "location": { "l": 27.84, "t": 765.12, "r": 607.2, "b": 215.04 }, "text": "
General Government\\nOffice of State Budget Director
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation3,865,6003,976,4004,073,9003,806,6003,884,300
State Salary and Compensation
Allocation144,5009,50013,600\\n(122,600)
Budget Reduction-General Fund
Total General Fund4,010,1003,985,9003,964,9003,806,6003,884,300
Restricted Funds
Balance Forward568,423678,423788,400637,000363,000
Non-Revenue Receipts110,000110,000110,000110,000110,000
Total Restricted Funds678,423788,423898,400747,000473,000
Federal Fund
Balance Forward906,658,805732,524,353494,437,90062,000
Current Receipts(137,332,501)(225,311,714)
Non-Revenue Receipts(36,732,157)(12,704,269)(494,313,800)
Total Federal Fund732,594,147494,508,371124,10062,000
TOTAL SOURCE OF FUNDS737,282,671499,282,6944,987,4004,615,6004,357,300
EXPENDITURES BY CLASS
Personnel Costs3,644,8603,468,5473,935,1003,889,4003,896,400
Operating Expenses342,033324,722353,300363,200371,900
TOTAL EXPENDITURES3,986,8933,793,2694,288,4004,252,6004,268,300
EXPENDITURES BY FUND SOURCE
General Fund3,917,0993,722,7993,964,9003,806,6003,884,300
Restricted Funds261,400384,000384,000
Federal Fund69,79470,47162,10062,000
TOTAL EXPENDITURES3,986,8933,793,2694,288,4004,252,6004,268,300
EXPENDITURES BY UNIT
Budget & Policy Analysis2,920,6402,740,9093,238,2003,245,9003,236,400
Policy Research406,340400,956405,100387,600396,500
Economic Analysis659,913651,404645,100619,100635,400
TOTAL EXPENDITURES3,986,8933,793,2694,288,4004,252,6004,268,300
", "rows": [ { "row_index": 0, "location": [ 27.84, 748.4509, 607.2, 765.12 ], "cells": [ { "location": [ 27.84, 748.4509, 124.4, 765.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 748.4509, 607.2, 765.12 ], "text": "General Government\\nOffice of State Budget Director", "html_text": "General Government\\nOffice of State Budget Director", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 731.7818, 607.2, 748.4509 ], "cells": [ { "location": [ 27.84, 731.7818, 124.4, 748.4509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 731.7818, 220.96, 748.4509 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 731.7818, 317.52, 748.4509 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 731.7818, 414.08, 748.4509 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 731.7818, 510.64, 748.4509 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 731.7818, 607.2, 748.4509 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 715.1127, 607.2, 731.7818 ], "cells": [ { "location": [ 27.84, 715.1127, 124.4, 731.7818 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 715.1127, 220.96, 731.7818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 715.1127, 317.52, 731.7818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 715.1127, 414.08, 731.7818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 715.1127, 510.64, 731.7818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 715.1127, 607.2, 731.7818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 698.4436, 607.2, 715.1127 ], "cells": [ { "location": [ 27.84, 698.4436, 124.4, 715.1127 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 698.4436, 220.96, 715.1127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 698.4436, 317.52, 715.1127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 698.4436, 414.08, 715.1127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 698.4436, 510.64, 715.1127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 698.4436, 607.2, 715.1127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 681.7745, 607.2, 698.4436 ], "cells": [ { "location": [ 27.84, 681.7745, 124.4, 698.4436 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 681.7745, 220.96, 698.4436 ], "text": "3,865,600", "html_text": "3,865,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 681.7745, 317.52, 698.4436 ], "text": "3,976,400", "html_text": "3,976,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 681.7745, 414.08, 698.4436 ], "text": "4,073,900", "html_text": "4,073,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 681.7745, 510.64, 698.4436 ], "text": "3,806,600", "html_text": "3,806,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 681.7745, 607.2, 698.4436 ], "text": "3,884,300", "html_text": "3,884,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 665.1055, 607.2, 681.7745 ], "cells": [ { "location": [ 27.84, 665.1055, 124.4, 681.7745 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 665.1055, 220.96, 681.7745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 665.1055, 317.52, 681.7745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 665.1055, 414.08, 681.7745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 665.1055, 510.64, 681.7745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 665.1055, 607.2, 681.7745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 648.4364, 607.2, 665.1055 ], "cells": [ { "location": [ 27.84, 648.4364, 124.4, 665.1055 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 648.4364, 220.96, 665.1055 ], "text": "144,500", "html_text": "144,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 648.4364, 317.52, 665.1055 ], "text": "9,500", "html_text": "9,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 648.4364, 414.08, 665.1055 ], "text": "13,600\\n(122,600)", "html_text": "13,600\\n(122,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 648.4364, 510.64, 665.1055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 648.4364, 607.2, 665.1055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 631.7673, 607.2, 648.4364 ], "cells": [ { "location": [ 27.84, 631.7673, 124.4, 648.4364 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 631.7673, 220.96, 648.4364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 631.7673, 317.52, 648.4364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 631.7673, 414.08, 648.4364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 631.7673, 510.64, 648.4364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 631.7673, 607.2, 648.4364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 615.0982, 607.2, 631.7673 ], "cells": [ { "location": [ 27.84, 615.0982, 124.4, 631.7673 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 615.0982, 220.96, 631.7673 ], "text": "4,010,100", "html_text": "4,010,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 615.0982, 317.52, 631.7673 ], "text": "3,985,900", "html_text": "3,985,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 615.0982, 414.08, 631.7673 ], "text": "3,964,900", "html_text": "3,964,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 615.0982, 510.64, 631.7673 ], "text": "3,806,600", "html_text": "3,806,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 615.0982, 607.2, 631.7673 ], "text": "3,884,300", "html_text": "3,884,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 598.4291, 607.2, 615.0982 ], "cells": [ { "location": [ 27.84, 598.4291, 124.4, 615.0982 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 598.4291, 220.96, 615.0982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 598.4291, 317.52, 615.0982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 598.4291, 414.08, 615.0982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 598.4291, 510.64, 615.0982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 598.4291, 607.2, 615.0982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 581.76, 607.2, 598.4291 ], "cells": [ { "location": [ 27.84, 581.76, 124.4, 598.4291 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 581.76, 220.96, 598.4291 ], "text": "568,423", "html_text": "568,423", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 581.76, 317.52, 598.4291 ], "text": "678,423", "html_text": "678,423", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 581.76, 414.08, 598.4291 ], "text": "788,400", "html_text": "788,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 581.76, 510.64, 598.4291 ], "text": "637,000", "html_text": "637,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 581.76, 607.2, 598.4291 ], "text": "363,000", "html_text": "363,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 565.0909, 607.2, 581.76 ], "cells": [ { "location": [ 27.84, 565.0909, 124.4, 581.76 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 565.0909, 220.96, 581.76 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 565.0909, 317.52, 581.76 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 565.0909, 414.08, 581.76 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 565.0909, 510.64, 581.76 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 565.0909, 607.2, 581.76 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 548.4218, 607.2, 565.0909 ], "cells": [ { "location": [ 27.84, 548.4218, 124.4, 565.0909 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 548.4218, 220.96, 565.0909 ], "text": "678,423", "html_text": "678,423", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 548.4218, 317.52, 565.0909 ], "text": "788,423", "html_text": "788,423", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 548.4218, 414.08, 565.0909 ], "text": "898,400", "html_text": "898,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 548.4218, 510.64, 565.0909 ], "text": "747,000", "html_text": "747,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 548.4218, 607.2, 565.0909 ], "text": "473,000", "html_text": "473,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 531.7527, 607.2, 548.4218 ], "cells": [ { "location": [ 27.84, 531.7527, 124.4, 548.4218 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 531.7527, 220.96, 548.4218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 531.7527, 317.52, 548.4218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 531.7527, 414.08, 548.4218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 531.7527, 510.64, 548.4218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 531.7527, 607.2, 548.4218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 515.0836, 607.2, 531.7527 ], "cells": [ { "location": [ 27.84, 515.0836, 124.4, 531.7527 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 515.0836, 220.96, 531.7527 ], "text": "906,658,805", "html_text": "906,658,805", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 515.0836, 317.52, 531.7527 ], "text": "732,524,353", "html_text": "732,524,353", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 515.0836, 414.08, 531.7527 ], "text": "494,437,900", "html_text": "494,437,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 515.0836, 510.64, 531.7527 ], "text": "62,000", "html_text": "62,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 515.0836, 607.2, 531.7527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 498.4145, 607.2, 515.0836 ], "cells": [ { "location": [ 27.84, 498.4145, 124.4, 515.0836 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 498.4145, 220.96, 515.0836 ], "text": "(137,332,501)", "html_text": "(137,332,501)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 498.4145, 317.52, 515.0836 ], "text": "(225,311,714)", "html_text": "(225,311,714)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 498.4145, 414.08, 515.0836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 498.4145, 510.64, 515.0836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 498.4145, 607.2, 515.0836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 481.7455, 607.2, 498.4145 ], "cells": [ { "location": [ 27.84, 481.7455, 124.4, 498.4145 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 481.7455, 220.96, 498.4145 ], "text": "(36,732,157)", "html_text": "(36,732,157)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 481.7455, 317.52, 498.4145 ], "text": "(12,704,269)", "html_text": "(12,704,269)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 481.7455, 414.08, 498.4145 ], "text": "(494,313,800)", "html_text": "(494,313,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 481.7455, 510.64, 498.4145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 481.7455, 607.2, 498.4145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 465.0764, 607.2, 481.7455 ], "cells": [ { "location": [ 27.84, 465.0764, 124.4, 481.7455 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 465.0764, 220.96, 481.7455 ], "text": "732,594,147", "html_text": "732,594,147", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 465.0764, 317.52, 481.7455 ], "text": "494,508,371", "html_text": "494,508,371", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 465.0764, 414.08, 481.7455 ], "text": "124,100", "html_text": "124,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 465.0764, 510.64, 481.7455 ], "text": "62,000", "html_text": "62,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 465.0764, 607.2, 481.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 448.4073, 607.2, 465.0764 ], "cells": [ { "location": [ 27.84, 448.4073, 124.4, 465.0764 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 448.4073, 220.96, 465.0764 ], "text": "737,282,671", "html_text": "737,282,671", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 448.4073, 317.52, 465.0764 ], "text": "499,282,694", "html_text": "499,282,694", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 448.4073, 414.08, 465.0764 ], "text": "4,987,400", "html_text": "4,987,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 448.4073, 510.64, 465.0764 ], "text": "4,615,600", "html_text": "4,615,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 448.4073, 607.2, 465.0764 ], "text": "4,357,300", "html_text": "4,357,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 431.7382, 607.2, 448.4073 ], "cells": [ { "location": [ 27.84, 431.7382, 124.4, 448.4073 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 431.7382, 220.96, 448.4073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 431.7382, 317.52, 448.4073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 431.7382, 414.08, 448.4073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 431.7382, 510.64, 448.4073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 431.7382, 607.2, 448.4073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 415.0691, 607.2, 431.7382 ], "cells": [ { "location": [ 27.84, 415.0691, 124.4, 431.7382 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 415.0691, 220.96, 431.7382 ], "text": "3,644,860", "html_text": "3,644,860", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 415.0691, 317.52, 431.7382 ], "text": "3,468,547", "html_text": "3,468,547", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 415.0691, 414.08, 431.7382 ], "text": "3,935,100", "html_text": "3,935,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 415.0691, 510.64, 431.7382 ], "text": "3,889,400", "html_text": "3,889,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 415.0691, 607.2, 431.7382 ], "text": "3,896,400", "html_text": "3,896,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 398.4, 607.2, 415.0691 ], "cells": [ { "location": [ 27.84, 398.4, 124.4, 415.0691 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 398.4, 220.96, 415.0691 ], "text": "342,033", "html_text": "342,033", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 398.4, 317.52, 415.0691 ], "text": "324,722", "html_text": "324,722", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 398.4, 414.08, 415.0691 ], "text": "353,300", "html_text": "353,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 398.4, 510.64, 415.0691 ], "text": "363,200", "html_text": "363,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 398.4, 607.2, 415.0691 ], "text": "371,900", "html_text": "371,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 381.7309, 607.2, 398.4 ], "cells": [ { "location": [ 27.84, 381.7309, 124.4, 398.4 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 381.7309, 220.96, 398.4 ], "text": "3,986,893", "html_text": "3,986,893", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 381.7309, 317.52, 398.4 ], "text": "3,793,269", "html_text": "3,793,269", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 381.7309, 414.08, 398.4 ], "text": "4,288,400", "html_text": "4,288,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 381.7309, 510.64, 398.4 ], "text": "4,252,600", "html_text": "4,252,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 381.7309, 607.2, 398.4 ], "text": "4,268,300", "html_text": "4,268,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 365.0618, 607.2, 381.7309 ], "cells": [ { "location": [ 27.84, 365.0618, 124.4, 381.7309 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 365.0618, 220.96, 381.7309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 365.0618, 317.52, 381.7309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 365.0618, 414.08, 381.7309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 365.0618, 510.64, 381.7309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 365.0618, 607.2, 381.7309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 348.3927, 607.2, 365.0618 ], "cells": [ { "location": [ 27.84, 348.3927, 124.4, 365.0618 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 348.3927, 220.96, 365.0618 ], "text": "3,917,099", "html_text": "3,917,099", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 348.3927, 317.52, 365.0618 ], "text": "3,722,799", "html_text": "3,722,799", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 348.3927, 414.08, 365.0618 ], "text": "3,964,900", "html_text": "3,964,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 348.3927, 510.64, 365.0618 ], "text": "3,806,600", "html_text": "3,806,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 348.3927, 607.2, 365.0618 ], "text": "3,884,300", "html_text": "3,884,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 331.7236, 607.2, 348.3927 ], "cells": [ { "location": [ 27.84, 331.7236, 124.4, 348.3927 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 331.7236, 220.96, 348.3927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 331.7236, 317.52, 348.3927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 331.7236, 414.08, 348.3927 ], "text": "261,400", "html_text": "261,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 331.7236, 510.64, 348.3927 ], "text": "384,000", "html_text": "384,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 331.7236, 607.2, 348.3927 ], "text": "384,000", "html_text": "384,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 315.0545, 607.2, 331.7236 ], "cells": [ { "location": [ 27.84, 315.0545, 124.4, 331.7236 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 315.0545, 220.96, 331.7236 ], "text": "69,794", "html_text": "69,794", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 315.0545, 317.52, 331.7236 ], "text": "70,471", "html_text": "70,471", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 315.0545, 414.08, 331.7236 ], "text": "62,100", "html_text": "62,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 315.0545, 510.64, 331.7236 ], "text": "62,000", "html_text": "62,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 315.0545, 607.2, 331.7236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 298.3855, 607.2, 315.0545 ], "cells": [ { "location": [ 27.84, 298.3855, 124.4, 315.0545 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 298.3855, 220.96, 315.0545 ], "text": "3,986,893", "html_text": "3,986,893", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 298.3855, 317.52, 315.0545 ], "text": "3,793,269", "html_text": "3,793,269", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 298.3855, 414.08, 315.0545 ], "text": "4,288,400", "html_text": "4,288,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 298.3855, 510.64, 315.0545 ], "text": "4,252,600", "html_text": "4,252,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 298.3855, 607.2, 315.0545 ], "text": "4,268,300", "html_text": "4,268,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.84, 281.7164, 607.2, 298.3855 ], "cells": [ { "location": [ 27.84, 281.7164, 124.4, 298.3855 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 281.7164, 220.96, 298.3855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 281.7164, 317.52, 298.3855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 281.7164, 414.08, 298.3855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 281.7164, 510.64, 298.3855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 281.7164, 607.2, 298.3855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.84, 265.0473, 607.2, 281.7164 ], "cells": [ { "location": [ 27.84, 265.0473, 124.4, 281.7164 ], "text": "Budget & Policy Analysis", "html_text": "Budget & Policy Analysis", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 265.0473, 220.96, 281.7164 ], "text": "2,920,640", "html_text": "2,920,640", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 265.0473, 317.52, 281.7164 ], "text": "2,740,909", "html_text": "2,740,909", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 265.0473, 414.08, 281.7164 ], "text": "3,238,200", "html_text": "3,238,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 265.0473, 510.64, 281.7164 ], "text": "3,245,900", "html_text": "3,245,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 265.0473, 607.2, 281.7164 ], "text": "3,236,400", "html_text": "3,236,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.84, 248.3782, 607.2, 265.0473 ], "cells": [ { "location": [ 27.84, 248.3782, 124.4, 265.0473 ], "text": "Policy Research", "html_text": "Policy Research", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 248.3782, 220.96, 265.0473 ], "text": "406,340", "html_text": "406,340", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 248.3782, 317.52, 265.0473 ], "text": "400,956", "html_text": "400,956", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 248.3782, 414.08, 265.0473 ], "text": "405,100", "html_text": "405,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 248.3782, 510.64, 265.0473 ], "text": "387,600", "html_text": "387,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 248.3782, 607.2, 265.0473 ], "text": "396,500", "html_text": "396,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.84, 231.7091, 607.2, 248.3782 ], "cells": [ { "location": [ 27.84, 231.7091, 124.4, 248.3782 ], "text": "Economic Analysis", "html_text": "Economic Analysis", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 231.7091, 220.96, 248.3782 ], "text": "659,913", "html_text": "659,913", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 231.7091, 317.52, 248.3782 ], "text": "651,404", "html_text": "651,404", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 231.7091, 414.08, 248.3782 ], "text": "645,100", "html_text": "645,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 231.7091, 510.64, 248.3782 ], "text": "619,100", "html_text": "619,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 231.7091, 607.2, 248.3782 ], "text": "635,400", "html_text": "635,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.84, 215.04, 607.2, 231.7091 ], "cells": [ { "location": [ 27.84, 215.04, 124.4, 231.7091 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 215.04, 220.96, 231.7091 ], "text": "3,986,893", "html_text": "3,986,893", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 215.04, 317.52, 231.7091 ], "text": "3,793,269", "html_text": "3,793,269", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 215.04, 414.08, 231.7091 ], "text": "4,288,400", "html_text": "4,288,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 215.04, 510.64, 231.7091 ], "text": "4,252,600", "html_text": "4,252,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 215.04, 607.2, 231.7091 ], "text": "4,268,300", "html_text": "4,268,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 33, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 16, "type": "TEXT", "location": { "l": 25.44, "t": 203.04, "r": 604.32, "b": 151.92 }, "text": "The Office of the State Budget Director, created in KRS 11.068, includes the Governor's Office for Policy and Management (GOPM), the Governor's Office for Policy Research (GOPR), and the Governor's Office for Economic Analysis (GOEA). Under the direction of the State Budget Director, these Offices serve as staff to the Governor, the Governor's Chief of Staff, the Secretary of the Cabinet, and the Secretary of the Finance and Administration Cabinet.", "reading_order": 1 }, { "page": 16, "type": "TEXT", "location": { "l": 25.44, "t": 144.72, "r": 606.24, "b": 34.32 }, "text": "The Governor's Office for Policy and Management (GOPM) prepares the Executive Budget, the Governor's financial plan for Kentucky state government and submits it to the General Assembly by the tenth legislative day. The preparation of the budget includes the transmittal of information and necessary budget request forms and instructions to state agencies, assisting agencies in the preparation of their budget requests, analyzing the requests, and making recommendations to the Governor. The Governor's budget recommendation is prepared by GOPM and consists of several volumes of detailed financial and programmatic information that transparently presents the Governor's operating and capital budget decisions and provides substantial amounts of historical spending and revenue information. Following enactment of the budget by the General Assembly, GOPM prepares the Budget of the Commonwealth, another multiple set of volumes which compiles the entirety of the Commonwealth's enacted biennial budget. GOPM is also responsible for the budget execution requirements for the Executive branch in accordance with", "reading_order": 2 }, { "page": 16, "type": "TEXT", "location": { "l": 313.44, "t": 18.24, "r": 320.4, "b": 9.36 }, "text": "7", "reading_order": 3 } ] }, { "page": 17, "items": [ { "page": 17, "type": "TEXT", "location": { "l": 25.68, "t": 765.36, "r": 604.56, "b": 715.92 }, "text": "provisions of KRS chapter 48. The implementation of the Executive branch's capital projects, in accordance with KRS 45.750-800, is assisted by GOPM for all project increases, new project establishments, and associated monthly reporting to the Capital Projects and Bond Oversight Committee. The continuous monitoring of the Commonwealth's financial situation is performed by GOPM in concert with the Governor' Office of Economic Analysis in accordance with KRS 48.400.", "reading_order": 0 }, { "page": 17, "type": "TEXT", "location": { "l": 25.44, "t": 706.56, "r": 605.76, "b": 609.6 }, "text": "The Governor's Office for Policy Research (GOPR) performs research and analysis on public policy issues important to the Commonwealth. In accordance with KRS 154.30-030, the Office provides input into the methodology and assumptions used in the independent consultant's reports for the tax increment financing program and for tourism development projects, pursuant to KRS 148.850, and supports the Office of State Budget Director's certification for each project. The Phase I Tobacco Master Settlement Agreement calculations are monitored and prepared by this Office, and GOPR convenes the state agency participants involved in the enforcement mechanisms necessary to stay in compliance with the Settlement Agreement. Expenditure forecasting for several key areas of state government is led or is contributed to by GOPR, including the incarcerated felon population, Medicaid benefit expenditures, and the elementary and secondary education funding formula inputs.", "reading_order": 1 }, { "page": 17, "type": "TEXT", "location": { "l": 25.2, "t": 600.72, "r": 602.4, "b": 468.24 }, "text": "The Governor's Office for Economic Analysis (GOEA) assists the State Budget Director and the Consensus Forecasting Group in providing timely and accurate estimates of General Fund and Road Fund receipts used to build and implement the Budget of the Commonwealth. On September 30 of each odd-numbered year, a preliminary detailed estimate of revenues for the next two fiscal years is presented to the head of the budgeting agency for each branch of state government. To inform the Governor and the General Assembly for the biennial budget process, an official estimate is made by December 20 of each odd-numbered year and is presented along with the Governor's Executive Budget recommendation to the General Assembly. In accordance with KRS 48.400, GOEA prepares a Quarterly Economic and Revenue report which provides a forecast of state tax revenues for the next three quarters as well as a forecast of the Commonwealth's economic conditions. The Commonwealth's Tax Expenditure analysis is prepared by GOEA on an annual basis, incorporating the entirety of all statutory tax expenditures with specific computations of the amount of tax revenues foregone. In accordance with KRS 141.020, GOEA reviews the individual income tax reduction conditions each fiscal year and reports whether the statutory conditions have been met.", "reading_order": 2 }, { "page": 17, "type": "TITLE", "location": { "l": 26.88, "t": 459.12, "r": 60.24, "b": 446.64 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 17, "type": "TEXT", "location": { "l": 25.92, "t": 437.28, "r": 600.24, "b": 412.08 }, "text": "The Governor's budget includes additional General Fund in the amount of $62,700 in fiscal year 2027 and $128,700 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 4 }, { "page": 17, "type": "TEXT", "location": { "l": 313.68, "t": 18, "r": 320.4, "b": 9.36 }, "text": "8", "reading_order": 5 } ] }, { "page": 18, "items": [ { "page": 18, "type": "TABLE", "location": { "l": 27.6, "t": 770.88, "r": 607.44, "b": 171.84 }, "text": "
General Government Homeland Security
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation618,7005,645,9005,658,6007,441,4007,058,700
State Salary and Compensation Allocation26,600
Budget Reduction-General Fund(169,800)
Total General Fund645,3005,645,9005,488,8007,441,4007,058,700
Restricted Funds
Balance Forward5,159,6875,524,7877,699,4006,202,5004,715,300
Current Receipts3,891,4884,189,8803,000,0003,006,9003,014,100
Non-Revenue Receipts45,37143,479
Total Restricted Funds9,096,5469,758,14610,699,4009,209,4007,729,400
Federal Fund
Balance Forward(69,385)(36,740)(168,500)
Current Receipts5,319,4918,250,88310,206,3009,955,4009,983,700
Non-Revenue Receipts(44,100)
Total Federal Fund5,250,1068,214,1439,993,7009,955,4009,983,700
TOTAL SOURCE OF FUNDS14,991,95323,618,18926,181,90026,606,20024,771,800
EXPENDITURES BY CLASS
Personnel Costs2,752,4732,796,2182,806,7003,628,1003,626,800
Operating Expenses2,036,0645,147,3797,714,2008,784,3007,772,900
Grants Loans Benefits4,685,0718,059,1889,325,0009,325,0009,325,000
Capital Outlay30,29730,729133,500153,500133,500
TOTAL EXPENDITURES9,503,90516,033,51419,979,40021,890,90020,858,200
EXPENDITURES BY FUND SOURCE
General Fund645,3005,592,1965,488,8007,441,4007,058,700
Restricted Funds3,571,7592,058,6904,496,9004,494,1003,815,800
Federal Fund5,286,8468,382,6289,993,7009,955,4009,983,700
TOTAL EXPENDITURES9,503,90516,033,51419,979,40021,890,90020,858,200
EXPENDITURES BY UNIT
Office of Homeland Security5,932,1469,026,09510,482,50012,396,80012,042,400
Law Enforcement Protection Program937,172986,7271,125,0001,125,0001,125,000
Commercial Mobile Radio Service2,634,5876,020,6928,371,9008,369,1007,690,800
TOTAL EXPENDITURES9,503,90516,033,51419,979,40021,890,90020,858,200
", "rows": [ { "row_index": 0, "location": [ 27.6, 753.7646, 607.44, 770.88 ], "cells": [ { "location": [ 27.6, 753.7646, 124.24, 770.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 753.7646, 607.44, 770.88 ], "text": "General Government Homeland Security", "html_text": "General Government Homeland Security", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 736.6491, 607.44, 753.7646 ], "cells": [ { "location": [ 27.6, 736.6491, 124.24, 753.7646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 736.6491, 220.88, 753.7646 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 736.6491, 317.52, 753.7646 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 736.6491, 414.16, 753.7646 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 736.6491, 510.8, 753.7646 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 736.6491, 607.44, 753.7646 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 719.5337, 607.44, 736.6491 ], "cells": [ { "location": [ 27.6, 719.5337, 124.24, 736.6491 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 719.5337, 220.88, 736.6491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 719.5337, 317.52, 736.6491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 719.5337, 414.16, 736.6491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 719.5337, 510.8, 736.6491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 719.5337, 607.44, 736.6491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 702.4183, 607.44, 719.5337 ], "cells": [ { "location": [ 27.6, 702.4183, 124.24, 719.5337 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 702.4183, 220.88, 719.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 702.4183, 317.52, 719.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 702.4183, 414.16, 719.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 702.4183, 510.8, 719.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 702.4183, 607.44, 719.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 685.3029, 607.44, 702.4183 ], "cells": [ { "location": [ 27.6, 685.3029, 124.24, 702.4183 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 685.3029, 220.88, 702.4183 ], "text": "618,700", "html_text": "618,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 685.3029, 317.52, 702.4183 ], "text": "5,645,900", "html_text": "5,645,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 685.3029, 414.16, 702.4183 ], "text": "5,658,600", "html_text": "5,658,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 685.3029, 510.8, 702.4183 ], "text": "7,441,400", "html_text": "7,441,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 685.3029, 607.44, 702.4183 ], "text": "7,058,700", "html_text": "7,058,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 668.1874, 607.44, 685.3029 ], "cells": [ { "location": [ 27.6, 668.1874, 124.24, 685.3029 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 668.1874, 220.88, 685.3029 ], "text": "26,600", "html_text": "26,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 668.1874, 317.52, 685.3029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 668.1874, 414.16, 685.3029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 668.1874, 510.8, 685.3029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 668.1874, 607.44, 685.3029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 651.072, 607.44, 668.1874 ], "cells": [ { "location": [ 27.6, 651.072, 124.24, 668.1874 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 651.072, 220.88, 668.1874 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 651.072, 317.52, 668.1874 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 651.072, 414.16, 668.1874 ], "text": "(169,800)", "html_text": "(169,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 651.072, 510.8, 668.1874 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 651.072, 607.44, 668.1874 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 633.9566, 607.44, 651.072 ], "cells": [ { "location": [ 27.6, 633.9566, 124.24, 651.072 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 633.9566, 220.88, 651.072 ], "text": "645,300", "html_text": "645,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 633.9566, 317.52, 651.072 ], "text": "5,645,900", "html_text": "5,645,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 633.9566, 414.16, 651.072 ], "text": "5,488,800", "html_text": "5,488,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 633.9566, 510.8, 651.072 ], "text": "7,441,400", "html_text": "7,441,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 633.9566, 607.44, 651.072 ], "text": "7,058,700", "html_text": "7,058,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 616.8411, 607.44, 633.9566 ], "cells": [ { "location": [ 27.6, 616.8411, 124.24, 633.9566 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 616.8411, 220.88, 633.9566 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 616.8411, 317.52, 633.9566 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 616.8411, 414.16, 633.9566 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 616.8411, 510.8, 633.9566 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 616.8411, 607.44, 633.9566 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 599.7257, 607.44, 616.8411 ], "cells": [ { "location": [ 27.6, 599.7257, 124.24, 616.8411 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 599.7257, 220.88, 616.8411 ], "text": "5,159,687", "html_text": "5,159,687", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 599.7257, 317.52, 616.8411 ], "text": "5,524,787", "html_text": "5,524,787", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 599.7257, 414.16, 616.8411 ], "text": "7,699,400", "html_text": "7,699,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 599.7257, 510.8, 616.8411 ], "text": "6,202,500", "html_text": "6,202,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 599.7257, 607.44, 616.8411 ], "text": "4,715,300", "html_text": "4,715,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 582.6103, 607.44, 599.7257 ], "cells": [ { "location": [ 27.6, 582.6103, 124.24, 599.7257 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 582.6103, 220.88, 599.7257 ], "text": "3,891,488", "html_text": "3,891,488", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 582.6103, 317.52, 599.7257 ], "text": "4,189,880", "html_text": "4,189,880", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 582.6103, 414.16, 599.7257 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 582.6103, 510.8, 599.7257 ], "text": "3,006,900", "html_text": "3,006,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 582.6103, 607.44, 599.7257 ], "text": "3,014,100", "html_text": "3,014,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 565.4949, 607.44, 582.6103 ], "cells": [ { "location": [ 27.6, 565.4949, 124.24, 582.6103 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 565.4949, 220.88, 582.6103 ], "text": "45,371", "html_text": "45,371", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 565.4949, 317.52, 582.6103 ], "text": "43,479", "html_text": "43,479", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 565.4949, 414.16, 582.6103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 565.4949, 510.8, 582.6103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 565.4949, 607.44, 582.6103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 548.3794, 607.44, 565.4949 ], "cells": [ { "location": [ 27.6, 548.3794, 124.24, 565.4949 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 548.3794, 220.88, 565.4949 ], "text": "9,096,546", "html_text": "9,096,546", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 548.3794, 317.52, 565.4949 ], "text": "9,758,146", "html_text": "9,758,146", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 548.3794, 414.16, 565.4949 ], "text": "10,699,400", "html_text": "10,699,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 548.3794, 510.8, 565.4949 ], "text": "9,209,400", "html_text": "9,209,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 548.3794, 607.44, 565.4949 ], "text": "7,729,400", "html_text": "7,729,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 531.264, 607.44, 548.3794 ], "cells": [ { "location": [ 27.6, 531.264, 124.24, 548.3794 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 531.264, 220.88, 548.3794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 531.264, 317.52, 548.3794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 531.264, 414.16, 548.3794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 531.264, 510.8, 548.3794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 531.264, 607.44, 548.3794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 514.1486, 607.44, 531.264 ], "cells": [ { "location": [ 27.6, 514.1486, 124.24, 531.264 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 514.1486, 220.88, 531.264 ], "text": "(69,385)", "html_text": "(69,385)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 514.1486, 317.52, 531.264 ], "text": "(36,740)", "html_text": "(36,740)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 514.1486, 414.16, 531.264 ], "text": "(168,500)", "html_text": "(168,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 514.1486, 510.8, 531.264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 514.1486, 607.44, 531.264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 497.0331, 607.44, 514.1486 ], "cells": [ { "location": [ 27.6, 497.0331, 124.24, 514.1486 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 497.0331, 220.88, 514.1486 ], "text": "5,319,491", "html_text": "5,319,491", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 497.0331, 317.52, 514.1486 ], "text": "8,250,883", "html_text": "8,250,883", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 497.0331, 414.16, 514.1486 ], "text": "10,206,300", "html_text": "10,206,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 497.0331, 510.8, 514.1486 ], "text": "9,955,400", "html_text": "9,955,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 497.0331, 607.44, 514.1486 ], "text": "9,983,700", "html_text": "9,983,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 479.9177, 607.44, 497.0331 ], "cells": [ { "location": [ 27.6, 479.9177, 124.24, 497.0331 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 479.9177, 220.88, 497.0331 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 479.9177, 317.52, 497.0331 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 479.9177, 414.16, 497.0331 ], "text": "(44,100)", "html_text": "(44,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 479.9177, 510.8, 497.0331 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 479.9177, 607.44, 497.0331 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 462.8023, 607.44, 479.9177 ], "cells": [ { "location": [ 27.6, 462.8023, 124.24, 479.9177 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 462.8023, 220.88, 479.9177 ], "text": "5,250,106", "html_text": "5,250,106", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 462.8023, 317.52, 479.9177 ], "text": "8,214,143", "html_text": "8,214,143", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 462.8023, 414.16, 479.9177 ], "text": "9,993,700", "html_text": "9,993,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 462.8023, 510.8, 479.9177 ], "text": "9,955,400", "html_text": "9,955,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 462.8023, 607.44, 479.9177 ], "text": "9,983,700", "html_text": "9,983,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 445.6869, 607.44, 462.8023 ], "cells": [ { "location": [ 27.6, 445.6869, 124.24, 462.8023 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 445.6869, 220.88, 462.8023 ], "text": "14,991,953", "html_text": "14,991,953", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 445.6869, 317.52, 462.8023 ], "text": "23,618,189", "html_text": "23,618,189", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 445.6869, 414.16, 462.8023 ], "text": "26,181,900", "html_text": "26,181,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 445.6869, 510.8, 462.8023 ], "text": "26,606,200", "html_text": "26,606,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 445.6869, 607.44, 462.8023 ], "text": "24,771,800", "html_text": "24,771,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 428.5714, 607.44, 445.6869 ], "cells": [ { "location": [ 27.6, 428.5714, 124.24, 445.6869 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 428.5714, 220.88, 445.6869 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 428.5714, 317.52, 445.6869 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 428.5714, 414.16, 445.6869 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 428.5714, 510.8, 445.6869 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 428.5714, 607.44, 445.6869 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 411.456, 607.44, 428.5714 ], "cells": [ { "location": [ 27.6, 411.456, 124.24, 428.5714 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 411.456, 220.88, 428.5714 ], "text": "2,752,473", "html_text": "2,752,473", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 411.456, 317.52, 428.5714 ], "text": "2,796,218", "html_text": "2,796,218", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 411.456, 414.16, 428.5714 ], "text": "2,806,700", "html_text": "2,806,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 411.456, 510.8, 428.5714 ], "text": "3,628,100", "html_text": "3,628,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 411.456, 607.44, 428.5714 ], "text": "3,626,800", "html_text": "3,626,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 394.3406, 607.44, 411.456 ], "cells": [ { "location": [ 27.6, 394.3406, 124.24, 411.456 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 394.3406, 220.88, 411.456 ], "text": "2,036,064", "html_text": "2,036,064", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 394.3406, 317.52, 411.456 ], "text": "5,147,379", "html_text": "5,147,379", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 394.3406, 414.16, 411.456 ], "text": "7,714,200", "html_text": "7,714,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 394.3406, 510.8, 411.456 ], "text": "8,784,300", "html_text": "8,784,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 394.3406, 607.44, 411.456 ], "text": "7,772,900", "html_text": "7,772,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 377.2251, 607.44, 394.3406 ], "cells": [ { "location": [ 27.6, 377.2251, 124.24, 394.3406 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 377.2251, 220.88, 394.3406 ], "text": "4,685,071", "html_text": "4,685,071", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 377.2251, 317.52, 394.3406 ], "text": "8,059,188", "html_text": "8,059,188", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 377.2251, 414.16, 394.3406 ], "text": "9,325,000", "html_text": "9,325,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 377.2251, 510.8, 394.3406 ], "text": "9,325,000", "html_text": "9,325,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 377.2251, 607.44, 394.3406 ], "text": "9,325,000", "html_text": "9,325,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 360.1097, 607.44, 377.2251 ], "cells": [ { "location": [ 27.6, 360.1097, 124.24, 377.2251 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 360.1097, 220.88, 377.2251 ], "text": "30,297", "html_text": "30,297", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 360.1097, 317.52, 377.2251 ], "text": "30,729", "html_text": "30,729", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 360.1097, 414.16, 377.2251 ], "text": "133,500", "html_text": "133,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 360.1097, 510.8, 377.2251 ], "text": "153,500", "html_text": "153,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 360.1097, 607.44, 377.2251 ], "text": "133,500", "html_text": "133,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 342.9943, 607.44, 360.1097 ], "cells": [ { "location": [ 27.6, 342.9943, 124.24, 360.1097 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 342.9943, 220.88, 360.1097 ], "text": "9,503,905", "html_text": "9,503,905", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 342.9943, 317.52, 360.1097 ], "text": "16,033,514", "html_text": "16,033,514", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 342.9943, 414.16, 360.1097 ], "text": "19,979,400", "html_text": "19,979,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 342.9943, 510.8, 360.1097 ], "text": "21,890,900", "html_text": "21,890,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 342.9943, 607.44, 360.1097 ], "text": "20,858,200", "html_text": "20,858,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 325.8789, 607.44, 342.9943 ], "cells": [ { "location": [ 27.6, 325.8789, 124.24, 342.9943 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 325.8789, 220.88, 342.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 325.8789, 317.52, 342.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 325.8789, 414.16, 342.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 325.8789, 510.8, 342.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 325.8789, 607.44, 342.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 308.7634, 607.44, 325.8789 ], "cells": [ { "location": [ 27.6, 308.7634, 124.24, 325.8789 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 308.7634, 220.88, 325.8789 ], "text": "645,300", "html_text": "645,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 308.7634, 317.52, 325.8789 ], "text": "5,592,196", "html_text": "5,592,196", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 308.7634, 414.16, 325.8789 ], "text": "5,488,800", "html_text": "5,488,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 308.7634, 510.8, 325.8789 ], "text": "7,441,400", "html_text": "7,441,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 308.7634, 607.44, 325.8789 ], "text": "7,058,700", "html_text": "7,058,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 291.648, 607.44, 308.7634 ], "cells": [ { "location": [ 27.6, 291.648, 124.24, 308.7634 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 291.648, 220.88, 308.7634 ], "text": "3,571,759", "html_text": "3,571,759", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 291.648, 317.52, 308.7634 ], "text": "2,058,690", "html_text": "2,058,690", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 291.648, 414.16, 308.7634 ], "text": "4,496,900", "html_text": "4,496,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 291.648, 510.8, 308.7634 ], "text": "4,494,100", "html_text": "4,494,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 291.648, 607.44, 308.7634 ], "text": "3,815,800", "html_text": "3,815,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 274.5326, 607.44, 291.648 ], "cells": [ { "location": [ 27.6, 274.5326, 124.24, 291.648 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 274.5326, 220.88, 291.648 ], "text": "5,286,846", "html_text": "5,286,846", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 274.5326, 317.52, 291.648 ], "text": "8,382,628", "html_text": "8,382,628", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 274.5326, 414.16, 291.648 ], "text": "9,993,700", "html_text": "9,993,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 274.5326, 510.8, 291.648 ], "text": "9,955,400", "html_text": "9,955,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 274.5326, 607.44, 291.648 ], "text": "9,983,700", "html_text": "9,983,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 257.4171, 607.44, 274.5326 ], "cells": [ { "location": [ 27.6, 257.4171, 124.24, 274.5326 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 257.4171, 220.88, 274.5326 ], "text": "9,503,905", "html_text": "9,503,905", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 257.4171, 317.52, 274.5326 ], "text": "16,033,514", "html_text": "16,033,514", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 257.4171, 414.16, 274.5326 ], "text": "19,979,400", "html_text": "19,979,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 257.4171, 510.8, 274.5326 ], "text": "21,890,900", "html_text": "21,890,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 257.4171, 607.44, 274.5326 ], "text": "20,858,200", "html_text": "20,858,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 240.3017, 607.44, 257.4171 ], "cells": [ { "location": [ 27.6, 240.3017, 124.24, 257.4171 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 240.3017, 220.88, 257.4171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 240.3017, 317.52, 257.4171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 240.3017, 414.16, 257.4171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 240.3017, 510.8, 257.4171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 240.3017, 607.44, 257.4171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 223.1863, 607.44, 240.3017 ], "cells": [ { "location": [ 27.6, 223.1863, 124.24, 240.3017 ], "text": "Office of Homeland Security", "html_text": "Office of Homeland Security", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 223.1863, 220.88, 240.3017 ], "text": "5,932,146", "html_text": "5,932,146", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 223.1863, 317.52, 240.3017 ], "text": "9,026,095", "html_text": "9,026,095", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 223.1863, 414.16, 240.3017 ], "text": "10,482,500", "html_text": "10,482,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 223.1863, 510.8, 240.3017 ], "text": "12,396,800", "html_text": "12,396,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 223.1863, 607.44, 240.3017 ], "text": "12,042,400", "html_text": "12,042,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 206.0709, 607.44, 223.1863 ], "cells": [ { "location": [ 27.6, 206.0709, 124.24, 223.1863 ], "text": "Law Enforcement Protection Program", "html_text": "Law Enforcement Protection Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 206.0709, 220.88, 223.1863 ], "text": "937,172", "html_text": "937,172", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 206.0709, 317.52, 223.1863 ], "text": "986,727", "html_text": "986,727", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 206.0709, 414.16, 223.1863 ], "text": "1,125,000", "html_text": "1,125,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 206.0709, 510.8, 223.1863 ], "text": "1,125,000", "html_text": "1,125,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 206.0709, 607.44, 223.1863 ], "text": "1,125,000", "html_text": "1,125,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.6, 188.9554, 607.44, 206.0709 ], "cells": [ { "location": [ 27.6, 188.9554, 124.24, 206.0709 ], "text": "Commercial Mobile Radio Service", "html_text": "Commercial Mobile Radio Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 188.9554, 220.88, 206.0709 ], "text": "2,634,587", "html_text": "2,634,587", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 188.9554, 317.52, 206.0709 ], "text": "6,020,692", "html_text": "6,020,692", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 188.9554, 414.16, 206.0709 ], "text": "8,371,900", "html_text": "8,371,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 188.9554, 510.8, 206.0709 ], "text": "8,369,100", "html_text": "8,369,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 188.9554, 607.44, 206.0709 ], "text": "7,690,800", "html_text": "7,690,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.6, 171.84, 607.44, 188.9554 ], "cells": [ { "location": [ 27.6, 171.84, 124.24, 188.9554 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 171.84, 220.88, 188.9554 ], "text": "9,503,905", "html_text": "9,503,905", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 171.84, 317.52, 188.9554 ], "text": "16,033,514", "html_text": "16,033,514", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 171.84, 414.16, 188.9554 ], "text": "19,979,400", "html_text": "19,979,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 171.84, 510.8, 188.9554 ], "text": "21,890,900", "html_text": "21,890,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 171.84, 607.44, 188.9554 ], "text": "20,858,200", "html_text": "20,858,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 35, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 18, "type": "TEXT", "location": { "l": 25.44, "t": 160.32, "r": 599.52, "b": 85.44 }, "text": "The Kentucky Office of Homeland Security (KOHS), administratively attached to the Office of the Governor in accordance with KRS 39G.010, was created to coordinate efforts with public and private partners on issues affecting homeland security. KOHS focuses on preparing Kentucky for acts of terrorism. Although the primary role is to serve as the state's administrative liaison with the U.S. Department of Homeland Security, KOHS has initiated a comprehensive prevention-focused homeland security strategy to ensure Kentucky's communities, first responders and families have the resources and information necessary to prepare, respond, mitigate, and recover from acts of terrorism.", "reading_order": 1 }, { "page": 18, "type": "TEXT", "location": { "l": 313.44, "t": 18.48, "r": 320.64, "b": 8.88 }, "text": "9", "reading_order": 2 } ] }, { "page": 19, "items": [ { "page": 19, "type": "TEXT", "location": { "l": 25.68, "t": 765.36, "r": 599.76, "b": 703.92 }, "text": "The Kentucky 911 Services Board is administratively attached to the Kentucky Office of Homeland Security pursuant to KRS 65.7623, and KOHS maintains responsibility and oversight of the Board's daily operations. The 911 Services Board collects more than $40 million annually in 911 user fees from wireless prepaid, postpaid, and Lifeline subscribers of the approximately 35 telecommunication carriers providing wireless telephone service in Kentucky. These fees are used to fund operations and technology upgrades at Kentucky's 117 Board-certified 911 emergency call centers.", "reading_order": 0 }, { "page": 19, "type": "TITLE", "location": { "l": 26.64, "t": 695.04, "r": 60, "b": 682.8 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 19, "type": "TEXT", "location": { "l": 25.92, "t": 672.96, "r": 590.88, "b": 636.96 }, "text": "The base budget includes General Fund of $5,000,000 to complete the Next Generation 911 System, support on-going operational costs and system enhancements. The Next Generation 911 System will deploy statewide 911 call routing including wireless devices.", "reading_order": 2 }, { "page": 19, "type": "TEXT", "location": { "l": 26.4, "t": 627.36, "r": 602.4, "b": 590.64 }, "text": "The budget includes additional General Fund in the amount of $1,755,000 in fiscal year 2027 and $1,360,900 in fiscal year 2028 to establish the Kentucky Cyber Resilience Task Force which will enhance the ability to detect, respond to and recover from cyber incidents statewide.", "reading_order": 3 }, { "page": 19, "type": "TEXT", "location": { "l": 26.88, "t": 581.28, "r": 594.48, "b": 544.8 }, "text": "The budget also includes additional General Fund in the amount of $200,000 in each fiscal year for the Kentucky Intelligence Fusion Center to provide technology enhancements which increase information sharing capabilities and meet minimum national standards.", "reading_order": 4 }, { "page": 19, "type": "TEXT", "location": { "l": 26.16, "t": 535.92, "r": 603.12, "b": 498.48 }, "text": "The Governor's budget includes additional funding in the amount of $34,400 in fiscal year 2027 and $70,500 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $7,900 and $16,200, respectively.", "reading_order": 5 }, { "page": 19, "type": "TEXT", "location": { "l": 311.76, "t": 18.24, "r": 322.56, "b": 8.88 }, "text": "10", "reading_order": 6 } ] }, { "page": 20, "items": [ { "page": 20, "type": "TABLE", "location": { "l": 27.6, "t": 771.12, "r": 607.44, "b": 156.72 }, "text": "
General Government Veterans' Affairs
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation31,333,50046,058,40039,853,00036,067,10037,556,600
State Salary and Compensation Allocation1,635,800
Budget Reduction-General Fund(1,195,600)
Total General Fund32,969,30046,058,40038,657,40036,067,10037,556,600
Restricted Funds
Balance Forward24,330,76519,713,43525,605,90013,025,1003,871,200
Current Receipts63,332,86473,115,38582,603,00097,227,800104,509,500
Non-Revenue Receipts(254,299)(68,431)10,000
Total Restricted Funds87,409,33192,760,388108,218,900110,252,900108,380,700
Federal Fund
Balance Forward3,061,4921,014,59281,200
Current Receipts305,000300,000300,000
Non-Revenue Receipts86,249(86,200)
Total Federal Fund3,061,4921,100,842300,000300,000300,000
TOTAL SOURCE OF FUNDS123,440,123139,919,630147,176,300146,620,000146,237,300
EXPENDITURES BY CLASS
Personnel Costs82,655,62484,087,922101,289,700111,678,900114,317,500
Operating Expenses12,430,77113,532,35720,820,00020,808,40020,808,400
Grants Loans Benefits6,282,3458,447,01911,803,50010,023,50010,023,500
Debt Service616,500
Capital Outlay1,343,357206,728238,000238,000238,000
TOTAL EXPENDITURES102,712,096106,890,525134,151,200142,748,800145,387,400
EXPENDITURES BY FUND SOURCE
General Fund32,969,30038,716,43038,657,40036,067,10037,556,600
Restricted Funds67,695,89667,154,52495,193,800106,381,700107,530,800
Federal Fund2,046,9001,019,571300,000300,000300,000
TOTAL EXPENDITURES102,712,096106,890,525134,151,200142,748,800145,387,400
EXPENDITURES BY UNIT
Kentucky Veterans' Centers93,118,37196,629,670121,798,400131,799,300134,271,300
Veterans Cemeteries3,600,3073,632,7724,653,1004,520,3004,593,300
Veterans Services5,993,4196,628,0847,699,7006,429,2006,522,800
TOTAL EXPENDITURES102,712,096106,890,525134,151,200142,748,800145,387,400
", "rows": [ { "row_index": 0, "location": [ 27.6, 754.0533, 607.44, 771.12 ], "cells": [ { "location": [ 27.6, 754.0533, 124.24, 771.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 754.0533, 607.44, 771.12 ], "text": "General Government Veterans' Affairs", "html_text": "General Government Veterans' Affairs", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 736.9867, 607.44, 754.0533 ], "cells": [ { "location": [ 27.6, 736.9867, 124.24, 754.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 736.9867, 220.88, 754.0533 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 736.9867, 317.52, 754.0533 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 736.9867, 414.16, 754.0533 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 736.9867, 510.8, 754.0533 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 736.9867, 607.44, 754.0533 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 719.92, 607.44, 736.9867 ], "cells": [ { "location": [ 27.6, 719.92, 124.24, 736.9867 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 719.92, 220.88, 736.9867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 719.92, 317.52, 736.9867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 719.92, 414.16, 736.9867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 719.92, 510.8, 736.9867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 719.92, 607.44, 736.9867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 702.8533, 607.44, 719.92 ], "cells": [ { "location": [ 27.6, 702.8533, 124.24, 719.92 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 702.8533, 220.88, 719.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 702.8533, 317.52, 719.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 702.8533, 414.16, 719.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 702.8533, 510.8, 719.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 702.8533, 607.44, 719.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 685.7867, 607.44, 702.8533 ], "cells": [ { "location": [ 27.6, 685.7867, 124.24, 702.8533 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 685.7867, 220.88, 702.8533 ], "text": "31,333,500", "html_text": "31,333,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 685.7867, 317.52, 702.8533 ], "text": "46,058,400", "html_text": "46,058,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 685.7867, 414.16, 702.8533 ], "text": "39,853,000", "html_text": "39,853,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 685.7867, 510.8, 702.8533 ], "text": "36,067,100", "html_text": "36,067,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 685.7867, 607.44, 702.8533 ], "text": "37,556,600", "html_text": "37,556,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 668.72, 607.44, 685.7867 ], "cells": [ { "location": [ 27.6, 668.72, 124.24, 685.7867 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 668.72, 220.88, 685.7867 ], "text": "1,635,800", "html_text": "1,635,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 668.72, 317.52, 685.7867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 668.72, 414.16, 685.7867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 668.72, 510.8, 685.7867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 668.72, 607.44, 685.7867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 651.6533, 607.44, 668.72 ], "cells": [ { "location": [ 27.6, 651.6533, 124.24, 668.72 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 651.6533, 220.88, 668.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 651.6533, 317.52, 668.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 651.6533, 414.16, 668.72 ], "text": "(1,195,600)", "html_text": "(1,195,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 651.6533, 510.8, 668.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 651.6533, 607.44, 668.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 634.5867, 607.44, 651.6533 ], "cells": [ { "location": [ 27.6, 634.5867, 124.24, 651.6533 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 634.5867, 220.88, 651.6533 ], "text": "32,969,300", "html_text": "32,969,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 634.5867, 317.52, 651.6533 ], "text": "46,058,400", "html_text": "46,058,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 634.5867, 414.16, 651.6533 ], "text": "38,657,400", "html_text": "38,657,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 634.5867, 510.8, 651.6533 ], "text": "36,067,100", "html_text": "36,067,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 634.5867, 607.44, 651.6533 ], "text": "37,556,600", "html_text": "37,556,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 617.52, 607.44, 634.5867 ], "cells": [ { "location": [ 27.6, 617.52, 124.24, 634.5867 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 617.52, 220.88, 634.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 617.52, 317.52, 634.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 617.52, 414.16, 634.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 617.52, 510.8, 634.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 617.52, 607.44, 634.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 600.4533, 607.44, 617.52 ], "cells": [ { "location": [ 27.6, 600.4533, 124.24, 617.52 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 600.4533, 220.88, 617.52 ], "text": "24,330,765", "html_text": "24,330,765", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 600.4533, 317.52, 617.52 ], "text": "19,713,435", "html_text": "19,713,435", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 600.4533, 414.16, 617.52 ], "text": "25,605,900", "html_text": "25,605,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 600.4533, 510.8, 617.52 ], "text": "13,025,100", "html_text": "13,025,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 600.4533, 607.44, 617.52 ], "text": "3,871,200", "html_text": "3,871,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 583.3867, 607.44, 600.4533 ], "cells": [ { "location": [ 27.6, 583.3867, 124.24, 600.4533 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 583.3867, 220.88, 600.4533 ], "text": "63,332,864", "html_text": "63,332,864", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 583.3867, 317.52, 600.4533 ], "text": "73,115,385", "html_text": "73,115,385", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 583.3867, 414.16, 600.4533 ], "text": "82,603,000", "html_text": "82,603,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 583.3867, 510.8, 600.4533 ], "text": "97,227,800", "html_text": "97,227,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 583.3867, 607.44, 600.4533 ], "text": "104,509,500", "html_text": "104,509,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 566.32, 607.44, 583.3867 ], "cells": [ { "location": [ 27.6, 566.32, 124.24, 583.3867 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 566.32, 220.88, 583.3867 ], "text": "(254,299)", "html_text": "(254,299)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 566.32, 317.52, 583.3867 ], "text": "(68,431)", "html_text": "(68,431)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 566.32, 414.16, 583.3867 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 566.32, 510.8, 583.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 566.32, 607.44, 583.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 549.2533, 607.44, 566.32 ], "cells": [ { "location": [ 27.6, 549.2533, 124.24, 566.32 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 549.2533, 220.88, 566.32 ], "text": "87,409,331", "html_text": "87,409,331", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 549.2533, 317.52, 566.32 ], "text": "92,760,388", "html_text": "92,760,388", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 549.2533, 414.16, 566.32 ], "text": "108,218,900", "html_text": "108,218,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 549.2533, 510.8, 566.32 ], "text": "110,252,900", "html_text": "110,252,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 549.2533, 607.44, 566.32 ], "text": "108,380,700", "html_text": "108,380,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 532.1867, 607.44, 549.2533 ], "cells": [ { "location": [ 27.6, 532.1867, 124.24, 549.2533 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 532.1867, 220.88, 549.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 532.1867, 317.52, 549.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 532.1867, 414.16, 549.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 532.1867, 510.8, 549.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 532.1867, 607.44, 549.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 515.12, 607.44, 532.1867 ], "cells": [ { "location": [ 27.6, 515.12, 124.24, 532.1867 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 515.12, 220.88, 532.1867 ], "text": "3,061,492", "html_text": "3,061,492", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 515.12, 317.52, 532.1867 ], "text": "1,014,592", "html_text": "1,014,592", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 515.12, 414.16, 532.1867 ], "text": "81,200", "html_text": "81,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 515.12, 510.8, 532.1867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 515.12, 607.44, 532.1867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 498.0533, 607.44, 515.12 ], "cells": [ { "location": [ 27.6, 498.0533, 124.24, 515.12 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 498.0533, 220.88, 515.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 498.0533, 317.52, 515.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 498.0533, 414.16, 515.12 ], "text": "305,000", "html_text": "305,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 498.0533, 510.8, 515.12 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 498.0533, 607.44, 515.12 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 480.9867, 607.44, 498.0533 ], "cells": [ { "location": [ 27.6, 480.9867, 124.24, 498.0533 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 480.9867, 220.88, 498.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 480.9867, 317.52, 498.0533 ], "text": "86,249", "html_text": "86,249", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 480.9867, 414.16, 498.0533 ], "text": "(86,200)", "html_text": "(86,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 480.9867, 510.8, 498.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 480.9867, 607.44, 498.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 463.92, 607.44, 480.9867 ], "cells": [ { "location": [ 27.6, 463.92, 124.24, 480.9867 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 463.92, 220.88, 480.9867 ], "text": "3,061,492", "html_text": "3,061,492", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 463.92, 317.52, 480.9867 ], "text": "1,100,842", "html_text": "1,100,842", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 463.92, 414.16, 480.9867 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 463.92, 510.8, 480.9867 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 463.92, 607.44, 480.9867 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 446.8533, 607.44, 463.92 ], "cells": [ { "location": [ 27.6, 446.8533, 124.24, 463.92 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 446.8533, 220.88, 463.92 ], "text": "123,440,123", "html_text": "123,440,123", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 446.8533, 317.52, 463.92 ], "text": "139,919,630", "html_text": "139,919,630", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 446.8533, 414.16, 463.92 ], "text": "147,176,300", "html_text": "147,176,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 446.8533, 510.8, 463.92 ], "text": "146,620,000", "html_text": "146,620,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 446.8533, 607.44, 463.92 ], "text": "146,237,300", "html_text": "146,237,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 429.7867, 607.44, 446.8533 ], "cells": [ { "location": [ 27.6, 429.7867, 124.24, 446.8533 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 429.7867, 220.88, 446.8533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 429.7867, 317.52, 446.8533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 429.7867, 414.16, 446.8533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 429.7867, 510.8, 446.8533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 429.7867, 607.44, 446.8533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 412.72, 607.44, 429.7867 ], "cells": [ { "location": [ 27.6, 412.72, 124.24, 429.7867 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 412.72, 220.88, 429.7867 ], "text": "82,655,624", "html_text": "82,655,624", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 412.72, 317.52, 429.7867 ], "text": "84,087,922", "html_text": "84,087,922", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 412.72, 414.16, 429.7867 ], "text": "101,289,700", "html_text": "101,289,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 412.72, 510.8, 429.7867 ], "text": "111,678,900", "html_text": "111,678,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 412.72, 607.44, 429.7867 ], "text": "114,317,500", "html_text": "114,317,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 395.6533, 607.44, 412.72 ], "cells": [ { "location": [ 27.6, 395.6533, 124.24, 412.72 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 395.6533, 220.88, 412.72 ], "text": "12,430,771", "html_text": "12,430,771", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 395.6533, 317.52, 412.72 ], "text": "13,532,357", "html_text": "13,532,357", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 395.6533, 414.16, 412.72 ], "text": "20,820,000", "html_text": "20,820,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 395.6533, 510.8, 412.72 ], "text": "20,808,400", "html_text": "20,808,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 395.6533, 607.44, 412.72 ], "text": "20,808,400", "html_text": "20,808,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 378.5867, 607.44, 395.6533 ], "cells": [ { "location": [ 27.6, 378.5867, 124.24, 395.6533 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 378.5867, 220.88, 395.6533 ], "text": "6,282,345", "html_text": "6,282,345", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 378.5867, 317.52, 395.6533 ], "text": "8,447,019", "html_text": "8,447,019", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 378.5867, 414.16, 395.6533 ], "text": "11,803,500", "html_text": "11,803,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 378.5867, 510.8, 395.6533 ], "text": "10,023,500", "html_text": "10,023,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 378.5867, 607.44, 395.6533 ], "text": "10,023,500", "html_text": "10,023,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 361.52, 607.44, 378.5867 ], "cells": [ { "location": [ 27.6, 361.52, 124.24, 378.5867 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 361.52, 220.88, 378.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 361.52, 317.52, 378.5867 ], "text": "616,500", "html_text": "616,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 361.52, 414.16, 378.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 361.52, 510.8, 378.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 361.52, 607.44, 378.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 344.4533, 607.44, 361.52 ], "cells": [ { "location": [ 27.6, 344.4533, 124.24, 361.52 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 344.4533, 220.88, 361.52 ], "text": "1,343,357", "html_text": "1,343,357", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 344.4533, 317.52, 361.52 ], "text": "206,728", "html_text": "206,728", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 344.4533, 414.16, 361.52 ], "text": "238,000", "html_text": "238,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 344.4533, 510.8, 361.52 ], "text": "238,000", "html_text": "238,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 344.4533, 607.44, 361.52 ], "text": "238,000", "html_text": "238,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 327.3867, 607.44, 344.4533 ], "cells": [ { "location": [ 27.6, 327.3867, 124.24, 344.4533 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 327.3867, 220.88, 344.4533 ], "text": "102,712,096", "html_text": "102,712,096", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 327.3867, 317.52, 344.4533 ], "text": "106,890,525", "html_text": "106,890,525", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 327.3867, 414.16, 344.4533 ], "text": "134,151,200", "html_text": "134,151,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 327.3867, 510.8, 344.4533 ], "text": "142,748,800", "html_text": "142,748,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 327.3867, 607.44, 344.4533 ], "text": "145,387,400", "html_text": "145,387,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 310.32, 607.44, 327.3867 ], "cells": [ { "location": [ 27.6, 310.32, 124.24, 327.3867 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 310.32, 220.88, 327.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 310.32, 317.52, 327.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 310.32, 414.16, 327.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 310.32, 510.8, 327.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 310.32, 607.44, 327.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 293.2533, 607.44, 310.32 ], "cells": [ { "location": [ 27.6, 293.2533, 124.24, 310.32 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 293.2533, 220.88, 310.32 ], "text": "32,969,300", "html_text": "32,969,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 293.2533, 317.52, 310.32 ], "text": "38,716,430", "html_text": "38,716,430", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 293.2533, 414.16, 310.32 ], "text": "38,657,400", "html_text": "38,657,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 293.2533, 510.8, 310.32 ], "text": "36,067,100", "html_text": "36,067,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 293.2533, 607.44, 310.32 ], "text": "37,556,600", "html_text": "37,556,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 276.1867, 607.44, 293.2533 ], "cells": [ { "location": [ 27.6, 276.1867, 124.24, 293.2533 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 276.1867, 220.88, 293.2533 ], "text": "67,695,896", "html_text": "67,695,896", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 276.1867, 317.52, 293.2533 ], "text": "67,154,524", "html_text": "67,154,524", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 276.1867, 414.16, 293.2533 ], "text": "95,193,800", "html_text": "95,193,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 276.1867, 510.8, 293.2533 ], "text": "106,381,700", "html_text": "106,381,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 276.1867, 607.44, 293.2533 ], "text": "107,530,800", "html_text": "107,530,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 259.12, 607.44, 276.1867 ], "cells": [ { "location": [ 27.6, 259.12, 124.24, 276.1867 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 259.12, 220.88, 276.1867 ], "text": "2,046,900", "html_text": "2,046,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 259.12, 317.52, 276.1867 ], "text": "1,019,571", "html_text": "1,019,571", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 259.12, 414.16, 276.1867 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 259.12, 510.8, 276.1867 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 259.12, 607.44, 276.1867 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 242.0533, 607.44, 259.12 ], "cells": [ { "location": [ 27.6, 242.0533, 124.24, 259.12 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 242.0533, 220.88, 259.12 ], "text": "102,712,096", "html_text": "102,712,096", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 242.0533, 317.52, 259.12 ], "text": "106,890,525", "html_text": "106,890,525", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 242.0533, 414.16, 259.12 ], "text": "134,151,200", "html_text": "134,151,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 242.0533, 510.8, 259.12 ], "text": "142,748,800", "html_text": "142,748,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 242.0533, 607.44, 259.12 ], "text": "145,387,400", "html_text": "145,387,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 224.9867, 607.44, 242.0533 ], "cells": [ { "location": [ 27.6, 224.9867, 124.24, 242.0533 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 224.9867, 220.88, 242.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 224.9867, 317.52, 242.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 224.9867, 414.16, 242.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 224.9867, 510.8, 242.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 224.9867, 607.44, 242.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 207.92, 607.44, 224.9867 ], "cells": [ { "location": [ 27.6, 207.92, 124.24, 224.9867 ], "text": "Kentucky Veterans' Centers", "html_text": "Kentucky Veterans' Centers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 207.92, 220.88, 224.9867 ], "text": "93,118,371", "html_text": "93,118,371", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 207.92, 317.52, 224.9867 ], "text": "96,629,670", "html_text": "96,629,670", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 207.92, 414.16, 224.9867 ], "text": "121,798,400", "html_text": "121,798,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 207.92, 510.8, 224.9867 ], "text": "131,799,300", "html_text": "131,799,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 207.92, 607.44, 224.9867 ], "text": "134,271,300", "html_text": "134,271,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.6, 190.8533, 607.44, 207.92 ], "cells": [ { "location": [ 27.6, 190.8533, 124.24, 207.92 ], "text": "Veterans Cemeteries", "html_text": "Veterans Cemeteries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 190.8533, 220.88, 207.92 ], "text": "3,600,307", "html_text": "3,600,307", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 190.8533, 317.52, 207.92 ], "text": "3,632,772", "html_text": "3,632,772", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 190.8533, 414.16, 207.92 ], "text": "4,653,100", "html_text": "4,653,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 190.8533, 510.8, 207.92 ], "text": "4,520,300", "html_text": "4,520,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 190.8533, 607.44, 207.92 ], "text": "4,593,300", "html_text": "4,593,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.6, 173.7867, 607.44, 190.8533 ], "cells": [ { "location": [ 27.6, 173.7867, 124.24, 190.8533 ], "text": "Veterans Services", "html_text": "Veterans Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 173.7867, 220.88, 190.8533 ], "text": "5,993,419", "html_text": "5,993,419", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 173.7867, 317.52, 190.8533 ], "text": "6,628,084", "html_text": "6,628,084", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 173.7867, 414.16, 190.8533 ], "text": "7,699,700", "html_text": "7,699,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 173.7867, 510.8, 190.8533 ], "text": "6,429,200", "html_text": "6,429,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 173.7867, 607.44, 190.8533 ], "text": "6,522,800", "html_text": "6,522,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.6, 156.72, 607.44, 173.7867 ], "cells": [ { "location": [ 27.6, 156.72, 124.24, 173.7867 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 156.72, 220.88, 173.7867 ], "text": "102,712,096", "html_text": "102,712,096", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 156.72, 317.52, 173.7867 ], "text": "106,890,525", "html_text": "106,890,525", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 156.72, 414.16, 173.7867 ], "text": "134,151,200", "html_text": "134,151,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 156.72, 510.8, 173.7867 ], "text": "142,748,800", "html_text": "142,748,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 156.72, 607.44, 173.7867 ], "text": "145,387,400", "html_text": "145,387,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 36, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 20, "type": "TEXT", "location": { "l": 24.96, "t": 145.68, "r": 603.6, "b": 59.28 }, "text": "The Kentucky Department of Veterans' Affairs (KDVA) is established by KRS 40.300. Pursuant to KRS 40.317, KDVA assists over 295,000 Kentucky veterans and their families in applying for federal, state, and local veteran's benefits. Services include: benefits counseling and claims processing regarding the existence or availability of educational, training, and retraining facilities; health, medical rehabilitation, and housing services and facilities; employment and reemployment services; and provision of services under federal, state, and local laws affording rights, privileges, and benefits to eligible veterans and their dependents. These services are supported by a cooperative network of veterans' benefits field representatives, volunteers, and personal service contracts with major veterans' organizations.", "reading_order": 1 }, { "page": 20, "type": "TEXT", "location": { "l": 312, "t": 18.48, "r": 322.08, "b": 8.88 }, "text": "11", "reading_order": 2 } ] }, { "page": 21, "items": [ { "page": 21, "type": "TEXT", "location": { "l": 26.16, "t": 765.12, "r": 603.36, "b": 739.68 }, "text": "Pursuant to KRS 40.325, the Office of Kentucky Veterans' Centers within the KDVA manages Kentucky's four state veterans' nursing homes, with a fifth under construction, to serve the long-term nursing care needs of Kentucky's elderly veteran population.", "reading_order": 0 }, { "page": 21, "type": "TEXT", "location": { "l": 25.68, "t": 731.28, "r": 604.8, "b": 597.84 }, "text": "The Thomson-Hood Veterans' Center, located in Wilmore in Jessamine County, is a 285-bed long-term nursing care facility opened in 1991 specifically for Kentucky's elderly veteran population. The Eastern Kentucky Veterans' Center is a 120-bed facility located in Hazard (Perry County) and the Western Kentucky Veterans' Center is a 120-bed facility in Hanson (Hopkins County), both opened in 2002 and include in-house physician care, nurse practitioners, 24-hour nursing staff, and staffing for a rehab therapy department, barbershop, library, gift shop, laundry facility, and a dietary department. In April 2013, KDVA opened a 36-bed expansion at the Western Kentucky Veterans' Center that utilizes the \"Community Living Center (CLC) Concept\" required by the federal Veterans' Administration. Three 12-bed buildings provide a more personalized care for its residents and brings the total capacity to 156 beds. In July 2017, a fourth 120-bed Veterans' Center, in Hardin County, the Carl M. Brashear Radcliff Veterans Center opened utilizing the Community Living Center Concept. The Robert E. Spiller Bowling Green Veterans Center, the Commonwealth's fifth state veterans home, is a 60-bed CLC model currently under construction. It is expected to begin admitting veterans in early 2026.", "reading_order": 1 }, { "page": 21, "type": "TEXT", "location": { "l": 25.92, "t": 588.96, "r": 605.76, "b": 515.52 }, "text": "The KDVA is required by KRS 40.315 to establish and maintain Kentucky state veterans' cemeteries. The Kentucky Veterans' Cemetery-West is located on Highway 41A south of Hopkinsville. The Veterans' Cemetery-Central in Radcliff opened in June 2007. The Veterans' Cemetery-North near Williamstown opened in early fiscal year 2009. The Veterans' Cemetery-Northeast in Greenup County opened in the fall of 2010. The Veterans' Cemetery-Southeast in Leslie County opened in April 2018. Each facility includes an administration building, a maintenance building with service area, committal facility, a columbarium, appropriate parking, road network, walking path and landscaping.", "reading_order": 2 }, { "page": 21, "type": "TEXT", "location": { "l": 25.92, "t": 506.64, "r": 605.52, "b": 433.92 }, "text": "KRS 40.600 established the Women Veterans Program to ensure Kentucky women veterans have equitable access to federal and state veterans' services and benefits. KRS 40.350 established the Wounded or Disabled Veterans Program to assist wounded or disabled veterans in the transition from active service and ensure they receive the federal, state and private benefits to which they are entitled as wounded or disabled veterans. KRS 40.312 established the Kentucky Service Members, Veterans, and their Families Suicide Prevention Program to raise awareness of and reduce death by suicide within the population of service members, veterans, and their families.", "reading_order": 3 }, { "page": 21, "type": "TITLE", "location": { "l": 26.88, "t": 424.8, "r": 59.76, "b": 412.56 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 21, "type": "TEXT", "location": { "l": 27.12, "t": 402.96, "r": 294, "b": 390.72 }, "text": "The General Fund base budget in each fiscal year includes:", "reading_order": 5 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 381.12, "r": 588.96, "b": 357.36 }, "text": "$93,700 for grants to the Brain Injury Association of America, Kentucky Chapter and $93,700 for grants to the Epilepsy Foundation for Kentucky.", "marker": "•", "list_id": "L1", "level": 0, "reading_order": 6 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 355.44, "r": 351.12, "b": 342.96 }, "text": "$187,500 for grants to Veterans' Service Organization programs.", "marker": "•", "list_id": "L1", "level": 0, "reading_order": 7 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 340.8, "r": 276.96, "b": 329.04 }, "text": "$200,000 for the Homeless Veterans Programs.", "marker": "•", "list_id": "L1", "level": 0, "reading_order": 8 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 327.12, "r": 600.24, "b": 303.6 }, "text": "$320,000 each fiscal year to support interment costs for veterans of the National Guard and Reserves, and eligible family members.", "marker": "•", "list_id": "L1", "level": 0, "reading_order": 9 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 300.72, "r": 386.64, "b": 288.72 }, "text": "$152,000 each fiscal year to support military funeral honors for veterans.", "marker": "•", "list_id": "L1", "level": 0, "reading_order": 10 }, { "page": 21, "type": "TEXT", "location": { "l": 25.92, "t": 273.12, "r": 595.44, "b": 236.4 }, "text": "The Governor's budget includes additional funding in the amount of $1,191,700 in fiscal year 2027 and $2,446,900 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $500,500 and $1,027,700, respectively.", "reading_order": 11 }, { "page": 21, "type": "TEXT", "location": { "l": 25.92, "t": 226.8, "r": 599.76, "b": 191.28 }, "text": "The Governor's budget includes additional Restricted Funds in the amount of $5,110,800 in fiscal year 2027 and $5,488,400 in fiscal year 2028 for additional staffing at Thomson-Hood Veterans Center to increase projected census to 154 by the end of fiscal year 2028.", "reading_order": 12 }, { "page": 21, "type": "TEXT", "location": { "l": 25.92, "t": 181.2, "r": 595.68, "b": 145.44 }, "text": "The Governor's budget includes additional Restricted Funds in the amount of $6,397,400 in fiscal year 2027 and $6,778,600 in fiscal year 2028 for additional staffing at Western Kentucky Veterans Center to increase projected census to 124 by end of fiscal year 2028.", "reading_order": 13 }, { "page": 21, "type": "TEXT", "location": { "l": 312, "t": 18, "r": 322.56, "b": 9.36 }, "text": "12", "reading_order": 14 } ] }, { "page": 22, "items": [ { "page": 22, "type": "TABLE", "location": { "l": 25.44, "t": 762.48, "r": 609.84, "b": 140.88 }, "text": "
General Government
Kentucky Infrastructure Authority
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation4,260,60022,254,0001,940,7001,772,0001,789,600
Budget Reserve800,000
State Salary and Compensation
Allocation11,5009001,800
Continuing Approp-General Fund13,085,500
Budget Reduction-General Fund(58,300)
Total General Fund4,272,10023,054,90014,969,7001,772,0001,789,600
Restricted Funds
Balance Forward1,338,906532,759403,200
Current Receipts32,06317,81820,00020,00020,000
Non-Revenue Receipts(352,976)597,4785,396,5008,355,20010,894,300
Total Restricted Funds1,017,9931,148,0555,819,7008,375,20010,914,300
Federal Fund
Balance Forward(793,311)(1,322,487)(5,000,800)
Current Receipts63,420,19388,053,1741,012,876,600440,051,600288,578,200
Total Federal Fund62,626,88386,730,6871,007,875,800440,051,600288,578,200
TOTAL SOURCE OF FUNDS67,916,976110,933,6421,028,665,200450,198,800301,282,100
EXPENDITURES BY CLASS
Personnel Costs3,780,6655,037,6535,845,6005,784,9005,904,500
Operating Expenses709,253862,979614,100644,600644,600
Grants Loans Benefits61,881,78691,183,9581,022,205,500441,283,300289,761,000
Debt Service2,335,000340,5002,486,0004,972,000
Capital Outlay22,724
Construction4,902,582
TOTAL EXPENDITURES68,706,704102,350,3961,028,665,200450,198,800301,282,100
EXPENDITURES BY FUND SOURCE
General Fund4,272,1009,873,98814,969,7001,772,0001,789,600
Restricted Funds485,235744,9215,819,7008,375,20010,914,300
Federal Fund63,949,36991,731,4871,007,875,800440,051,600288,578,200
TOTAL EXPENDITURES68,706,704102,350,3961,028,665,200450,198,800301,282,100
EXPENDITURES BY UNIT
Kentucky Infrastructure Authority66,258,14692,400,509155,648,700196,693,80050,513,900
Broadband Development2,448,5589,949,887873,016,500253,505,000250,768,200
TOTAL EXPENDITURES68,706,704102,350,3961,028,665,200450,198,800301,282,100
", "rows": [ { "row_index": 0, "location": [ 25.44, 746.5415, 609.84, 762.48 ], "cells": [ { "location": [ 25.44, 746.5415, 122.84, 762.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 746.5415, 609.84, 762.48 ], "text": "General Government", "html_text": "General Government", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.44, 730.6031, 609.84, 746.5415 ], "cells": [ { "location": [ 25.44, 730.6031, 122.84, 746.5415 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 730.6031, 609.84, 746.5415 ], "text": "Kentucky Infrastructure Authority", "html_text": "Kentucky Infrastructure Authority", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.44, 714.6646, 609.84, 730.6031 ], "cells": [ { "location": [ 25.44, 714.6646, 122.84, 730.6031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 714.6646, 220.24, 730.6031 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 714.6646, 317.64, 730.6031 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 714.6646, 415.04, 730.6031 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 714.6646, 512.44, 730.6031 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 714.6646, 609.84, 730.6031 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.44, 698.7262, 609.84, 714.6646 ], "cells": [ { "location": [ 25.44, 698.7262, 122.84, 714.6646 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 698.7262, 220.24, 714.6646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 698.7262, 317.64, 714.6646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 698.7262, 415.04, 714.6646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 698.7262, 512.44, 714.6646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 698.7262, 609.84, 714.6646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.44, 682.7877, 609.84, 698.7262 ], "cells": [ { "location": [ 25.44, 682.7877, 122.84, 698.7262 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 682.7877, 220.24, 698.7262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 682.7877, 317.64, 698.7262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 682.7877, 415.04, 698.7262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 682.7877, 512.44, 698.7262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 682.7877, 609.84, 698.7262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.44, 666.8492, 609.84, 682.7877 ], "cells": [ { "location": [ 25.44, 666.8492, 122.84, 682.7877 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 666.8492, 220.24, 682.7877 ], "text": "4,260,600", "html_text": "4,260,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 666.8492, 317.64, 682.7877 ], "text": "22,254,000", "html_text": "22,254,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 666.8492, 415.04, 682.7877 ], "text": "1,940,700", "html_text": "1,940,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 666.8492, 512.44, 682.7877 ], "text": "1,772,000", "html_text": "1,772,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 666.8492, 609.84, 682.7877 ], "text": "1,789,600", "html_text": "1,789,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.44, 650.9108, 609.84, 666.8492 ], "cells": [ { "location": [ 25.44, 650.9108, 122.84, 666.8492 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 650.9108, 220.24, 666.8492 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 650.9108, 317.64, 666.8492 ], "text": "800,000", "html_text": "800,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 650.9108, 415.04, 666.8492 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 650.9108, 512.44, 666.8492 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 650.9108, 609.84, 666.8492 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.44, 634.9723, 609.84, 650.9108 ], "cells": [ { "location": [ 25.44, 634.9723, 122.84, 650.9108 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 634.9723, 220.24, 650.9108 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 634.9723, 317.64, 650.9108 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 634.9723, 415.04, 650.9108 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 634.9723, 512.44, 650.9108 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 634.9723, 609.84, 650.9108 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.44, 619.0338, 609.84, 634.9723 ], "cells": [ { "location": [ 25.44, 619.0338, 122.84, 634.9723 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 619.0338, 220.24, 634.9723 ], "text": "11,500", "html_text": "11,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 619.0338, 317.64, 634.9723 ], "text": "900", "html_text": "900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 619.0338, 415.04, 634.9723 ], "text": "1,800", "html_text": "1,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 619.0338, 512.44, 634.9723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 619.0338, 609.84, 634.9723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.44, 603.0954, 609.84, 619.0338 ], "cells": [ { "location": [ 25.44, 603.0954, 122.84, 619.0338 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 603.0954, 220.24, 619.0338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 603.0954, 317.64, 619.0338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 603.0954, 415.04, 619.0338 ], "text": "13,085,500", "html_text": "13,085,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 603.0954, 512.44, 619.0338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 603.0954, 609.84, 619.0338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.44, 587.1569, 609.84, 603.0954 ], "cells": [ { "location": [ 25.44, 587.1569, 122.84, 603.0954 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 587.1569, 220.24, 603.0954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 587.1569, 317.64, 603.0954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 587.1569, 415.04, 603.0954 ], "text": "(58,300)", "html_text": "(58,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 587.1569, 512.44, 603.0954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 587.1569, 609.84, 603.0954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.44, 571.2185, 609.84, 587.1569 ], "cells": [ { "location": [ 25.44, 571.2185, 122.84, 587.1569 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 571.2185, 220.24, 587.1569 ], "text": "4,272,100", "html_text": "4,272,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 571.2185, 317.64, 587.1569 ], "text": "23,054,900", "html_text": "23,054,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 571.2185, 415.04, 587.1569 ], "text": "14,969,700", "html_text": "14,969,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 571.2185, 512.44, 587.1569 ], "text": "1,772,000", "html_text": "1,772,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 571.2185, 609.84, 587.1569 ], "text": "1,789,600", "html_text": "1,789,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.44, 555.28, 609.84, 571.2185 ], "cells": [ { "location": [ 25.44, 555.28, 122.84, 571.2185 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 555.28, 220.24, 571.2185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 555.28, 317.64, 571.2185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 555.28, 415.04, 571.2185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 555.28, 512.44, 571.2185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 555.28, 609.84, 571.2185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.44, 539.3415, 609.84, 555.28 ], "cells": [ { "location": [ 25.44, 539.3415, 122.84, 555.28 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 539.3415, 220.24, 555.28 ], "text": "1,338,906", "html_text": "1,338,906", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 539.3415, 317.64, 555.28 ], "text": "532,759", "html_text": "532,759", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 539.3415, 415.04, 555.28 ], "text": "403,200", "html_text": "403,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 539.3415, 512.44, 555.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 539.3415, 609.84, 555.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.44, 523.4031, 609.84, 539.3415 ], "cells": [ { "location": [ 25.44, 523.4031, 122.84, 539.3415 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 523.4031, 220.24, 539.3415 ], "text": "32,063", "html_text": "32,063", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 523.4031, 317.64, 539.3415 ], "text": "17,818", "html_text": "17,818", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 523.4031, 415.04, 539.3415 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 523.4031, 512.44, 539.3415 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 523.4031, 609.84, 539.3415 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.44, 507.4646, 609.84, 523.4031 ], "cells": [ { "location": [ 25.44, 507.4646, 122.84, 523.4031 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 507.4646, 220.24, 523.4031 ], "text": "(352,976)", "html_text": "(352,976)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 507.4646, 317.64, 523.4031 ], "text": "597,478", "html_text": "597,478", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 507.4646, 415.04, 523.4031 ], "text": "5,396,500", "html_text": "5,396,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 507.4646, 512.44, 523.4031 ], "text": "8,355,200", "html_text": "8,355,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 507.4646, 609.84, 523.4031 ], "text": "10,894,300", "html_text": "10,894,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.44, 491.5262, 609.84, 507.4646 ], "cells": [ { "location": [ 25.44, 491.5262, 122.84, 507.4646 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 491.5262, 220.24, 507.4646 ], "text": "1,017,993", "html_text": "1,017,993", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 491.5262, 317.64, 507.4646 ], "text": "1,148,055", "html_text": "1,148,055", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 491.5262, 415.04, 507.4646 ], "text": "5,819,700", "html_text": "5,819,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 491.5262, 512.44, 507.4646 ], "text": "8,375,200", "html_text": "8,375,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 491.5262, 609.84, 507.4646 ], "text": "10,914,300", "html_text": "10,914,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.44, 475.5877, 609.84, 491.5262 ], "cells": [ { "location": [ 25.44, 475.5877, 122.84, 491.5262 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 475.5877, 220.24, 491.5262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 475.5877, 317.64, 491.5262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 475.5877, 415.04, 491.5262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 475.5877, 512.44, 491.5262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 475.5877, 609.84, 491.5262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.44, 459.6492, 609.84, 475.5877 ], "cells": [ { "location": [ 25.44, 459.6492, 122.84, 475.5877 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 459.6492, 220.24, 475.5877 ], "text": "(793,311)", "html_text": "(793,311)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 459.6492, 317.64, 475.5877 ], "text": "(1,322,487)", "html_text": "(1,322,487)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 459.6492, 415.04, 475.5877 ], "text": "(5,000,800)", "html_text": "(5,000,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 459.6492, 512.44, 475.5877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 459.6492, 609.84, 475.5877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.44, 443.7108, 609.84, 459.6492 ], "cells": [ { "location": [ 25.44, 443.7108, 122.84, 459.6492 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 443.7108, 220.24, 459.6492 ], "text": "63,420,193", "html_text": "63,420,193", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 443.7108, 317.64, 459.6492 ], "text": "88,053,174", "html_text": "88,053,174", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 443.7108, 415.04, 459.6492 ], "text": "1,012,876,600", "html_text": "1,012,876,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 443.7108, 512.44, 459.6492 ], "text": "440,051,600", "html_text": "440,051,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 443.7108, 609.84, 459.6492 ], "text": "288,578,200", "html_text": "288,578,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.44, 427.7723, 609.84, 443.7108 ], "cells": [ { "location": [ 25.44, 427.7723, 122.84, 443.7108 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 427.7723, 220.24, 443.7108 ], "text": "62,626,883", "html_text": "62,626,883", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 427.7723, 317.64, 443.7108 ], "text": "86,730,687", "html_text": "86,730,687", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 427.7723, 415.04, 443.7108 ], "text": "1,007,875,800", "html_text": "1,007,875,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 427.7723, 512.44, 443.7108 ], "text": "440,051,600", "html_text": "440,051,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 427.7723, 609.84, 443.7108 ], "text": "288,578,200", "html_text": "288,578,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.44, 411.8338, 609.84, 427.7723 ], "cells": [ { "location": [ 25.44, 411.8338, 122.84, 427.7723 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 411.8338, 220.24, 427.7723 ], "text": "67,916,976", "html_text": "67,916,976", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 411.8338, 317.64, 427.7723 ], "text": "110,933,642", "html_text": "110,933,642", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 411.8338, 415.04, 427.7723 ], "text": "1,028,665,200", "html_text": "1,028,665,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 411.8338, 512.44, 427.7723 ], "text": "450,198,800", "html_text": "450,198,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 411.8338, 609.84, 427.7723 ], "text": "301,282,100", "html_text": "301,282,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.44, 395.8954, 609.84, 411.8338 ], "cells": [ { "location": [ 25.44, 395.8954, 122.84, 411.8338 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 395.8954, 220.24, 411.8338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 395.8954, 317.64, 411.8338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 395.8954, 415.04, 411.8338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 395.8954, 512.44, 411.8338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 395.8954, 609.84, 411.8338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.44, 379.9569, 609.84, 395.8954 ], "cells": [ { "location": [ 25.44, 379.9569, 122.84, 395.8954 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 379.9569, 220.24, 395.8954 ], "text": "3,780,665", "html_text": "3,780,665", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 379.9569, 317.64, 395.8954 ], "text": "5,037,653", "html_text": "5,037,653", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 379.9569, 415.04, 395.8954 ], "text": "5,845,600", "html_text": "5,845,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 379.9569, 512.44, 395.8954 ], "text": "5,784,900", "html_text": "5,784,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 379.9569, 609.84, 395.8954 ], "text": "5,904,500", "html_text": "5,904,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.44, 364.0185, 609.84, 379.9569 ], "cells": [ { "location": [ 25.44, 364.0185, 122.84, 379.9569 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 364.0185, 220.24, 379.9569 ], "text": "709,253", "html_text": "709,253", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 364.0185, 317.64, 379.9569 ], "text": "862,979", "html_text": "862,979", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 364.0185, 415.04, 379.9569 ], "text": "614,100", "html_text": "614,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 364.0185, 512.44, 379.9569 ], "text": "644,600", "html_text": "644,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 364.0185, 609.84, 379.9569 ], "text": "644,600", "html_text": "644,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.44, 348.08, 609.84, 364.0185 ], "cells": [ { "location": [ 25.44, 348.08, 122.84, 364.0185 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 348.08, 220.24, 364.0185 ], "text": "61,881,786", "html_text": "61,881,786", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 348.08, 317.64, 364.0185 ], "text": "91,183,958", "html_text": "91,183,958", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 348.08, 415.04, 364.0185 ], "text": "1,022,205,500", "html_text": "1,022,205,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 348.08, 512.44, 364.0185 ], "text": "441,283,300", "html_text": "441,283,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 348.08, 609.84, 364.0185 ], "text": "289,761,000", "html_text": "289,761,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.44, 332.1415, 609.84, 348.08 ], "cells": [ { "location": [ 25.44, 332.1415, 122.84, 348.08 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 332.1415, 220.24, 348.08 ], "text": "2,335,000", "html_text": "2,335,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 332.1415, 317.64, 348.08 ], "text": "340,500", "html_text": "340,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 332.1415, 415.04, 348.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 332.1415, 512.44, 348.08 ], "text": "2,486,000", "html_text": "2,486,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 332.1415, 609.84, 348.08 ], "text": "4,972,000", "html_text": "4,972,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.44, 316.2031, 609.84, 332.1415 ], "cells": [ { "location": [ 25.44, 316.2031, 122.84, 332.1415 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 316.2031, 220.24, 332.1415 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 316.2031, 317.64, 332.1415 ], "text": "22,724", "html_text": "22,724", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 316.2031, 415.04, 332.1415 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 316.2031, 512.44, 332.1415 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 316.2031, 609.84, 332.1415 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.44, 300.2646, 609.84, 316.2031 ], "cells": [ { "location": [ 25.44, 300.2646, 122.84, 316.2031 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 300.2646, 220.24, 316.2031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 300.2646, 317.64, 316.2031 ], "text": "4,902,582", "html_text": "4,902,582", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 300.2646, 415.04, 316.2031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 300.2646, 512.44, 316.2031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 300.2646, 609.84, 316.2031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.44, 284.3262, 609.84, 300.2646 ], "cells": [ { "location": [ 25.44, 284.3262, 122.84, 300.2646 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 284.3262, 220.24, 300.2646 ], "text": "68,706,704", "html_text": "68,706,704", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 284.3262, 317.64, 300.2646 ], "text": "102,350,396", "html_text": "102,350,396", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 284.3262, 415.04, 300.2646 ], "text": "1,028,665,200", "html_text": "1,028,665,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 284.3262, 512.44, 300.2646 ], "text": "450,198,800", "html_text": "450,198,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 284.3262, 609.84, 300.2646 ], "text": "301,282,100", "html_text": "301,282,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.44, 268.3877, 609.84, 284.3262 ], "cells": [ { "location": [ 25.44, 268.3877, 122.84, 284.3262 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 268.3877, 220.24, 284.3262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 268.3877, 317.64, 284.3262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 268.3877, 415.04, 284.3262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 268.3877, 512.44, 284.3262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 268.3877, 609.84, 284.3262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.44, 252.4492, 609.84, 268.3877 ], "cells": [ { "location": [ 25.44, 252.4492, 122.84, 268.3877 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 252.4492, 220.24, 268.3877 ], "text": "4,272,100", "html_text": "4,272,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 252.4492, 317.64, 268.3877 ], "text": "9,873,988", "html_text": "9,873,988", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 252.4492, 415.04, 268.3877 ], "text": "14,969,700", "html_text": "14,969,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 252.4492, 512.44, 268.3877 ], "text": "1,772,000", "html_text": "1,772,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 252.4492, 609.84, 268.3877 ], "text": "1,789,600", "html_text": "1,789,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.44, 236.5108, 609.84, 252.4492 ], "cells": [ { "location": [ 25.44, 236.5108, 122.84, 252.4492 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 236.5108, 220.24, 252.4492 ], "text": "485,235", "html_text": "485,235", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 236.5108, 317.64, 252.4492 ], "text": "744,921", "html_text": "744,921", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 236.5108, 415.04, 252.4492 ], "text": "5,819,700", "html_text": "5,819,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 236.5108, 512.44, 252.4492 ], "text": "8,375,200", "html_text": "8,375,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 236.5108, 609.84, 252.4492 ], "text": "10,914,300", "html_text": "10,914,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.44, 220.5723, 609.84, 236.5108 ], "cells": [ { "location": [ 25.44, 220.5723, 122.84, 236.5108 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 220.5723, 220.24, 236.5108 ], "text": "63,949,369", "html_text": "63,949,369", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 220.5723, 317.64, 236.5108 ], "text": "91,731,487", "html_text": "91,731,487", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 220.5723, 415.04, 236.5108 ], "text": "1,007,875,800", "html_text": "1,007,875,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 220.5723, 512.44, 236.5108 ], "text": "440,051,600", "html_text": "440,051,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 220.5723, 609.84, 236.5108 ], "text": "288,578,200", "html_text": "288,578,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.44, 204.6338, 609.84, 220.5723 ], "cells": [ { "location": [ 25.44, 204.6338, 122.84, 220.5723 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 204.6338, 220.24, 220.5723 ], "text": "68,706,704", "html_text": "68,706,704", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 204.6338, 317.64, 220.5723 ], "text": "102,350,396", "html_text": "102,350,396", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 204.6338, 415.04, 220.5723 ], "text": "1,028,665,200", "html_text": "1,028,665,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 204.6338, 512.44, 220.5723 ], "text": "450,198,800", "html_text": "450,198,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 204.6338, 609.84, 220.5723 ], "text": "301,282,100", "html_text": "301,282,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.44, 188.6954, 609.84, 204.6338 ], "cells": [ { "location": [ 25.44, 188.6954, 122.84, 204.6338 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 188.6954, 220.24, 204.6338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 188.6954, 317.64, 204.6338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 188.6954, 415.04, 204.6338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 188.6954, 512.44, 204.6338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 188.6954, 609.84, 204.6338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.44, 172.7569, 609.84, 188.6954 ], "cells": [ { "location": [ 25.44, 172.7569, 122.84, 188.6954 ], "text": "Kentucky Infrastructure Authority", "html_text": "Kentucky Infrastructure Authority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 172.7569, 220.24, 188.6954 ], "text": "66,258,146", "html_text": "66,258,146", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 172.7569, 317.64, 188.6954 ], "text": "92,400,509", "html_text": "92,400,509", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 172.7569, 415.04, 188.6954 ], "text": "155,648,700", "html_text": "155,648,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 172.7569, 512.44, 188.6954 ], "text": "196,693,800", "html_text": "196,693,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 172.7569, 609.84, 188.6954 ], "text": "50,513,900", "html_text": "50,513,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.44, 156.8185, 609.84, 172.7569 ], "cells": [ { "location": [ 25.44, 156.8185, 122.84, 172.7569 ], "text": "Broadband Development", "html_text": "Broadband Development", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 156.8185, 220.24, 172.7569 ], "text": "2,448,558", "html_text": "2,448,558", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 156.8185, 317.64, 172.7569 ], "text": "9,949,887", "html_text": "9,949,887", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 156.8185, 415.04, 172.7569 ], "text": "873,016,500", "html_text": "873,016,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 156.8185, 512.44, 172.7569 ], "text": "253,505,000", "html_text": "253,505,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 156.8185, 609.84, 172.7569 ], "text": "250,768,200", "html_text": "250,768,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.44, 140.88, 609.84, 156.8185 ], "cells": [ { "location": [ 25.44, 140.88, 122.84, 156.8185 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 140.88, 220.24, 156.8185 ], "text": "68,706,704", "html_text": "68,706,704", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 140.88, 317.64, 156.8185 ], "text": "102,350,396", "html_text": "102,350,396", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 140.88, 415.04, 156.8185 ], "text": "1,028,665,200", "html_text": "1,028,665,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.04, 140.88, 512.44, 156.8185 ], "text": "450,198,800", "html_text": "450,198,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.44, 140.88, 609.84, 156.8185 ], "text": "301,282,100", "html_text": "301,282,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 39, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 22, "type": "TEXT", "location": { "l": 311.76, "t": 18.72, "r": 322.8, "b": 8.64 }, "text": "13", "reading_order": 1 } ] }, { "page": 23, "items": [ { "page": 23, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 605.28, "b": 643.92 }, "text": "The Kentucky Infrastructure Authority (KIA) pursuant to KRS Chapter 224A funds the acquisition and construction of infrastructure projects as defined in KRS 224A.011(23) and owned by governmental agencies. The Authority also coordinates regional infrastructure planning to promote higher levels of technical, managerial and financial capacity of water based utilities. The Authority with the assistance of the Area Development Districts coordinates water and wastewater planning by the Area Water Management Councils. The Councils establish water planning areas, develop and maintain the regional water management plan and identify and prioritize water and wastewater projects, and provide system and project information to the Water Resource Information System (WRIS). KIA is responsible to operate, maintain and update the information database (Water Resource Information System) for statewide water and wastewater planning in accordance with KRS 224A.300. This database tracks, maps, and houses infrastructure project details for regional planning efforts and for utilities that are seeking funding. The Authority is administratively attached to the Department for Local Government.", "reading_order": 0 }, { "page": 23, "type": "TEXT", "location": { "l": 25.68, "t": 635.28, "r": 605.28, "b": 573.84 }, "text": "KIA is the administrator for the US EPA's Clean Water and Drinking Water State Revolving Funds, and Commonwealth funded revolving loan and grant programs, and state appropriated line-item funding for various water and wastewater projects. Infrastructure funding substantially improves human and environmental factors and supports economic growth. For the federal programs, priority is given to projects to correct enforcement issues, consolidation or regionalization of facilities, and underserved/unserved areas of the Commonwealth. The Authority is administratively attached to the Department for Local Government.", "reading_order": 1 }, { "page": 23, "type": "TEXT", "location": { "l": 25.44, "t": 564.96, "r": 606.48, "b": 515.76 }, "text": "The agency is authorized to issues notes and bonds to provide infrastructure financing for governmental agencies and to a limited extent investor-owned private utilities. The provisions of KRS 224A.165 dictate certain limits on the amount of notes and bonds the Authority can have outstanding. The purpose of the loans is to assist in financing the construction of infrastructure projects. The Authority also provides grants and subsidized loan incentives.", "reading_order": 2 }, { "page": 23, "type": "TEXT", "location": { "l": 26.64, "t": 506.88, "r": 313.44, "b": 494.4 }, "text": "The following provides a description of the Authority's programs:", "reading_order": 3 }, { "page": 23, "type": "TEXT", "location": { "l": 25.68, "t": 485.04, "r": 606.48, "b": 423.6 }, "text": "Fund A Clean Water State Revolving Fund (Base, Supplemental, and Emerging Contaminants) – Is a 20 or 30 year loan program for planning, design and construction of wastewater infrastructure projects, storm water projects and nonpoint source projects. Fund A also provides assistance to small communities in financing the preliminary costs prior to construction, commonly referred to as a Planning and Design loan. Planning and Design loans have a 5 year term and are set at the standard interest rate, and may be rolled into a subsequent construction loan.", "reading_order": 4 }, { "page": 23, "type": "TEXT", "location": { "l": 25.68, "t": 415.44, "r": 598.32, "b": 363.6 }, "text": "Fund F Drinking Water State Revolving Loan Fund (Base, Supplemental, Lead Service Line Replacement, and Emerging Contaminants) – Is a 20 or 30 year loan program for planning, design and construction of water infrastructure projects that qualify under EPA requirements. Projects must be recommended by the Kentucky Division of Water in the Energy and Environment Cabinet from the Project Priority List and must be financially feasible as determined by KIA staff.", "reading_order": 5 }, { "page": 23, "type": "TEXT", "location": { "l": 25.44, "t": 354.24, "r": 603.6, "b": 294 }, "text": "Fund B Infrastructure Revolving Fund – Is a low-interest state funded loan program that provides for construction or acquisition of infrastructure projects including water and wastewater. Loans are made to governmental entities that are unable to wholly finance a project through other public grant or loan programs, through commercial credit at reasonable rates, or from their own resources. The loans are offered at or below market interest rates for a term not to exceed 30 years. Grants are available, but are reserved for borrowers facing both a financial hardship and an extreme health hazard.", "reading_order": 6 }, { "page": 23, "type": "TEXT", "location": { "l": 25.68, "t": 284.64, "r": 599.52, "b": 248.16 }, "text": "Fund B 2020 Program – This fund provides financing primarily for, but not limited to, water service projects. The fund promotes the merger and consolidation of systems, and encourages the increased financial, managerial, and technical capacity of systems to provide service.", "reading_order": 7 }, { "page": 23, "type": "TEXT", "location": { "l": 25.2, "t": 238.8, "r": 591.6, "b": 201.6 }, "text": "Fund C Governmental Agencies Program – This program provides access to local governmental for funding at better terms than could be obtained on an independent basis. Loans are available at terms of up to thirty years for any eligible infrastructure project owned by governmental entities in the Commonwealth.", "reading_order": 8 }, { "page": 23, "type": "TEXT", "location": { "l": 25.44, "t": 192.96, "r": 604.32, "b": 155.52 }, "text": "Infrastructure for Economic Development Funds – These funds were authorized by the 2006 and 2008 General Assembly for an array of water and sewer projects included in the Commonwealth budget by specific designation. The Authority coordinates the implementation process and provides project administration for the projects funded in these programs.", "reading_order": 9 }, { "page": 23, "type": "TEXT", "location": { "l": 25.44, "t": 146.88, "r": 602.4, "b": 97.2 }, "text": "Local Government Economic Development Fund – (Coal Severance Tax Projects) – These funds were authorized by the 2014 General Assembly from the respective single county fund for projects in coal-producing counties. The Authority coordinates the process of implementation and provides project administration for the water and sewer related projects funded in this program. The program is administered jointly with the Department for Local Government.", "reading_order": 10 }, { "page": 23, "type": "TEXT", "location": { "l": 25.92, "t": 89.28, "r": 590.16, "b": 51.84 }, "text": "Cleaner Water Program Fund – This program was funded by federal appropriation through the American Rescue Plan Act (ARPA). Funds were made available to utilities within counties, based on county population through appropriations in the 2021 and 2022 sessions of the General Assembly. Funding must be fully expended by recipients by December 31, 2026.", "reading_order": 11 }, { "page": 23, "type": "TEXT", "location": { "l": 311.76, "t": 18, "r": 322.56, "b": 9.12 }, "text": "14", "reading_order": 12 } ] }, { "page": 24, "items": [ { "page": 24, "type": "TEXT", "location": { "l": 25.92, "t": 765.36, "r": 593.04, "b": 716.16 }, "text": "KY WWATERS Fund – The Kentucky Water and Wastewater Assistance for Troubled or Economically Restrained Systems program was funded in the 2024 Session of the General Assembly to assist utilities with financial challenges. Qualifying events are specified in statute. Projects submitted by utilities will be scored and ranked by the Authority. Funding commitments will be made by the General Assembly.", "reading_order": 0 }, { "page": 24, "type": "TEXT", "location": { "l": 25.68, "t": 707.04, "r": 602.64, "b": 645.6 }, "text": "The Broadband Deployment Fund was established in 2020 and the Office of Broadband Development was created in 2022 as the central broadband planning and coordination entity to encourage, foster, develop, and improve broadband within the Commonwealth. The Office aims to improve broadband accessibility for unserved and underserved communities and populations, drive job creation, promote innovation, and expand markets for Kentucky businesses and industries, and serve the needs of Kentucky's agricultural, educational, health care, and public safety systems, governmental operations, and citizens.", "reading_order": 1 }, { "page": 24, "type": "TEXT", "location": { "l": 26.16, "t": 637.68, "r": 598.8, "b": 588.24 }, "text": "The Broadband Deployment Fund received $300 million federal funds through the American Rescue Plan Act (ARPA) to award grants from internet service providers and local governments to construct broadband infrastructure and bring high-speed internet to unserved and underserved homes and businesses. Funds were awarded to internet service providers to construct broadband infrastructure and must be fully expended by recipients by December 31, 2026.", "reading_order": 2 }, { "page": 24, "type": "TEXT", "location": { "l": 25.92, "t": 579.12, "r": 593.28, "b": 529.92 }, "text": "The Broadband Deployment Fund received a $5 million Planning Fund grant in 2023 for the Broadband Equity, Access, and Deployment program (BEAD) to support planning and mapping efforts and building the capacity of the Office through 2027. The Planning funds will finance the required activities necessary for Kentucky to access the $1.086 billion allocated to Kentucky to achieve universal access to high-speed internet by funding broadband deployment.", "reading_order": 3 }, { "page": 24, "type": "TITLE", "location": { "l": 26.64, "t": 520.8, "r": 59.52, "b": 508.56 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 24, "type": "TEXT", "location": { "l": 25.68, "t": 499.2, "r": 601.44, "b": 462 }, "text": "The budget includes Federal Funds appropriation in the amount of $75,502,000 in fiscal year 2027 and $20,223,000 in fiscal year 2028 to support the Clean Water State Revolving Fund and $109,906,000 in fiscal year 2027 and $18,294,000 in fiscal year 2028 to support the Drinking Water State Revolving Fund.", "reading_order": 5 }, { "page": 24, "type": "TEXT", "location": { "l": 25.92, "t": 453.6, "r": 601.92, "b": 428.16 }, "text": "The budget includes Restricted Funds appropriation in the amount of $2,486,000 in fiscal year 2027 and $4,972,000 in fiscal year 2028 to support bonds included in the capital budget.", "reading_order": 6 }, { "page": 24, "type": "TEXT", "location": { "l": 311.76, "t": 18.24, "r": 322.8, "b": 8.88 }, "text": "15", "reading_order": 7 } ] }, { "page": 25, "items": [ { "page": 25, "type": "TABLE", "location": { "l": 26.64, "t": 765.36, "r": 607.92, "b": 29.28 }, "text": "
General Government Military Affairs
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation17,765,30034,327,50034,897,30029,493,10029,856,700
State Salary and Compensation
Allocation436,70038,30062,900
Continuing Approp.-General Fund4,437,2094,428,604
Budget Reduction-General Fund(913,800)
Mandated Allotments82,644,00049,192,900
Total General Fund105,283,20987,987,30434,046,40029,493,10029,856,700
Restricted Funds
Balance Forward144,361,391109,139,96354,663,00027,469,90021,744,400
Current Receipts38,387,63720,530,33818,389,20018,427,50017,757,600
Non-Revenue Receipts(19,016,091)27,057,748(2,921,900)(2,703,500)(2,702,800)
Total Restricted Funds163,732,936156,728,04970,130,30043,193,90036,799,200
Federal Fund
Balance Forward(15,189,433)(23,611,992)(52,533,400)
Current Receipts378,439,355300,026,670140,857,80088,307,10088,806,100
Total Federal Fund363,249,922276,414,67888,324,40088,307,10088,806,100
TOTAL SOURCE OF FUNDS632,266,068521,130,031192,501,100160,994,100155,462,000
EXPENDITURES BY CLASS
Personnel Costs66,658,08844,555,83947,353,80046,206,00046,973,200
Operating Expenses75,036,17558,409,20135,514,80034,639,10034,639,100
Grants Loans Benefits388,182,965394,121,50172,419,00048,632,70048,632,600
Debt Service1,879,6682,110,30365,00065,00065,000
Capital Outlay10,500,69117,521,6359,678,6009,706,9009,706,900
Construction2,6854,297
TOTAL EXPENDITURES542,260,271516,722,775165,031,200139,249,700140,016,800
EXPENDITURES BY FUND SOURCE
General Fund100,805,38385,709,64634,046,40029,493,10029,856,700
Restricted Funds54,592,974102,065,09842,660,40021,449,50021,566,600
Federal Fund386,861,914328,948,03188,324,40088,307,10088,593,500
TOTAL EXPENDITURES542,260,271516,722,775165,031,200139,249,700140,016,800
EXPENDITURES BY UNIT
Statutory State Operations4,614,3615,248,1165,919,9005,207,1005,090,200
FEMA Disaster Grants343,075,605303,888,51937,119,60037,121,80037,183,600
Emergency Management Operations40,245,26930,681,02232,482,40032,259,80032,520,400
National Guard Operations329,810540,000200,000200,000200,000
NG Public Safety Operations NGE1,608,1902,186,1012,434,4002,389,4002,389,400
Emergency & Public Safety Operations61,276,42131,287,2991,947,6001,910,0001,910,000
Self-Sustaining, Semi-Commercial Operations23,757,33914,217,05514,388,20014,404,50014,486,200
EKY SAFE Fund17,342,44644,118,9105,557,800
SAFE 486029,499,81217,915,200
", "rows": [ { "row_index": 0, "location": [ 26.64, 748.6309, 607.92, 765.36 ], "cells": [ { "location": [ 26.64, 748.6309, 123.52, 765.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 748.6309, 607.92, 765.36 ], "text": "General Government Military Affairs", "html_text": "General Government Military Affairs", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.64, 731.9018, 607.92, 748.6309 ], "cells": [ { "location": [ 26.64, 731.9018, 123.52, 748.6309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 731.9018, 220.4, 748.6309 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 731.9018, 317.28, 748.6309 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 731.9018, 414.16, 748.6309 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 731.9018, 511.04, 748.6309 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 731.9018, 607.92, 748.6309 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.64, 715.1727, 607.92, 731.9018 ], "cells": [ { "location": [ 26.64, 715.1727, 123.52, 731.9018 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 715.1727, 220.4, 731.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 715.1727, 317.28, 731.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 715.1727, 414.16, 731.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 715.1727, 511.04, 731.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 715.1727, 607.92, 731.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.64, 698.4436, 607.92, 715.1727 ], "cells": [ { "location": [ 26.64, 698.4436, 123.52, 715.1727 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 698.4436, 220.4, 715.1727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 698.4436, 317.28, 715.1727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 698.4436, 414.16, 715.1727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 698.4436, 511.04, 715.1727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 698.4436, 607.92, 715.1727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.64, 681.7145, 607.92, 698.4436 ], "cells": [ { "location": [ 26.64, 681.7145, 123.52, 698.4436 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 681.7145, 220.4, 698.4436 ], "text": "17,765,300", "html_text": "17,765,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 681.7145, 317.28, 698.4436 ], "text": "34,327,500", "html_text": "34,327,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 681.7145, 414.16, 698.4436 ], "text": "34,897,300", "html_text": "34,897,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 681.7145, 511.04, 698.4436 ], "text": "29,493,100", "html_text": "29,493,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 681.7145, 607.92, 698.4436 ], "text": "29,856,700", "html_text": "29,856,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.64, 664.9855, 607.92, 681.7145 ], "cells": [ { "location": [ 26.64, 664.9855, 123.52, 681.7145 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 664.9855, 220.4, 681.7145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 664.9855, 317.28, 681.7145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 664.9855, 414.16, 681.7145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 664.9855, 511.04, 681.7145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 664.9855, 607.92, 681.7145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.64, 648.2564, 607.92, 664.9855 ], "cells": [ { "location": [ 26.64, 648.2564, 123.52, 664.9855 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 648.2564, 220.4, 664.9855 ], "text": "436,700", "html_text": "436,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 648.2564, 317.28, 664.9855 ], "text": "38,300", "html_text": "38,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 648.2564, 414.16, 664.9855 ], "text": "62,900", "html_text": "62,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 648.2564, 511.04, 664.9855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 648.2564, 607.92, 664.9855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.64, 631.5273, 607.92, 648.2564 ], "cells": [ { "location": [ 26.64, 631.5273, 123.52, 648.2564 ], "text": "Continuing Approp.-General Fund", "html_text": "Continuing Approp.-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 631.5273, 220.4, 648.2564 ], "text": "4,437,209", "html_text": "4,437,209", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 631.5273, 317.28, 648.2564 ], "text": "4,428,604", "html_text": "4,428,604", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 631.5273, 414.16, 648.2564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 631.5273, 511.04, 648.2564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 631.5273, 607.92, 648.2564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.64, 614.7982, 607.92, 631.5273 ], "cells": [ { "location": [ 26.64, 614.7982, 123.52, 631.5273 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 614.7982, 220.4, 631.5273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 614.7982, 317.28, 631.5273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 614.7982, 414.16, 631.5273 ], "text": "(913,800)", "html_text": "(913,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 614.7982, 511.04, 631.5273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 614.7982, 607.92, 631.5273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.64, 598.0691, 607.92, 614.7982 ], "cells": [ { "location": [ 26.64, 598.0691, 123.52, 614.7982 ], "text": "Mandated Allotments", "html_text": "Mandated Allotments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 598.0691, 220.4, 614.7982 ], "text": "82,644,000", "html_text": "82,644,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 598.0691, 317.28, 614.7982 ], "text": "49,192,900", "html_text": "49,192,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 598.0691, 414.16, 614.7982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 598.0691, 511.04, 614.7982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 598.0691, 607.92, 614.7982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.64, 581.34, 607.92, 598.0691 ], "cells": [ { "location": [ 26.64, 581.34, 123.52, 598.0691 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 581.34, 220.4, 598.0691 ], "text": "105,283,209", "html_text": "105,283,209", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 581.34, 317.28, 598.0691 ], "text": "87,987,304", "html_text": "87,987,304", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 581.34, 414.16, 598.0691 ], "text": "34,046,400", "html_text": "34,046,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 581.34, 511.04, 598.0691 ], "text": "29,493,100", "html_text": "29,493,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 581.34, 607.92, 598.0691 ], "text": "29,856,700", "html_text": "29,856,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.64, 564.6109, 607.92, 581.34 ], "cells": [ { "location": [ 26.64, 564.6109, 123.52, 581.34 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 564.6109, 220.4, 581.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 564.6109, 317.28, 581.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 564.6109, 414.16, 581.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 564.6109, 511.04, 581.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 564.6109, 607.92, 581.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.64, 547.8818, 607.92, 564.6109 ], "cells": [ { "location": [ 26.64, 547.8818, 123.52, 564.6109 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 547.8818, 220.4, 564.6109 ], "text": "144,361,391", "html_text": "144,361,391", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 547.8818, 317.28, 564.6109 ], "text": "109,139,963", "html_text": "109,139,963", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 547.8818, 414.16, 564.6109 ], "text": "54,663,000", "html_text": "54,663,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 547.8818, 511.04, 564.6109 ], "text": "27,469,900", "html_text": "27,469,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 547.8818, 607.92, 564.6109 ], "text": "21,744,400", "html_text": "21,744,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.64, 531.1527, 607.92, 547.8818 ], "cells": [ { "location": [ 26.64, 531.1527, 123.52, 547.8818 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 531.1527, 220.4, 547.8818 ], "text": "38,387,637", "html_text": "38,387,637", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 531.1527, 317.28, 547.8818 ], "text": "20,530,338", "html_text": "20,530,338", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 531.1527, 414.16, 547.8818 ], "text": "18,389,200", "html_text": "18,389,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 531.1527, 511.04, 547.8818 ], "text": "18,427,500", "html_text": "18,427,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 531.1527, 607.92, 547.8818 ], "text": "17,757,600", "html_text": "17,757,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.64, 514.4236, 607.92, 531.1527 ], "cells": [ { "location": [ 26.64, 514.4236, 123.52, 531.1527 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 514.4236, 220.4, 531.1527 ], "text": "(19,016,091)", "html_text": "(19,016,091)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 514.4236, 317.28, 531.1527 ], "text": "27,057,748", "html_text": "27,057,748", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 514.4236, 414.16, 531.1527 ], "text": "(2,921,900)", "html_text": "(2,921,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 514.4236, 511.04, 531.1527 ], "text": "(2,703,500)", "html_text": "(2,703,500)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 514.4236, 607.92, 531.1527 ], "text": "(2,702,800)", "html_text": "(2,702,800)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.64, 497.6945, 607.92, 514.4236 ], "cells": [ { "location": [ 26.64, 497.6945, 123.52, 514.4236 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 497.6945, 220.4, 514.4236 ], "text": "163,732,936", "html_text": "163,732,936", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 497.6945, 317.28, 514.4236 ], "text": "156,728,049", "html_text": "156,728,049", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 497.6945, 414.16, 514.4236 ], "text": "70,130,300", "html_text": "70,130,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 497.6945, 511.04, 514.4236 ], "text": "43,193,900", "html_text": "43,193,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 497.6945, 607.92, 514.4236 ], "text": "36,799,200", "html_text": "36,799,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.64, 480.9655, 607.92, 497.6945 ], "cells": [ { "location": [ 26.64, 480.9655, 123.52, 497.6945 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 480.9655, 220.4, 497.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 480.9655, 317.28, 497.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 480.9655, 414.16, 497.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 480.9655, 511.04, 497.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 480.9655, 607.92, 497.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.64, 464.2364, 607.92, 480.9655 ], "cells": [ { "location": [ 26.64, 464.2364, 123.52, 480.9655 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 464.2364, 220.4, 480.9655 ], "text": "(15,189,433)", "html_text": "(15,189,433)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 464.2364, 317.28, 480.9655 ], "text": "(23,611,992)", "html_text": "(23,611,992)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 464.2364, 414.16, 480.9655 ], "text": "(52,533,400)", "html_text": "(52,533,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 464.2364, 511.04, 480.9655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 464.2364, 607.92, 480.9655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.64, 447.5073, 607.92, 464.2364 ], "cells": [ { "location": [ 26.64, 447.5073, 123.52, 464.2364 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 447.5073, 220.4, 464.2364 ], "text": "378,439,355", "html_text": "378,439,355", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 447.5073, 317.28, 464.2364 ], "text": "300,026,670", "html_text": "300,026,670", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 447.5073, 414.16, 464.2364 ], "text": "140,857,800", "html_text": "140,857,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 447.5073, 511.04, 464.2364 ], "text": "88,307,100", "html_text": "88,307,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 447.5073, 607.92, 464.2364 ], "text": "88,806,100", "html_text": "88,806,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.64, 430.7782, 607.92, 447.5073 ], "cells": [ { "location": [ 26.64, 430.7782, 123.52, 447.5073 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 430.7782, 220.4, 447.5073 ], "text": "363,249,922", "html_text": "363,249,922", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 430.7782, 317.28, 447.5073 ], "text": "276,414,678", "html_text": "276,414,678", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 430.7782, 414.16, 447.5073 ], "text": "88,324,400", "html_text": "88,324,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 430.7782, 511.04, 447.5073 ], "text": "88,307,100", "html_text": "88,307,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 430.7782, 607.92, 447.5073 ], "text": "88,806,100", "html_text": "88,806,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.64, 414.0491, 607.92, 430.7782 ], "cells": [ { "location": [ 26.64, 414.0491, 123.52, 430.7782 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 414.0491, 220.4, 430.7782 ], "text": "632,266,068", "html_text": "632,266,068", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 414.0491, 317.28, 430.7782 ], "text": "521,130,031", "html_text": "521,130,031", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 414.0491, 414.16, 430.7782 ], "text": "192,501,100", "html_text": "192,501,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 414.0491, 511.04, 430.7782 ], "text": "160,994,100", "html_text": "160,994,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 414.0491, 607.92, 430.7782 ], "text": "155,462,000", "html_text": "155,462,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.64, 397.32, 607.92, 414.0491 ], "cells": [ { "location": [ 26.64, 397.32, 123.52, 414.0491 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 397.32, 220.4, 414.0491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 397.32, 317.28, 414.0491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 397.32, 414.16, 414.0491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 397.32, 511.04, 414.0491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 397.32, 607.92, 414.0491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.64, 380.5909, 607.92, 397.32 ], "cells": [ { "location": [ 26.64, 380.5909, 123.52, 397.32 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 380.5909, 220.4, 397.32 ], "text": "66,658,088", "html_text": "66,658,088", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 380.5909, 317.28, 397.32 ], "text": "44,555,839", "html_text": "44,555,839", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 380.5909, 414.16, 397.32 ], "text": "47,353,800", "html_text": "47,353,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 380.5909, 511.04, 397.32 ], "text": "46,206,000", "html_text": "46,206,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 380.5909, 607.92, 397.32 ], "text": "46,973,200", "html_text": "46,973,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.64, 363.8618, 607.92, 380.5909 ], "cells": [ { "location": [ 26.64, 363.8618, 123.52, 380.5909 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 363.8618, 220.4, 380.5909 ], "text": "75,036,175", "html_text": "75,036,175", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 363.8618, 317.28, 380.5909 ], "text": "58,409,201", "html_text": "58,409,201", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 363.8618, 414.16, 380.5909 ], "text": "35,514,800", "html_text": "35,514,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 363.8618, 511.04, 380.5909 ], "text": "34,639,100", "html_text": "34,639,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 363.8618, 607.92, 380.5909 ], "text": "34,639,100", "html_text": "34,639,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.64, 347.1327, 607.92, 363.8618 ], "cells": [ { "location": [ 26.64, 347.1327, 123.52, 363.8618 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 347.1327, 220.4, 363.8618 ], "text": "388,182,965", "html_text": "388,182,965", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 347.1327, 317.28, 363.8618 ], "text": "394,121,501", "html_text": "394,121,501", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 347.1327, 414.16, 363.8618 ], "text": "72,419,000", "html_text": "72,419,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 347.1327, 511.04, 363.8618 ], "text": "48,632,700", "html_text": "48,632,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 347.1327, 607.92, 363.8618 ], "text": "48,632,600", "html_text": "48,632,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.64, 330.4036, 607.92, 347.1327 ], "cells": [ { "location": [ 26.64, 330.4036, 123.52, 347.1327 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 330.4036, 220.4, 347.1327 ], "text": "1,879,668", "html_text": "1,879,668", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 330.4036, 317.28, 347.1327 ], "text": "2,110,303", "html_text": "2,110,303", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 330.4036, 414.16, 347.1327 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 330.4036, 511.04, 347.1327 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 330.4036, 607.92, 347.1327 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.64, 313.6745, 607.92, 330.4036 ], "cells": [ { "location": [ 26.64, 313.6745, 123.52, 330.4036 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 313.6745, 220.4, 330.4036 ], "text": "10,500,691", "html_text": "10,500,691", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 313.6745, 317.28, 330.4036 ], "text": "17,521,635", "html_text": "17,521,635", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 313.6745, 414.16, 330.4036 ], "text": "9,678,600", "html_text": "9,678,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 313.6745, 511.04, 330.4036 ], "text": "9,706,900", "html_text": "9,706,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 313.6745, 607.92, 330.4036 ], "text": "9,706,900", "html_text": "9,706,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.64, 296.9455, 607.92, 313.6745 ], "cells": [ { "location": [ 26.64, 296.9455, 123.52, 313.6745 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 296.9455, 220.4, 313.6745 ], "text": "2,685", "html_text": "2,685", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 296.9455, 317.28, 313.6745 ], "text": "4,297", "html_text": "4,297", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 296.9455, 414.16, 313.6745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 296.9455, 511.04, 313.6745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 296.9455, 607.92, 313.6745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.64, 280.2164, 607.92, 296.9455 ], "cells": [ { "location": [ 26.64, 280.2164, 123.52, 296.9455 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 280.2164, 220.4, 296.9455 ], "text": "542,260,271", "html_text": "542,260,271", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 280.2164, 317.28, 296.9455 ], "text": "516,722,775", "html_text": "516,722,775", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 280.2164, 414.16, 296.9455 ], "text": "165,031,200", "html_text": "165,031,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 280.2164, 511.04, 296.9455 ], "text": "139,249,700", "html_text": "139,249,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 280.2164, 607.92, 296.9455 ], "text": "140,016,800", "html_text": "140,016,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.64, 263.4873, 607.92, 280.2164 ], "cells": [ { "location": [ 26.64, 263.4873, 123.52, 280.2164 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 263.4873, 220.4, 280.2164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 263.4873, 317.28, 280.2164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 263.4873, 414.16, 280.2164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 263.4873, 511.04, 280.2164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 263.4873, 607.92, 280.2164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.64, 246.7582, 607.92, 263.4873 ], "cells": [ { "location": [ 26.64, 246.7582, 123.52, 263.4873 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 246.7582, 220.4, 263.4873 ], "text": "100,805,383", "html_text": "100,805,383", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 246.7582, 317.28, 263.4873 ], "text": "85,709,646", "html_text": "85,709,646", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 246.7582, 414.16, 263.4873 ], "text": "34,046,400", "html_text": "34,046,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 246.7582, 511.04, 263.4873 ], "text": "29,493,100", "html_text": "29,493,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 246.7582, 607.92, 263.4873 ], "text": "29,856,700", "html_text": "29,856,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.64, 230.0291, 607.92, 246.7582 ], "cells": [ { "location": [ 26.64, 230.0291, 123.52, 246.7582 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 230.0291, 220.4, 246.7582 ], "text": "54,592,974", "html_text": "54,592,974", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 230.0291, 317.28, 246.7582 ], "text": "102,065,098", "html_text": "102,065,098", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 230.0291, 414.16, 246.7582 ], "text": "42,660,400", "html_text": "42,660,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 230.0291, 511.04, 246.7582 ], "text": "21,449,500", "html_text": "21,449,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 230.0291, 607.92, 246.7582 ], "text": "21,566,600", "html_text": "21,566,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.64, 213.3, 607.92, 230.0291 ], "cells": [ { "location": [ 26.64, 213.3, 123.52, 230.0291 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 213.3, 220.4, 230.0291 ], "text": "386,861,914", "html_text": "386,861,914", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 213.3, 317.28, 230.0291 ], "text": "328,948,031", "html_text": "328,948,031", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 213.3, 414.16, 230.0291 ], "text": "88,324,400", "html_text": "88,324,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 213.3, 511.04, 230.0291 ], "text": "88,307,100", "html_text": "88,307,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 213.3, 607.92, 230.0291 ], "text": "88,593,500", "html_text": "88,593,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.64, 196.5709, 607.92, 213.3 ], "cells": [ { "location": [ 26.64, 196.5709, 123.52, 213.3 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 196.5709, 220.4, 213.3 ], "text": "542,260,271", "html_text": "542,260,271", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 196.5709, 317.28, 213.3 ], "text": "516,722,775", "html_text": "516,722,775", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 196.5709, 414.16, 213.3 ], "text": "165,031,200", "html_text": "165,031,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 196.5709, 511.04, 213.3 ], "text": "139,249,700", "html_text": "139,249,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 196.5709, 607.92, 213.3 ], "text": "140,016,800", "html_text": "140,016,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.64, 179.8418, 607.92, 196.5709 ], "cells": [ { "location": [ 26.64, 179.8418, 123.52, 196.5709 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 179.8418, 220.4, 196.5709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 179.8418, 317.28, 196.5709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 179.8418, 414.16, 196.5709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 179.8418, 511.04, 196.5709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 179.8418, 607.92, 196.5709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.64, 163.1127, 607.92, 179.8418 ], "cells": [ { "location": [ 26.64, 163.1127, 123.52, 179.8418 ], "text": "Statutory State Operations", "html_text": "Statutory State Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 163.1127, 220.4, 179.8418 ], "text": "4,614,361", "html_text": "4,614,361", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 163.1127, 317.28, 179.8418 ], "text": "5,248,116", "html_text": "5,248,116", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 163.1127, 414.16, 179.8418 ], "text": "5,919,900", "html_text": "5,919,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 163.1127, 511.04, 179.8418 ], "text": "5,207,100", "html_text": "5,207,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 163.1127, 607.92, 179.8418 ], "text": "5,090,200", "html_text": "5,090,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.64, 146.3836, 607.92, 163.1127 ], "cells": [ { "location": [ 26.64, 146.3836, 123.52, 163.1127 ], "text": "FEMA Disaster Grants", "html_text": "FEMA Disaster Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 146.3836, 220.4, 163.1127 ], "text": "343,075,605", "html_text": "343,075,605", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 146.3836, 317.28, 163.1127 ], "text": "303,888,519", "html_text": "303,888,519", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 146.3836, 414.16, 163.1127 ], "text": "37,119,600", "html_text": "37,119,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 146.3836, 511.04, 163.1127 ], "text": "37,121,800", "html_text": "37,121,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 146.3836, 607.92, 163.1127 ], "text": "37,183,600", "html_text": "37,183,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.64, 129.6545, 607.92, 146.3836 ], "cells": [ { "location": [ 26.64, 129.6545, 123.52, 146.3836 ], "text": "Emergency Management Operations", "html_text": "Emergency Management Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 129.6545, 220.4, 146.3836 ], "text": "40,245,269", "html_text": "40,245,269", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 129.6545, 317.28, 146.3836 ], "text": "30,681,022", "html_text": "30,681,022", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 129.6545, 414.16, 146.3836 ], "text": "32,482,400", "html_text": "32,482,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 129.6545, 511.04, 146.3836 ], "text": "32,259,800", "html_text": "32,259,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 129.6545, 607.92, 146.3836 ], "text": "32,520,400", "html_text": "32,520,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.64, 112.9255, 607.92, 129.6545 ], "cells": [ { "location": [ 26.64, 112.9255, 123.52, 129.6545 ], "text": "National Guard Operations", "html_text": "National Guard Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 112.9255, 220.4, 129.6545 ], "text": "329,810", "html_text": "329,810", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 112.9255, 317.28, 129.6545 ], "text": "540,000", "html_text": "540,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 112.9255, 414.16, 129.6545 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 112.9255, 511.04, 129.6545 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 112.9255, 607.92, 129.6545 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.64, 96.1964, 607.92, 112.9255 ], "cells": [ { "location": [ 26.64, 96.1964, 123.52, 112.9255 ], "text": "NG Public Safety Operations NGE", "html_text": "NG Public Safety Operations NGE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 96.1964, 220.4, 112.9255 ], "text": "1,608,190", "html_text": "1,608,190", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 96.1964, 317.28, 112.9255 ], "text": "2,186,101", "html_text": "2,186,101", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 96.1964, 414.16, 112.9255 ], "text": "2,434,400", "html_text": "2,434,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 96.1964, 511.04, 112.9255 ], "text": "2,389,400", "html_text": "2,389,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 96.1964, 607.92, 112.9255 ], "text": "2,389,400", "html_text": "2,389,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 26.64, 79.4673, 607.92, 96.1964 ], "cells": [ { "location": [ 26.64, 79.4673, 123.52, 96.1964 ], "text": "Emergency & Public Safety Operations", "html_text": "Emergency & Public Safety Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 79.4673, 220.4, 96.1964 ], "text": "61,276,421", "html_text": "61,276,421", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 79.4673, 317.28, 96.1964 ], "text": "31,287,299", "html_text": "31,287,299", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 79.4673, 414.16, 96.1964 ], "text": "1,947,600", "html_text": "1,947,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 79.4673, 511.04, 96.1964 ], "text": "1,910,000", "html_text": "1,910,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 79.4673, 607.92, 96.1964 ], "text": "1,910,000", "html_text": "1,910,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 26.64, 62.7382, 607.92, 79.4673 ], "cells": [ { "location": [ 26.64, 62.7382, 123.52, 79.4673 ], "text": "Self-Sustaining, Semi-Commercial Operations", "html_text": "Self-Sustaining, Semi-Commercial Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 62.7382, 220.4, 79.4673 ], "text": "23,757,339", "html_text": "23,757,339", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 62.7382, 317.28, 79.4673 ], "text": "14,217,055", "html_text": "14,217,055", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 62.7382, 414.16, 79.4673 ], "text": "14,388,200", "html_text": "14,388,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 62.7382, 511.04, 79.4673 ], "text": "14,404,500", "html_text": "14,404,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 62.7382, 607.92, 79.4673 ], "text": "14,486,200", "html_text": "14,486,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 26.64, 46.0091, 607.92, 62.7382 ], "cells": [ { "location": [ 26.64, 46.0091, 123.52, 62.7382 ], "text": "EKY SAFE Fund", "html_text": "EKY SAFE Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 46.0091, 220.4, 62.7382 ], "text": "17,342,446", "html_text": "17,342,446", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 46.0091, 317.28, 62.7382 ], "text": "44,118,910", "html_text": "44,118,910", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 46.0091, 414.16, 62.7382 ], "text": "5,557,800", "html_text": "5,557,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 46.0091, 511.04, 62.7382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 46.0091, 607.92, 62.7382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 26.64, 29.28, 607.92, 46.0091 ], "cells": [ { "location": [ 26.64, 29.28, 123.52, 46.0091 ], "text": "SAFE 4860", "html_text": "SAFE 4860", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 29.28, 220.4, 46.0091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 29.28, 317.28, 46.0091 ], "text": "29,499,812", "html_text": "29,499,812", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 29.28, 414.16, 46.0091 ], "text": "17,915,200", "html_text": "17,915,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 29.28, 511.04, 46.0091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 29.28, 607.92, 46.0091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 44, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 25, "type": "TEXT", "location": { "l": 311.28, "t": 18.72, "r": 322.8, "b": 8.88 }, "text": "16", "reading_order": 1 } ] }, { "page": 26, "items": [ { "page": 26, "type": "TABLE", "location": { "l": 28.08, "t": 763.2, "r": 605.28, "b": 707.04 }, "text": "
SAFE Fund7,577,75410,803,341299,200
Youth Challenge10,394,44711,223,40011,904,50012,003,40012,077,300
Federal & Grant Operations32,038,63033,029,20034,862,40033,753,70034,159,700
TOTAL EXPENDITURES542,260,271516,722,775165,031,200139,249,700140,016,800
", "rows": [ { "row_index": 0, "location": [ 28.08, 749.16, 605.28, 763.2 ], "cells": [ { "location": [ 28.08, 749.16, 124.28, 763.2 ], "text": "SAFE Fund", "html_text": "SAFE Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 749.16, 220.48, 763.2 ], "text": "7,577,754", "html_text": "7,577,754", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 749.16, 316.68, 763.2 ], "text": "10,803,341", "html_text": "10,803,341", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 749.16, 412.88, 763.2 ], "text": "299,200", "html_text": "299,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 749.16, 509.08, 763.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 749.16, 605.28, 763.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 735.12, 605.28, 749.16 ], "cells": [ { "location": [ 28.08, 735.12, 124.28, 749.16 ], "text": "Youth Challenge", "html_text": "Youth Challenge", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 735.12, 220.48, 749.16 ], "text": "10,394,447", "html_text": "10,394,447", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 735.12, 316.68, 749.16 ], "text": "11,223,400", "html_text": "11,223,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 735.12, 412.88, 749.16 ], "text": "11,904,500", "html_text": "11,904,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 735.12, 509.08, 749.16 ], "text": "12,003,400", "html_text": "12,003,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 735.12, 605.28, 749.16 ], "text": "12,077,300", "html_text": "12,077,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 721.08, 605.28, 735.12 ], "cells": [ { "location": [ 28.08, 721.08, 124.28, 735.12 ], "text": "Federal & Grant Operations", "html_text": "Federal & Grant Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 721.08, 220.48, 735.12 ], "text": "32,038,630", "html_text": "32,038,630", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 721.08, 316.68, 735.12 ], "text": "33,029,200", "html_text": "33,029,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 721.08, 412.88, 735.12 ], "text": "34,862,400", "html_text": "34,862,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 721.08, 509.08, 735.12 ], "text": "33,753,700", "html_text": "33,753,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 721.08, 605.28, 735.12 ], "text": "34,159,700", "html_text": "34,159,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 707.04, 605.28, 721.08 ], "cells": [ { "location": [ 28.08, 707.04, 124.28, 721.08 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 707.04, 220.48, 721.08 ], "text": "542,260,271", "html_text": "542,260,271", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 707.04, 316.68, 721.08 ], "text": "516,722,775", "html_text": "516,722,775", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 707.04, 412.88, 721.08 ], "text": "165,031,200", "html_text": "165,031,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 707.04, 509.08, 721.08 ], "text": "139,249,700", "html_text": "139,249,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 707.04, 605.28, 721.08 ], "text": "140,016,800", "html_text": "140,016,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 4, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 26, "type": "TEXT", "location": { "l": 26.16, "t": 698.4, "r": 592.08, "b": 648.96 }, "text": "The Department of Military Affairs is responsible for all military matters and disaster and emergency service coordination in the Commonwealth. The Governor is constitutional Commander-in-Chief of the Kentucky National Guard and appoints the Adjutant General. The Adjutant General commands the Kentucky National Guard and directs and coordinates all programs in the Department.", "reading_order": 1 }, { "page": 26, "type": "TEXT", "location": { "l": 25.92, "t": 640.56, "r": 577.2, "b": 602.88 }, "text": "Units of the Kentucky National Guard may be called to duty by the Governor in the event of civil strife or disorder or the occurrence of natural or man-made disasters. The Department has the responsibility for organizing, equipping, training, and housing these units.", "reading_order": 2 }, { "page": 26, "type": "TEXT", "location": { "l": 25.92, "t": 594.48, "r": 584.4, "b": 556.8 }, "text": "Pursuant to KRS 36.010 and KRS Chapter 39A, the Department consists of the following organizational units: The Division of Emergency Management; and the Office of Management and Administration, which contains the Division of Administrative Services, Division of Facilities, Bluegrass Station Division, and the Youth Challenge Program.", "reading_order": 3 }, { "page": 26, "type": "TEXT", "location": { "l": 25.92, "t": 548.4, "r": 596.88, "b": 486.48 }, "text": "The Division of Emergency Management is responsible for all aspects of emergency management including planning, assessment, mitigation, response, and recovery in the Commonwealth. The Division works with local emergency management programs to maintain a coordinated program and operates field offices across the state. The Emergency Operations Center in Frankfort is the hub for coordination during an emergency and is operated by the Division. The Center operates on a twenty-four hour basis and serves as a warning point, communications and command center.", "reading_order": 4 }, { "page": 26, "type": "TEXT", "location": { "l": 26.16, "t": 478.56, "r": 596.64, "b": 441.6 }, "text": "The Division of Facilities is responsible for maintaining nearly 50 armories across the state as well as the facilities at Wendell H. Ford Regional Training Center in Muhlenberg County, the Emergency Operations Center in Frankfort, and various other facilities statewide.", "reading_order": 5 }, { "page": 26, "type": "TEXT", "location": { "l": 25.44, "t": 432.96, "r": 604.32, "b": 370.32 }, "text": "The Department also operates Bluegrass Station in Fayette County, formerly the AVON Army Depot. The property was acquired by the Commonwealth in 1989 under the Base Re-alignment and Closure Act. This 780 acre facility includes more than 2.4 million square feet and houses 22 tenants that employ over 2,200 Kentuckians. Bluegrass Station is a state-owned industrial complex that supports global logistics contracts for the Department of Defense (DOD) and Homeland Security (DOHS). It is known in the DOD and DOHS communities for its flexibility to build and modify mission-specific facilities efficiently and rapidly.", "reading_order": 6 }, { "page": 26, "type": "TEXT", "location": { "l": 25.44, "t": 362.64, "r": 603.12, "b": 324.72 }, "text": "The Youth Challenge Program is a 22-week residential development and training program for youth between 16 – 18 years of age who are high school dropouts, drug-free, unemployed and free of serious involvement in the criminal justice system. The program is operated by the Kentucky National Guard and is located in Hardin and Harlan Counties.", "reading_order": 7 }, { "page": 26, "type": "TITLE", "location": { "l": 26.64, "t": 316.08, "r": 59.76, "b": 303.36 }, "text": "Policy", "reading_order": 8, "level": 2 }, { "page": 26, "type": "TEXT", "location": { "l": 25.92, "t": 294.72, "r": 587.04, "b": 257.52 }, "text": "The Governor's budget includes additional funding in the amount of $565,900 in fiscal year 2027 and $1,162,700 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $237,700 and $488,300, respectively.", "reading_order": 9 }, { "page": 26, "type": "TEXT", "location": { "l": 312, "t": 18.48, "r": 322.32, "b": 8.88 }, "text": "17", "reading_order": 10 } ] }, { "page": 27, "items": [ { "page": 27, "type": "TABLE", "location": { "l": 25.92, "t": 765.84, "r": 607.2, "b": 195.36 }, "text": "
General Government\\nCommission on Human Rights
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,971,9002,065,2002,127,9001,980,2002,028,800
State Salary and Compensation Allocation71,800
Budget Reduction-General Fund(63,800)
Total General Fund2,043,7002,065,2002,064,1001,980,2002,028,800
Restricted Funds
Balance Forward18,57819,21519,20019,20019,200
Current Receipts68610010,00010,00010,000
Total Restricted Funds19,26519,31529,20029,20029,200
Federal Fund
Balance Forward676,873482,758796,300451,300181,300
Current Receipts159,925466,017100,000175,000263,700
Total Federal Fund836,798948,774896,300626,300445,000
TOTAL SOURCE OF FUNDS2,899,7623,033,2892,989,6002,635,7002,503,000
EXPENDITURES BY CLASS
Personnel Costs2,157,8091,961,4122,202,5002,135,4002,184,000
Operating Expenses218,838255,952316,600299,800299,800
Grants Loans Benefits330
Capital Outlay21,101
TOTAL EXPENDITURES2,397,7482,217,6952,519,1002,435,2002,483,800
EXPENDITURES BY FUND SOURCE
General Fund2,043,6592,065,0822,064,1001,980,2002,028,800
Restricted Funds5012710,00010,00010,000
Federal Fund354,040152,485445,000445,000445,000
TOTAL EXPENDITURES2,397,7482,217,6952,519,1002,435,2002,483,800
EXPENDITURES BY UNIT
General Administration and Support772,750797,225990,400925,200941,700
Enforcement Branch683,109553,749668,700658,700673,100
Research and Information369,392179,971352,200355,200362,100
Legal Affairs572,497686,750507,800496,100506,900
TOTAL EXPENDITURES2,397,7482,217,6952,519,1002,435,2002,483,800
", "rows": [ { "row_index": 0, "location": [ 25.92, 749.0612, 607.2, 765.84 ], "cells": [ { "location": [ 25.92, 749.0612, 122.8, 765.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 749.0612, 607.2, 765.84 ], "text": "General Government\\nCommission on Human Rights", "html_text": "General Government\\nCommission on Human Rights", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.92, 732.2824, 607.2, 749.0612 ], "cells": [ { "location": [ 25.92, 732.2824, 122.8, 749.0612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 732.2824, 219.68, 749.0612 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 732.2824, 316.56, 749.0612 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 732.2824, 413.44, 749.0612 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 732.2824, 510.32, 749.0612 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 732.2824, 607.2, 749.0612 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.92, 715.5035, 607.2, 732.2824 ], "cells": [ { "location": [ 25.92, 715.5035, 122.8, 732.2824 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 715.5035, 219.68, 732.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 715.5035, 316.56, 732.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 715.5035, 413.44, 732.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 715.5035, 510.32, 732.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 715.5035, 607.2, 732.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.92, 698.7247, 607.2, 715.5035 ], "cells": [ { "location": [ 25.92, 698.7247, 122.8, 715.5035 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 698.7247, 219.68, 715.5035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 698.7247, 316.56, 715.5035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 698.7247, 413.44, 715.5035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 698.7247, 510.32, 715.5035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 698.7247, 607.2, 715.5035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.92, 681.9459, 607.2, 698.7247 ], "cells": [ { "location": [ 25.92, 681.9459, 122.8, 698.7247 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 681.9459, 219.68, 698.7247 ], "text": "1,971,900", "html_text": "1,971,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 681.9459, 316.56, 698.7247 ], "text": "2,065,200", "html_text": "2,065,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 681.9459, 413.44, 698.7247 ], "text": "2,127,900", "html_text": "2,127,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 681.9459, 510.32, 698.7247 ], "text": "1,980,200", "html_text": "1,980,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 681.9459, 607.2, 698.7247 ], "text": "2,028,800", "html_text": "2,028,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.92, 665.1671, 607.2, 681.9459 ], "cells": [ { "location": [ 25.92, 665.1671, 122.8, 681.9459 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 665.1671, 219.68, 681.9459 ], "text": "71,800", "html_text": "71,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 665.1671, 316.56, 681.9459 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 665.1671, 413.44, 681.9459 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 665.1671, 510.32, 681.9459 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 665.1671, 607.2, 681.9459 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.92, 648.3882, 607.2, 665.1671 ], "cells": [ { "location": [ 25.92, 648.3882, 122.8, 665.1671 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 648.3882, 219.68, 665.1671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 648.3882, 316.56, 665.1671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 648.3882, 413.44, 665.1671 ], "text": "(63,800)", "html_text": "(63,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 648.3882, 510.32, 665.1671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 648.3882, 607.2, 665.1671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.92, 631.6094, 607.2, 648.3882 ], "cells": [ { "location": [ 25.92, 631.6094, 122.8, 648.3882 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 631.6094, 219.68, 648.3882 ], "text": "2,043,700", "html_text": "2,043,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 631.6094, 316.56, 648.3882 ], "text": "2,065,200", "html_text": "2,065,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 631.6094, 413.44, 648.3882 ], "text": "2,064,100", "html_text": "2,064,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 631.6094, 510.32, 648.3882 ], "text": "1,980,200", "html_text": "1,980,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 631.6094, 607.2, 648.3882 ], "text": "2,028,800", "html_text": "2,028,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.92, 614.8306, 607.2, 631.6094 ], "cells": [ { "location": [ 25.92, 614.8306, 122.8, 631.6094 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 614.8306, 219.68, 631.6094 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 614.8306, 316.56, 631.6094 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 614.8306, 413.44, 631.6094 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 614.8306, 510.32, 631.6094 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 614.8306, 607.2, 631.6094 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.92, 598.0518, 607.2, 614.8306 ], "cells": [ { "location": [ 25.92, 598.0518, 122.8, 614.8306 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 598.0518, 219.68, 614.8306 ], "text": "18,578", "html_text": "18,578", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 598.0518, 316.56, 614.8306 ], "text": "19,215", "html_text": "19,215", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 598.0518, 413.44, 614.8306 ], "text": "19,200", "html_text": "19,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 598.0518, 510.32, 614.8306 ], "text": "19,200", "html_text": "19,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 598.0518, 607.2, 614.8306 ], "text": "19,200", "html_text": "19,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.92, 581.2729, 607.2, 598.0518 ], "cells": [ { "location": [ 25.92, 581.2729, 122.8, 598.0518 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 581.2729, 219.68, 598.0518 ], "text": "686", "html_text": "686", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 581.2729, 316.56, 598.0518 ], "text": "100", "html_text": "100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 581.2729, 413.44, 598.0518 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 581.2729, 510.32, 598.0518 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 581.2729, 607.2, 598.0518 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.92, 564.4941, 607.2, 581.2729 ], "cells": [ { "location": [ 25.92, 564.4941, 122.8, 581.2729 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 564.4941, 219.68, 581.2729 ], "text": "19,265", "html_text": "19,265", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 564.4941, 316.56, 581.2729 ], "text": "19,315", "html_text": "19,315", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 564.4941, 413.44, 581.2729 ], "text": "29,200", "html_text": "29,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 564.4941, 510.32, 581.2729 ], "text": "29,200", "html_text": "29,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 564.4941, 607.2, 581.2729 ], "text": "29,200", "html_text": "29,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.92, 547.7153, 607.2, 564.4941 ], "cells": [ { "location": [ 25.92, 547.7153, 122.8, 564.4941 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 547.7153, 219.68, 564.4941 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 547.7153, 316.56, 564.4941 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 547.7153, 413.44, 564.4941 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 547.7153, 510.32, 564.4941 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 547.7153, 607.2, 564.4941 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.92, 530.9365, 607.2, 547.7153 ], "cells": [ { "location": [ 25.92, 530.9365, 122.8, 547.7153 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 530.9365, 219.68, 547.7153 ], "text": "676,873", "html_text": "676,873", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 530.9365, 316.56, 547.7153 ], "text": "482,758", "html_text": "482,758", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 530.9365, 413.44, 547.7153 ], "text": "796,300", "html_text": "796,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 530.9365, 510.32, 547.7153 ], "text": "451,300", "html_text": "451,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 530.9365, 607.2, 547.7153 ], "text": "181,300", "html_text": "181,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.92, 514.1576, 607.2, 530.9365 ], "cells": [ { "location": [ 25.92, 514.1576, 122.8, 530.9365 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 514.1576, 219.68, 530.9365 ], "text": "159,925", "html_text": "159,925", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 514.1576, 316.56, 530.9365 ], "text": "466,017", "html_text": "466,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 514.1576, 413.44, 530.9365 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 514.1576, 510.32, 530.9365 ], "text": "175,000", "html_text": "175,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 514.1576, 607.2, 530.9365 ], "text": "263,700", "html_text": "263,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.92, 497.3788, 607.2, 514.1576 ], "cells": [ { "location": [ 25.92, 497.3788, 122.8, 514.1576 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 497.3788, 219.68, 514.1576 ], "text": "836,798", "html_text": "836,798", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 497.3788, 316.56, 514.1576 ], "text": "948,774", "html_text": "948,774", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 497.3788, 413.44, 514.1576 ], "text": "896,300", "html_text": "896,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 497.3788, 510.32, 514.1576 ], "text": "626,300", "html_text": "626,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 497.3788, 607.2, 514.1576 ], "text": "445,000", "html_text": "445,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.92, 480.6, 607.2, 497.3788 ], "cells": [ { "location": [ 25.92, 480.6, 122.8, 497.3788 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 480.6, 219.68, 497.3788 ], "text": "2,899,762", "html_text": "2,899,762", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 480.6, 316.56, 497.3788 ], "text": "3,033,289", "html_text": "3,033,289", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 480.6, 413.44, 497.3788 ], "text": "2,989,600", "html_text": "2,989,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 480.6, 510.32, 497.3788 ], "text": "2,635,700", "html_text": "2,635,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 480.6, 607.2, 497.3788 ], "text": "2,503,000", "html_text": "2,503,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.92, 463.8212, 607.2, 480.6 ], "cells": [ { "location": [ 25.92, 463.8212, 122.8, 480.6 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 463.8212, 219.68, 480.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 463.8212, 316.56, 480.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 463.8212, 413.44, 480.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 463.8212, 510.32, 480.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 463.8212, 607.2, 480.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.92, 447.0424, 607.2, 463.8212 ], "cells": [ { "location": [ 25.92, 447.0424, 122.8, 463.8212 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 447.0424, 219.68, 463.8212 ], "text": "2,157,809", "html_text": "2,157,809", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 447.0424, 316.56, 463.8212 ], "text": "1,961,412", "html_text": "1,961,412", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 447.0424, 413.44, 463.8212 ], "text": "2,202,500", "html_text": "2,202,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 447.0424, 510.32, 463.8212 ], "text": "2,135,400", "html_text": "2,135,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 447.0424, 607.2, 463.8212 ], "text": "2,184,000", "html_text": "2,184,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.92, 430.2635, 607.2, 447.0424 ], "cells": [ { "location": [ 25.92, 430.2635, 122.8, 447.0424 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 430.2635, 219.68, 447.0424 ], "text": "218,838", "html_text": "218,838", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 430.2635, 316.56, 447.0424 ], "text": "255,952", "html_text": "255,952", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 430.2635, 413.44, 447.0424 ], "text": "316,600", "html_text": "316,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 430.2635, 510.32, 447.0424 ], "text": "299,800", "html_text": "299,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 430.2635, 607.2, 447.0424 ], "text": "299,800", "html_text": "299,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.92, 413.4847, 607.2, 430.2635 ], "cells": [ { "location": [ 25.92, 413.4847, 122.8, 430.2635 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 413.4847, 219.68, 430.2635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 413.4847, 316.56, 430.2635 ], "text": "330", "html_text": "330", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 413.4847, 413.44, 430.2635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 413.4847, 510.32, 430.2635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 413.4847, 607.2, 430.2635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.92, 396.7059, 607.2, 413.4847 ], "cells": [ { "location": [ 25.92, 396.7059, 122.8, 413.4847 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 396.7059, 219.68, 413.4847 ], "text": "21,101", "html_text": "21,101", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 396.7059, 316.56, 413.4847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 396.7059, 413.44, 413.4847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 396.7059, 510.32, 413.4847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 396.7059, 607.2, 413.4847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.92, 379.9271, 607.2, 396.7059 ], "cells": [ { "location": [ 25.92, 379.9271, 122.8, 396.7059 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 379.9271, 219.68, 396.7059 ], "text": "2,397,748", "html_text": "2,397,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 379.9271, 316.56, 396.7059 ], "text": "2,217,695", "html_text": "2,217,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 379.9271, 413.44, 396.7059 ], "text": "2,519,100", "html_text": "2,519,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 379.9271, 510.32, 396.7059 ], "text": "2,435,200", "html_text": "2,435,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 379.9271, 607.2, 396.7059 ], "text": "2,483,800", "html_text": "2,483,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.92, 363.1482, 607.2, 379.9271 ], "cells": [ { "location": [ 25.92, 363.1482, 122.8, 379.9271 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 363.1482, 219.68, 379.9271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 363.1482, 316.56, 379.9271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 363.1482, 413.44, 379.9271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 363.1482, 510.32, 379.9271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 363.1482, 607.2, 379.9271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.92, 346.3694, 607.2, 363.1482 ], "cells": [ { "location": [ 25.92, 346.3694, 122.8, 363.1482 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 346.3694, 219.68, 363.1482 ], "text": "2,043,659", "html_text": "2,043,659", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 346.3694, 316.56, 363.1482 ], "text": "2,065,082", "html_text": "2,065,082", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 346.3694, 413.44, 363.1482 ], "text": "2,064,100", "html_text": "2,064,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 346.3694, 510.32, 363.1482 ], "text": "1,980,200", "html_text": "1,980,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 346.3694, 607.2, 363.1482 ], "text": "2,028,800", "html_text": "2,028,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.92, 329.5906, 607.2, 346.3694 ], "cells": [ { "location": [ 25.92, 329.5906, 122.8, 346.3694 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 329.5906, 219.68, 346.3694 ], "text": "50", "html_text": "50", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 329.5906, 316.56, 346.3694 ], "text": "127", "html_text": "127", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 329.5906, 413.44, 346.3694 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 329.5906, 510.32, 346.3694 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 329.5906, 607.2, 346.3694 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.92, 312.8118, 607.2, 329.5906 ], "cells": [ { "location": [ 25.92, 312.8118, 122.8, 329.5906 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 312.8118, 219.68, 329.5906 ], "text": "354,040", "html_text": "354,040", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 312.8118, 316.56, 329.5906 ], "text": "152,485", "html_text": "152,485", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 312.8118, 413.44, 329.5906 ], "text": "445,000", "html_text": "445,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 312.8118, 510.32, 329.5906 ], "text": "445,000", "html_text": "445,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 312.8118, 607.2, 329.5906 ], "text": "445,000", "html_text": "445,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.92, 296.0329, 607.2, 312.8118 ], "cells": [ { "location": [ 25.92, 296.0329, 122.8, 312.8118 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 296.0329, 219.68, 312.8118 ], "text": "2,397,748", "html_text": "2,397,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 296.0329, 316.56, 312.8118 ], "text": "2,217,695", "html_text": "2,217,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 296.0329, 413.44, 312.8118 ], "text": "2,519,100", "html_text": "2,519,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 296.0329, 510.32, 312.8118 ], "text": "2,435,200", "html_text": "2,435,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 296.0329, 607.2, 312.8118 ], "text": "2,483,800", "html_text": "2,483,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.92, 279.2541, 607.2, 296.0329 ], "cells": [ { "location": [ 25.92, 279.2541, 122.8, 296.0329 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 279.2541, 219.68, 296.0329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 279.2541, 316.56, 296.0329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 279.2541, 413.44, 296.0329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 279.2541, 510.32, 296.0329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 279.2541, 607.2, 296.0329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.92, 262.4753, 607.2, 279.2541 ], "cells": [ { "location": [ 25.92, 262.4753, 122.8, 279.2541 ], "text": "General Administration and Support", "html_text": "General Administration and Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 262.4753, 219.68, 279.2541 ], "text": "772,750", "html_text": "772,750", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 262.4753, 316.56, 279.2541 ], "text": "797,225", "html_text": "797,225", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 262.4753, 413.44, 279.2541 ], "text": "990,400", "html_text": "990,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 262.4753, 510.32, 279.2541 ], "text": "925,200", "html_text": "925,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 262.4753, 607.2, 279.2541 ], "text": "941,700", "html_text": "941,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.92, 245.6965, 607.2, 262.4753 ], "cells": [ { "location": [ 25.92, 245.6965, 122.8, 262.4753 ], "text": "Enforcement Branch", "html_text": "Enforcement Branch", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 245.6965, 219.68, 262.4753 ], "text": "683,109", "html_text": "683,109", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 245.6965, 316.56, 262.4753 ], "text": "553,749", "html_text": "553,749", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 245.6965, 413.44, 262.4753 ], "text": "668,700", "html_text": "668,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 245.6965, 510.32, 262.4753 ], "text": "658,700", "html_text": "658,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 245.6965, 607.2, 262.4753 ], "text": "673,100", "html_text": "673,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.92, 228.9176, 607.2, 245.6965 ], "cells": [ { "location": [ 25.92, 228.9176, 122.8, 245.6965 ], "text": "Research and Information", "html_text": "Research and Information", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 228.9176, 219.68, 245.6965 ], "text": "369,392", "html_text": "369,392", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 228.9176, 316.56, 245.6965 ], "text": "179,971", "html_text": "179,971", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 228.9176, 413.44, 245.6965 ], "text": "352,200", "html_text": "352,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 228.9176, 510.32, 245.6965 ], "text": "355,200", "html_text": "355,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 228.9176, 607.2, 245.6965 ], "text": "362,100", "html_text": "362,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.92, 212.1388, 607.2, 228.9176 ], "cells": [ { "location": [ 25.92, 212.1388, 122.8, 228.9176 ], "text": "Legal Affairs", "html_text": "Legal Affairs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 212.1388, 219.68, 228.9176 ], "text": "572,497", "html_text": "572,497", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 212.1388, 316.56, 228.9176 ], "text": "686,750", "html_text": "686,750", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 212.1388, 413.44, 228.9176 ], "text": "507,800", "html_text": "507,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 212.1388, 510.32, 228.9176 ], "text": "496,100", "html_text": "496,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 212.1388, 607.2, 228.9176 ], "text": "506,900", "html_text": "506,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.92, 195.36, 607.2, 212.1388 ], "cells": [ { "location": [ 25.92, 195.36, 122.8, 212.1388 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 195.36, 219.68, 212.1388 ], "text": "2,397,748", "html_text": "2,397,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 195.36, 316.56, 212.1388 ], "text": "2,217,695", "html_text": "2,217,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 195.36, 413.44, 212.1388 ], "text": "2,519,100", "html_text": "2,519,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 195.36, 510.32, 212.1388 ], "text": "2,435,200", "html_text": "2,435,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 195.36, 607.2, 212.1388 ], "text": "2,483,800", "html_text": "2,483,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 27, "type": "TEXT", "location": { "l": 25.68, "t": 182.4, "r": 601.68, "b": 108.96 }, "text": "The Commission on Human Rights is the sole state civil rights enforcement agency in Kentucky, and is charged to “…safeguard all individuals within the state from discrimination.” Pursuant to KRS Chapter 344, the Commission investigates, litigates, and administratively decides complaints of discrimination in the areas of employment, public accommodation, housing, and credit based on race, religion, national origin, age, disability, sex, smoking in employment, and familial status for housing decisions. The Commission has four service units: General Administration and Support, Enforcement, Research and Information, and Legal Affairs.", "reading_order": 1 }, { "page": 27, "type": "TEXT", "location": { "l": 25.44, "t": 100.56, "r": 589.2, "b": 62.64 }, "text": "General Administration and Support performs personnel and fiscal activities and serves as a liaison with the Governor's Office, legislators, and other agencies in state government. This unit is responsible for development of internal policy directives and legislative initiatives.", "reading_order": 2 }, { "page": 27, "type": "TEXT", "location": { "l": 311.76, "t": 18.48, "r": 322.56, "b": 8.88 }, "text": "18", "reading_order": 3 } ] }, { "page": 28, "items": [ { "page": 28, "type": "TEXT", "location": { "l": 25.92, "t": 765.36, "r": 606.48, "b": 728.4 }, "text": "The Enforcement Branch consists of two sections: Employment/Public Accommodations and Housing. Employees assigned to these sections receive, investigate, and conciliate complaints of discrimination in the areas of employment, public accommodation, credit transactions, and housing.", "reading_order": 0 }, { "page": 28, "type": "TEXT", "location": { "l": 26.16, "t": 718.56, "r": 583.2, "b": 671.04 }, "text": "The Research and Information Branch provides technical assistance and education to local citizen groups, employers, public accommodations staff, educational institutions, local human rights commissions, and government officials. The staff conducts seminars and workshops on sexual harassment, the Kentucky Civil Rights Act, cultural diversity, and the Americans with Disabilities Act.", "reading_order": 1 }, { "page": 28, "type": "TEXT", "location": { "l": 26.16, "t": 661.2, "r": 599.52, "b": 624.96 }, "text": "The Legal Affairs Branch litigates discrimination cases before administrative hearing officers, provides legal advice to inquiries, sworn complaints, and file closures. The legal staff takes depositions of witnesses, prepares legal briefs and appeals, and serves as in-house counsel.", "reading_order": 2 }, { "page": 28, "type": "TITLE", "location": { "l": 26.16, "t": 593.04, "r": 60, "b": 580.56 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 28, "type": "TEXT", "location": { "l": 25.92, "t": 571.44, "r": 595.68, "b": 546.72 }, "text": "The Governor's budget includes additional General Fund in the amount of $35,500 in fiscal year 2027 and $73,000 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 4 }, { "page": 28, "type": "TEXT", "location": { "l": 311.76, "t": 18.24, "r": 322.8, "b": 8.88 }, "text": "19", "reading_order": 5 } ] }, { "page": 29, "items": [ { "page": 29, "type": "TEXT", "location": { "l": 233.76, "t": 765.84, "r": 400.08, "b": 740.64 }, "text": "General Government\nDepartment for Local Government", "reading_order": 0 }, { "page": 29, "type": "TABLE", "location": { "l": 27.6, "t": 743.28, "r": 606.96, "b": 153.36 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation83,969,80012,847,60012,761,80010,278,10012,395,100
State Salary and Compensation Allocation194,8006,4009,500
Special Appropriation2,000,000
Continuing Approp.-General Fund25,000,000
Budget Reduction-General Fund(383,100)
Total General Fund111,164,60012,854,00012,388,20010,278,10012,395,100
Restricted Funds
Balance Forward3,593,1333,400,4713,737,1002,906,600439,700
Current Receipts916,9652,352,836773,600777,000780,200
Non-Revenue Receipts54,501,0051,385,000482,800499,900
Total Restricted Funds4,510,09860,254,3125,895,7004,166,4001,719,800
Federal Fund
Balance Forward2,910,7881,734,231(4,083,000)841,100
Current Receipts43,427,17943,018,797247,350,600241,645,700242,521,200
Total Federal Fund46,337,96744,753,028243,267,600242,486,800242,521,200
TOTAL SOURCE OF FUNDS162,012,664117,861,340261,551,500256,931,300256,636,100
EXPENDITURES BY CLASS
Personnel Costs6,543,7366,712,9368,942,1008,872,6009,028,300
Operating Expenses2,072,5721,981,6953,813,3003,474,1003,462,900
Grants Loans Benefits137,728,920101,983,716245,048,400244,144,900244,144,900
Debt Service652,500244,000
Construction6,100,000
TOTAL EXPENDITURES146,997,727117,022,347257,803,800256,491,600256,636,100
EXPENDITURES BY FUND SOURCE
General Fund101,284,36511,668,86212,388,20010,278,10012,395,100
Restricted Funds1,109,62656,517,3062,989,1003,726,7001,719,800
Federal Fund44,603,73648,836,178242,426,500242,486,800242,521,200
TOTAL EXPENDITURES146,997,727117,022,347257,803,800256,491,600256,636,100
EXPENDITURES BY UNIT
Operations69,055,8035,455,4106,714,3006,284,0006,356,000
Grants77,941,924111,566,937251,089,500250,207,600250,280,100
TOTAL EXPENDITURES146,997,727117,022,347257,803,800256,491,600256,636,100
", "rows": [ { "row_index": 0, "location": [ 27.6, 726.4251, 606.96, 743.28 ], "cells": [ { "location": [ 27.6, 726.4251, 124.16, 743.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 726.4251, 220.72, 743.28 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 726.4251, 317.28, 743.28 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 726.4251, 413.84, 743.28 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 726.4251, 510.4, 743.28 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 726.4251, 606.96, 743.28 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 709.5703, 606.96, 726.4251 ], "cells": [ { "location": [ 27.6, 709.5703, 124.16, 726.4251 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 709.5703, 220.72, 726.4251 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 709.5703, 317.28, 726.4251 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 709.5703, 413.84, 726.4251 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 709.5703, 510.4, 726.4251 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 709.5703, 606.96, 726.4251 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 692.7154, 606.96, 709.5703 ], "cells": [ { "location": [ 27.6, 692.7154, 124.16, 709.5703 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 692.7154, 220.72, 709.5703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 692.7154, 317.28, 709.5703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 692.7154, 413.84, 709.5703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 692.7154, 510.4, 709.5703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 692.7154, 606.96, 709.5703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 675.8606, 606.96, 692.7154 ], "cells": [ { "location": [ 27.6, 675.8606, 124.16, 692.7154 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 675.8606, 220.72, 692.7154 ], "text": "83,969,800", "html_text": "83,969,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 675.8606, 317.28, 692.7154 ], "text": "12,847,600", "html_text": "12,847,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 675.8606, 413.84, 692.7154 ], "text": "12,761,800", "html_text": "12,761,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 675.8606, 510.4, 692.7154 ], "text": "10,278,100", "html_text": "10,278,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 675.8606, 606.96, 692.7154 ], "text": "12,395,100", "html_text": "12,395,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 659.0057, 606.96, 675.8606 ], "cells": [ { "location": [ 27.6, 659.0057, 124.16, 675.8606 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 659.0057, 220.72, 675.8606 ], "text": "194,800", "html_text": "194,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 659.0057, 317.28, 675.8606 ], "text": "6,400", "html_text": "6,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 659.0057, 413.84, 675.8606 ], "text": "9,500", "html_text": "9,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 659.0057, 510.4, 675.8606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 659.0057, 606.96, 675.8606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 642.1509, 606.96, 659.0057 ], "cells": [ { "location": [ 27.6, 642.1509, 124.16, 659.0057 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 642.1509, 220.72, 659.0057 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 642.1509, 317.28, 659.0057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 642.1509, 413.84, 659.0057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 642.1509, 510.4, 659.0057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 642.1509, 606.96, 659.0057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 625.296, 606.96, 642.1509 ], "cells": [ { "location": [ 27.6, 625.296, 124.16, 642.1509 ], "text": "Continuing Approp.-General Fund", "html_text": "Continuing Approp.-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 625.296, 220.72, 642.1509 ], "text": "25,000,000", "html_text": "25,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 625.296, 317.28, 642.1509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 625.296, 413.84, 642.1509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 625.296, 510.4, 642.1509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 625.296, 606.96, 642.1509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 608.4411, 606.96, 625.296 ], "cells": [ { "location": [ 27.6, 608.4411, 124.16, 625.296 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 608.4411, 220.72, 625.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 608.4411, 317.28, 625.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 608.4411, 413.84, 625.296 ], "text": "(383,100)", "html_text": "(383,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 608.4411, 510.4, 625.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 608.4411, 606.96, 625.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 591.5863, 606.96, 608.4411 ], "cells": [ { "location": [ 27.6, 591.5863, 124.16, 608.4411 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 591.5863, 220.72, 608.4411 ], "text": "111,164,600", "html_text": "111,164,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 591.5863, 317.28, 608.4411 ], "text": "12,854,000", "html_text": "12,854,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 591.5863, 413.84, 608.4411 ], "text": "12,388,200", "html_text": "12,388,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 591.5863, 510.4, 608.4411 ], "text": "10,278,100", "html_text": "10,278,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 591.5863, 606.96, 608.4411 ], "text": "12,395,100", "html_text": "12,395,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 574.7314, 606.96, 591.5863 ], "cells": [ { "location": [ 27.6, 574.7314, 124.16, 591.5863 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 574.7314, 220.72, 591.5863 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 574.7314, 317.28, 591.5863 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 574.7314, 413.84, 591.5863 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 574.7314, 510.4, 591.5863 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 574.7314, 606.96, 591.5863 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 557.8766, 606.96, 574.7314 ], "cells": [ { "location": [ 27.6, 557.8766, 124.16, 574.7314 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 557.8766, 220.72, 574.7314 ], "text": "3,593,133", "html_text": "3,593,133", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 557.8766, 317.28, 574.7314 ], "text": "3,400,471", "html_text": "3,400,471", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 557.8766, 413.84, 574.7314 ], "text": "3,737,100", "html_text": "3,737,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 557.8766, 510.4, 574.7314 ], "text": "2,906,600", "html_text": "2,906,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 557.8766, 606.96, 574.7314 ], "text": "439,700", "html_text": "439,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 541.0217, 606.96, 557.8766 ], "cells": [ { "location": [ 27.6, 541.0217, 124.16, 557.8766 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 541.0217, 220.72, 557.8766 ], "text": "916,965", "html_text": "916,965", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 541.0217, 317.28, 557.8766 ], "text": "2,352,836", "html_text": "2,352,836", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 541.0217, 413.84, 557.8766 ], "text": "773,600", "html_text": "773,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 541.0217, 510.4, 557.8766 ], "text": "777,000", "html_text": "777,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 541.0217, 606.96, 557.8766 ], "text": "780,200", "html_text": "780,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 524.1669, 606.96, 541.0217 ], "cells": [ { "location": [ 27.6, 524.1669, 124.16, 541.0217 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 524.1669, 220.72, 541.0217 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 524.1669, 317.28, 541.0217 ], "text": "54,501,005", "html_text": "54,501,005", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 524.1669, 413.84, 541.0217 ], "text": "1,385,000", "html_text": "1,385,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 524.1669, 510.4, 541.0217 ], "text": "482,800", "html_text": "482,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 524.1669, 606.96, 541.0217 ], "text": "499,900", "html_text": "499,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 507.312, 606.96, 524.1669 ], "cells": [ { "location": [ 27.6, 507.312, 124.16, 524.1669 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 507.312, 220.72, 524.1669 ], "text": "4,510,098", "html_text": "4,510,098", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 507.312, 317.28, 524.1669 ], "text": "60,254,312", "html_text": "60,254,312", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 507.312, 413.84, 524.1669 ], "text": "5,895,700", "html_text": "5,895,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 507.312, 510.4, 524.1669 ], "text": "4,166,400", "html_text": "4,166,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 507.312, 606.96, 524.1669 ], "text": "1,719,800", "html_text": "1,719,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 490.4571, 606.96, 507.312 ], "cells": [ { "location": [ 27.6, 490.4571, 124.16, 507.312 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 490.4571, 220.72, 507.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 490.4571, 317.28, 507.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 490.4571, 413.84, 507.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 490.4571, 510.4, 507.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 490.4571, 606.96, 507.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 473.6023, 606.96, 490.4571 ], "cells": [ { "location": [ 27.6, 473.6023, 124.16, 490.4571 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 473.6023, 220.72, 490.4571 ], "text": "2,910,788", "html_text": "2,910,788", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 473.6023, 317.28, 490.4571 ], "text": "1,734,231", "html_text": "1,734,231", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 473.6023, 413.84, 490.4571 ], "text": "(4,083,000)", "html_text": "(4,083,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 473.6023, 510.4, 490.4571 ], "text": "841,100", "html_text": "841,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 473.6023, 606.96, 490.4571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 456.7474, 606.96, 473.6023 ], "cells": [ { "location": [ 27.6, 456.7474, 124.16, 473.6023 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 456.7474, 220.72, 473.6023 ], "text": "43,427,179", "html_text": "43,427,179", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 456.7474, 317.28, 473.6023 ], "text": "43,018,797", "html_text": "43,018,797", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 456.7474, 413.84, 473.6023 ], "text": "247,350,600", "html_text": "247,350,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 456.7474, 510.4, 473.6023 ], "text": "241,645,700", "html_text": "241,645,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 456.7474, 606.96, 473.6023 ], "text": "242,521,200", "html_text": "242,521,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 439.8926, 606.96, 456.7474 ], "cells": [ { "location": [ 27.6, 439.8926, 124.16, 456.7474 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 439.8926, 220.72, 456.7474 ], "text": "46,337,967", "html_text": "46,337,967", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 439.8926, 317.28, 456.7474 ], "text": "44,753,028", "html_text": "44,753,028", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 439.8926, 413.84, 456.7474 ], "text": "243,267,600", "html_text": "243,267,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 439.8926, 510.4, 456.7474 ], "text": "242,486,800", "html_text": "242,486,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 439.8926, 606.96, 456.7474 ], "text": "242,521,200", "html_text": "242,521,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 423.0377, 606.96, 439.8926 ], "cells": [ { "location": [ 27.6, 423.0377, 124.16, 439.8926 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 423.0377, 220.72, 439.8926 ], "text": "162,012,664", "html_text": "162,012,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 423.0377, 317.28, 439.8926 ], "text": "117,861,340", "html_text": "117,861,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 423.0377, 413.84, 439.8926 ], "text": "261,551,500", "html_text": "261,551,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 423.0377, 510.4, 439.8926 ], "text": "256,931,300", "html_text": "256,931,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 423.0377, 606.96, 439.8926 ], "text": "256,636,100", "html_text": "256,636,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 406.1829, 606.96, 423.0377 ], "cells": [ { "location": [ 27.6, 406.1829, 124.16, 423.0377 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 406.1829, 220.72, 423.0377 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 406.1829, 317.28, 423.0377 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 406.1829, 413.84, 423.0377 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 406.1829, 510.4, 423.0377 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 406.1829, 606.96, 423.0377 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 389.328, 606.96, 406.1829 ], "cells": [ { "location": [ 27.6, 389.328, 124.16, 406.1829 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 389.328, 220.72, 406.1829 ], "text": "6,543,736", "html_text": "6,543,736", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 389.328, 317.28, 406.1829 ], "text": "6,712,936", "html_text": "6,712,936", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 389.328, 413.84, 406.1829 ], "text": "8,942,100", "html_text": "8,942,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 389.328, 510.4, 406.1829 ], "text": "8,872,600", "html_text": "8,872,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 389.328, 606.96, 406.1829 ], "text": "9,028,300", "html_text": "9,028,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 372.4731, 606.96, 389.328 ], "cells": [ { "location": [ 27.6, 372.4731, 124.16, 389.328 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 372.4731, 220.72, 389.328 ], "text": "2,072,572", "html_text": "2,072,572", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 372.4731, 317.28, 389.328 ], "text": "1,981,695", "html_text": "1,981,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 372.4731, 413.84, 389.328 ], "text": "3,813,300", "html_text": "3,813,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 372.4731, 510.4, 389.328 ], "text": "3,474,100", "html_text": "3,474,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 372.4731, 606.96, 389.328 ], "text": "3,462,900", "html_text": "3,462,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 355.6183, 606.96, 372.4731 ], "cells": [ { "location": [ 27.6, 355.6183, 124.16, 372.4731 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 355.6183, 220.72, 372.4731 ], "text": "137,728,920", "html_text": "137,728,920", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 355.6183, 317.28, 372.4731 ], "text": "101,983,716", "html_text": "101,983,716", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 355.6183, 413.84, 372.4731 ], "text": "245,048,400", "html_text": "245,048,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 355.6183, 510.4, 372.4731 ], "text": "244,144,900", "html_text": "244,144,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 355.6183, 606.96, 372.4731 ], "text": "244,144,900", "html_text": "244,144,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 338.7634, 606.96, 355.6183 ], "cells": [ { "location": [ 27.6, 338.7634, 124.16, 355.6183 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 338.7634, 220.72, 355.6183 ], "text": "652,500", "html_text": "652,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 338.7634, 317.28, 355.6183 ], "text": "244,000", "html_text": "244,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 338.7634, 413.84, 355.6183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 338.7634, 510.4, 355.6183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 338.7634, 606.96, 355.6183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 321.9086, 606.96, 338.7634 ], "cells": [ { "location": [ 27.6, 321.9086, 124.16, 338.7634 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 321.9086, 220.72, 338.7634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 321.9086, 317.28, 338.7634 ], "text": "6,100,000", "html_text": "6,100,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 321.9086, 413.84, 338.7634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 321.9086, 510.4, 338.7634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 321.9086, 606.96, 338.7634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 305.0537, 606.96, 321.9086 ], "cells": [ { "location": [ 27.6, 305.0537, 124.16, 321.9086 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 305.0537, 220.72, 321.9086 ], "text": "146,997,727", "html_text": "146,997,727", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 305.0537, 317.28, 321.9086 ], "text": "117,022,347", "html_text": "117,022,347", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 305.0537, 413.84, 321.9086 ], "text": "257,803,800", "html_text": "257,803,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 305.0537, 510.4, 321.9086 ], "text": "256,491,600", "html_text": "256,491,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 305.0537, 606.96, 321.9086 ], "text": "256,636,100", "html_text": "256,636,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 288.1989, 606.96, 305.0537 ], "cells": [ { "location": [ 27.6, 288.1989, 124.16, 305.0537 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 288.1989, 220.72, 305.0537 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 288.1989, 317.28, 305.0537 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 288.1989, 413.84, 305.0537 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 288.1989, 510.4, 305.0537 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 288.1989, 606.96, 305.0537 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 271.344, 606.96, 288.1989 ], "cells": [ { "location": [ 27.6, 271.344, 124.16, 288.1989 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 271.344, 220.72, 288.1989 ], "text": "101,284,365", "html_text": "101,284,365", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 271.344, 317.28, 288.1989 ], "text": "11,668,862", "html_text": "11,668,862", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 271.344, 413.84, 288.1989 ], "text": "12,388,200", "html_text": "12,388,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 271.344, 510.4, 288.1989 ], "text": "10,278,100", "html_text": "10,278,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 271.344, 606.96, 288.1989 ], "text": "12,395,100", "html_text": "12,395,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 254.4891, 606.96, 271.344 ], "cells": [ { "location": [ 27.6, 254.4891, 124.16, 271.344 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 254.4891, 220.72, 271.344 ], "text": "1,109,626", "html_text": "1,109,626", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 254.4891, 317.28, 271.344 ], "text": "56,517,306", "html_text": "56,517,306", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 254.4891, 413.84, 271.344 ], "text": "2,989,100", "html_text": "2,989,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 254.4891, 510.4, 271.344 ], "text": "3,726,700", "html_text": "3,726,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 254.4891, 606.96, 271.344 ], "text": "1,719,800", "html_text": "1,719,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 237.6343, 606.96, 254.4891 ], "cells": [ { "location": [ 27.6, 237.6343, 124.16, 254.4891 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 237.6343, 220.72, 254.4891 ], "text": "44,603,736", "html_text": "44,603,736", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 237.6343, 317.28, 254.4891 ], "text": "48,836,178", "html_text": "48,836,178", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 237.6343, 413.84, 254.4891 ], "text": "242,426,500", "html_text": "242,426,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 237.6343, 510.4, 254.4891 ], "text": "242,486,800", "html_text": "242,486,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 237.6343, 606.96, 254.4891 ], "text": "242,521,200", "html_text": "242,521,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 220.7794, 606.96, 237.6343 ], "cells": [ { "location": [ 27.6, 220.7794, 124.16, 237.6343 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 220.7794, 220.72, 237.6343 ], "text": "146,997,727", "html_text": "146,997,727", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 220.7794, 317.28, 237.6343 ], "text": "117,022,347", "html_text": "117,022,347", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 220.7794, 413.84, 237.6343 ], "text": "257,803,800", "html_text": "257,803,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 220.7794, 510.4, 237.6343 ], "text": "256,491,600", "html_text": "256,491,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 220.7794, 606.96, 237.6343 ], "text": "256,636,100", "html_text": "256,636,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 203.9246, 606.96, 220.7794 ], "cells": [ { "location": [ 27.6, 203.9246, 124.16, 220.7794 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 203.9246, 220.72, 220.7794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 203.9246, 317.28, 220.7794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 203.9246, 413.84, 220.7794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 203.9246, 510.4, 220.7794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 203.9246, 606.96, 220.7794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 187.0697, 606.96, 203.9246 ], "cells": [ { "location": [ 27.6, 187.0697, 124.16, 203.9246 ], "text": "Operations", "html_text": "Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 187.0697, 220.72, 203.9246 ], "text": "69,055,803", "html_text": "69,055,803", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 187.0697, 317.28, 203.9246 ], "text": "5,455,410", "html_text": "5,455,410", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 187.0697, 413.84, 203.9246 ], "text": "6,714,300", "html_text": "6,714,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 187.0697, 510.4, 203.9246 ], "text": "6,284,000", "html_text": "6,284,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 187.0697, 606.96, 203.9246 ], "text": "6,356,000", "html_text": "6,356,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.6, 170.2149, 606.96, 187.0697 ], "cells": [ { "location": [ 27.6, 170.2149, 124.16, 187.0697 ], "text": "Grants", "html_text": "Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 170.2149, 220.72, 187.0697 ], "text": "77,941,924", "html_text": "77,941,924", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 170.2149, 317.28, 187.0697 ], "text": "111,566,937", "html_text": "111,566,937", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 170.2149, 413.84, 187.0697 ], "text": "251,089,500", "html_text": "251,089,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 170.2149, 510.4, 187.0697 ], "text": "250,207,600", "html_text": "250,207,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 170.2149, 606.96, 187.0697 ], "text": "250,280,100", "html_text": "250,280,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.6, 153.36, 606.96, 170.2149 ], "cells": [ { "location": [ 27.6, 153.36, 124.16, 170.2149 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 153.36, 220.72, 170.2149 ], "text": "146,997,727", "html_text": "146,997,727", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 153.36, 317.28, 170.2149 ], "text": "117,022,347", "html_text": "117,022,347", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 153.36, 413.84, 170.2149 ], "text": "257,803,800", "html_text": "257,803,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 153.36, 510.4, 170.2149 ], "text": "256,491,600", "html_text": "256,491,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 153.36, 606.96, 170.2149 ], "text": "256,636,100", "html_text": "256,636,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 35, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 29, "type": "TEXT", "location": { "l": 25.2, "t": 139.68, "r": 600.96, "b": 88.56 }, "text": "The Department for Local Government (DLG), pursuant to KRS 147A.002, is an independent agency attached to the Office of the Governor. As the liaison between the Governor and local units of government, DLG coordinates and resolves local government issues and concerns, fulfills statutory obligations of the State Local Finance Officer and the State Local Debt Officer, and administers federal and state grants-in-aid.", "reading_order": 2 }, { "page": 29, "type": "TEXT", "location": { "l": 25.44, "t": 80.88, "r": 600.72, "b": 43.68 }, "text": "The Commissioner's Office formulates policy that governs programs administered by the Department. The office also serves as a liaison with state and federal agencies that deal with each of the Kentucky's 120 counties, 411 cities, 2,013 special districts and the 15 Area Development Districts.", "reading_order": 3 }, { "page": 29, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.56, "b": 9.12 }, "text": "20", "reading_order": 4 } ] }, { "page": 30, "items": [ { "page": 30, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 602.64, "b": 680.16 }, "text": "The Office of Federal Grants administers the Community Development Block Grant (CDBG) program (including the CDBG - Disaster Recovery, the Recovery Housing program, and the PRICE program), Appalachian Regional Commission, Delta Regional Authority, the Land and Water Conservation Fund, and the Kentucky Recreational Trails program. The office maintains the Commonwealth's Clearinghouse for all federal grants and is responsible for disseminating information to local governments regarding program purposes and eligibility, evaluating applications for need and eligibility, and making recommendations to the commissioner or appropriate board for funding. The office also prepares grant agreements, disperses funds, reviews program records for compliance, provides technical assistance, and ensures program close out.", "reading_order": 0 }, { "page": 30, "type": "TEXT", "location": { "l": 25.92, "t": 671.04, "r": 597.36, "b": 634.08 }, "text": "The Office Field Services supports the Governor's mission to deliver good government to all constituents across the state. Field service representatives travel throughout the Commonwealth of Kentucky and answer citizens' questions, resolve problems, and aid local government officials with their government duties.", "reading_order": 1 }, { "page": 30, "type": "TEXT", "location": { "l": 25.92, "t": 625.2, "r": 592.08, "b": 588 }, "text": "The Office of Financial Management and Administration provides agency administrative support. It has the responsibility for personnel administration, payroll, purchasing, library management, accounting, and budgeting for the entire agency. The Office provides information technology support for the Department and to local government units.", "reading_order": 2 }, { "page": 30, "type": "TEXT", "location": { "l": 26.4, "t": 579.12, "r": 340.08, "b": 567.36 }, "text": "Within the Office of Financial Management and Administration are the:", "reading_order": 3 }, { "page": 30, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 557.04, "r": 596.64, "b": 520.56 }, "text": "Counties Branch: Relates to the statutory obligations of the State Local Finance Officer and the State Local Debt Officer. The branch annually certifies property tax rates for counties, Local Officials training hours, and the annual cost of living adjustment for all constitutional officers.", "marker": "•", "list_id": "L2", "level": 0, "reading_order": 4 }, { "page": 30, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 517.92, "r": 590.4, "b": 469.2 }, "text": "Cities and Special Districts Branch: Provides technical assistance to cities and special districts throughout the Commonwealth so that those municipalities can meet their statutory obligations on ethics ordinances, audits, budgets, Uniform Financial Information Reports (UFIRs), annexations, etc. Additionally, all Special Purpose Governmental Entity reporting is processed through the Branch.", "marker": "•", "list_id": "L2", "level": 0, "reading_order": 5 }, { "page": 30, "type": "TEXT", "location": { "l": 26.16, "t": 460.08, "r": 595.68, "b": 398.64 }, "text": "The Office of State Grants promotes economic development in Kentucky's localities. It is responsible for financial management, accounting, and fund allocation and reporting of the Local Government Economic Development Fund (LGEDF) and the Local Government Economic Assistance Fund (LGEAF). The agency also reviews and approves LGEDF statutory grant applications; and administers the Regional Development Agency Assistance program, Flood Control Local Match Participation program, Area Development funds, Joint Funding Administration program, and administers line item projects identified in the Enacted Budget.", "reading_order": 6 }, { "page": 30, "type": "TEXT", "location": { "l": 25.44, "t": 390.24, "r": 604.8, "b": 305.04 }, "text": "The Office of Legal Services provides technical and compliance assistance to local government officials regarding various federal and state laws and assists local governments with a broad range of administrative and legal matters, including finance, budget preparation, procurement and surplus property, debts, interlocal cooperation agreements, ethics, conflicts of interest, administrative and personnel policies, roads and road aid, and annexation. The Office of Legal Services is also available to advise local governments concerning the various legal requirements of the state and federal grant programs administered by the department. The Office of Legal Services serves as legal counsel for the State Local Finance Officer/Debt Officer (SLDO/SLFO) and assists the SLDO/SLFO in performing his or her statutory duties.", "reading_order": 7 }, { "page": 30, "type": "TITLE", "location": { "l": 26.4, "t": 295.92, "r": 59.76, "b": 283.92 }, "text": "Policy", "reading_order": 8, "level": 2 }, { "page": 30, "type": "TEXT", "location": { "l": 25.68, "t": 274.32, "r": 600.24, "b": 237.12 }, "text": "The base budget includes Restricted Funds in the amount of $500,000 in each fiscal year to the Kentucky Mountain Regional Recreation Authority to increase economic development, tourism, and outdoor recreation for residents and visitors. The funds are from the statewide transient room taxes collected pursuant to KRS 142.400(2).", "reading_order": 9 }, { "page": 30, "type": "TEXT", "location": { "l": 26.88, "t": 228.48, "r": 367.92, "b": 215.76 }, "text": "The base budget in each fiscal year includes General Fund for the following:", "reading_order": 10 }, { "page": 30, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 206.16, "r": 510.72, "b": 193.92 }, "text": "$3,984,000 for the Joint Funding Administration Program in support of the area development districts", "marker": "•", "list_id": "L3", "level": 0, "reading_order": 11 }, { "page": 30, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 192.24, "r": 300.24, "b": 180.48 }, "text": "$257,800 for the support of the Mary Kendall Homes", "marker": "•", "list_id": "L3", "level": 0, "reading_order": 12 }, { "page": 30, "type": "LIST_ITEM", "location": { "l": 43.2, "t": 178.32, "r": 313.44, "b": 166.32 }, "text": "$257,800 for the support of Gateway Juvenile Diversion", "marker": "•", "list_id": "L3", "level": 0, "reading_order": 13 }, { "page": 30, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 164.4, "r": 522.96, "b": 152.16 }, "text": "$250,000 for Area Development Districts to match increased Appalachian Regional Commission grants.", "marker": "•", "list_id": "L3", "level": 0, "reading_order": 14 }, { "page": 30, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 150.48, "r": 476.64, "b": 137.76 }, "text": "$250,000 for Area Development Districts to match increased Delta Regional Authority grants.", "marker": "•", "list_id": "L3", "level": 0, "reading_order": 15 }, { "page": 30, "type": "TEXT", "location": { "l": 311.04, "t": 18.24, "r": 322.08, "b": 9.12 }, "text": "21", "reading_order": 16 } ] }, { "page": 31, "items": [ { "page": 31, "type": "TEXT", "location": { "l": 202.56, "t": 766.08, "r": 429.84, "b": 740.88 }, "text": "General Government\nLocal Government Economic Assistance Fund", "reading_order": 0 }, { "page": 31, "type": "TABLE", "location": { "l": 27.84, "t": 745.68, "r": 605.04, "b": 413.52 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS General Fund
Regular Appropriation35,214,20037,228,20031,983,90027,926,60025,211,700
Other3,081,257(5,071,204)(2,416,400)
Total General Fund38,295,45732,156,99629,567,50027,926,60025,211,700
TOTAL SOURCE OF FUNDS38,295,45732,156,99629,567,50027,926,60025,211,700
EXPENDITURES BY CLASS
Grants Loans Benefits38,295,45732,156,99629,567,50027,926,60025,211,700
TOTAL EXPENDITURES38,295,45732,156,99629,567,50027,926,60025,211,700
EXPENDITURES BY FUND SOURCE
General Fund38,295,45732,156,99629,567,50027,926,60025,211,700
TOTAL EXPENDITURES38,295,45732,156,99629,567,50027,926,60025,211,700
EXPENDITURES BY UNIT
County Coal Severance16,506,29912,950,0228,379,5007,905,1005,808,500
Cities Coal Severance1,828,1911,438,891931,100878,300645,400
County Mineral Severance18,008,01915,553,46418,231,20017,228,90016,882,000
Cities Mineral Severance1,952,9492,214,6192,025,7001,914,3001,875,800
TOTAL EXPENDITURES38,295,45732,156,99629,567,50027,926,60025,211,700
", "rows": [ { "row_index": 0, "location": [ 27.84, 727.2267, 605.04, 745.68 ], "cells": [ { "location": [ 27.84, 727.2267, 124.04, 745.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 727.2267, 220.24, 745.68 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 727.2267, 316.44, 745.68 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 727.2267, 412.64, 745.68 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 727.2267, 508.84, 745.68 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 727.2267, 605.04, 745.68 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 708.7733, 605.04, 727.2267 ], "cells": [ { "location": [ 27.84, 708.7733, 124.04, 727.2267 ], "text": "SOURCE OF FUNDS General Fund", "html_text": "SOURCE OF FUNDS General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 708.7733, 220.24, 727.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 708.7733, 316.44, 727.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 708.7733, 412.64, 727.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 708.7733, 508.84, 727.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 708.7733, 605.04, 727.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 690.32, 605.04, 708.7733 ], "cells": [ { "location": [ 27.84, 690.32, 124.04, 708.7733 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 690.32, 220.24, 708.7733 ], "text": "35,214,200", "html_text": "35,214,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 690.32, 316.44, 708.7733 ], "text": "37,228,200", "html_text": "37,228,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 690.32, 412.64, 708.7733 ], "text": "31,983,900", "html_text": "31,983,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 690.32, 508.84, 708.7733 ], "text": "27,926,600", "html_text": "27,926,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 690.32, 605.04, 708.7733 ], "text": "25,211,700", "html_text": "25,211,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 671.8667, 605.04, 690.32 ], "cells": [ { "location": [ 27.84, 671.8667, 124.04, 690.32 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 671.8667, 220.24, 690.32 ], "text": "3,081,257", "html_text": "3,081,257", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 671.8667, 316.44, 690.32 ], "text": "(5,071,204)", "html_text": "(5,071,204)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 671.8667, 412.64, 690.32 ], "text": "(2,416,400)", "html_text": "(2,416,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 671.8667, 508.84, 690.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 671.8667, 605.04, 690.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 653.4133, 605.04, 671.8667 ], "cells": [ { "location": [ 27.84, 653.4133, 124.04, 671.8667 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 653.4133, 220.24, 671.8667 ], "text": "38,295,457", "html_text": "38,295,457", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 653.4133, 316.44, 671.8667 ], "text": "32,156,996", "html_text": "32,156,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 653.4133, 412.64, 671.8667 ], "text": "29,567,500", "html_text": "29,567,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 653.4133, 508.84, 671.8667 ], "text": "27,926,600", "html_text": "27,926,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 653.4133, 605.04, 671.8667 ], "text": "25,211,700", "html_text": "25,211,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 634.96, 605.04, 653.4133 ], "cells": [ { "location": [ 27.84, 634.96, 124.04, 653.4133 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 634.96, 220.24, 653.4133 ], "text": "38,295,457", "html_text": "38,295,457", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 634.96, 316.44, 653.4133 ], "text": "32,156,996", "html_text": "32,156,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 634.96, 412.64, 653.4133 ], "text": "29,567,500", "html_text": "29,567,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 634.96, 508.84, 653.4133 ], "text": "27,926,600", "html_text": "27,926,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 634.96, 605.04, 653.4133 ], "text": "25,211,700", "html_text": "25,211,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 616.5067, 605.04, 634.96 ], "cells": [ { "location": [ 27.84, 616.5067, 124.04, 634.96 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 616.5067, 220.24, 634.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 616.5067, 316.44, 634.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 616.5067, 412.64, 634.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 616.5067, 508.84, 634.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 616.5067, 605.04, 634.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 598.0533, 605.04, 616.5067 ], "cells": [ { "location": [ 27.84, 598.0533, 124.04, 616.5067 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 598.0533, 220.24, 616.5067 ], "text": "38,295,457", "html_text": "38,295,457", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 598.0533, 316.44, 616.5067 ], "text": "32,156,996", "html_text": "32,156,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 598.0533, 412.64, 616.5067 ], "text": "29,567,500", "html_text": "29,567,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 598.0533, 508.84, 616.5067 ], "text": "27,926,600", "html_text": "27,926,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 598.0533, 605.04, 616.5067 ], "text": "25,211,700", "html_text": "25,211,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 579.6, 605.04, 598.0533 ], "cells": [ { "location": [ 27.84, 579.6, 124.04, 598.0533 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 579.6, 220.24, 598.0533 ], "text": "38,295,457", "html_text": "38,295,457", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 579.6, 316.44, 598.0533 ], "text": "32,156,996", "html_text": "32,156,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 579.6, 412.64, 598.0533 ], "text": "29,567,500", "html_text": "29,567,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 579.6, 508.84, 598.0533 ], "text": "27,926,600", "html_text": "27,926,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 579.6, 605.04, 598.0533 ], "text": "25,211,700", "html_text": "25,211,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 561.1467, 605.04, 579.6 ], "cells": [ { "location": [ 27.84, 561.1467, 124.04, 579.6 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 561.1467, 220.24, 579.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 561.1467, 316.44, 579.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 561.1467, 412.64, 579.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 561.1467, 508.84, 579.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 561.1467, 605.04, 579.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 542.6933, 605.04, 561.1467 ], "cells": [ { "location": [ 27.84, 542.6933, 124.04, 561.1467 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 542.6933, 220.24, 561.1467 ], "text": "38,295,457", "html_text": "38,295,457", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 542.6933, 316.44, 561.1467 ], "text": "32,156,996", "html_text": "32,156,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 542.6933, 412.64, 561.1467 ], "text": "29,567,500", "html_text": "29,567,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 542.6933, 508.84, 561.1467 ], "text": "27,926,600", "html_text": "27,926,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 542.6933, 605.04, 561.1467 ], "text": "25,211,700", "html_text": "25,211,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 524.24, 605.04, 542.6933 ], "cells": [ { "location": [ 27.84, 524.24, 124.04, 542.6933 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 524.24, 220.24, 542.6933 ], "text": "38,295,457", "html_text": "38,295,457", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 524.24, 316.44, 542.6933 ], "text": "32,156,996", "html_text": "32,156,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 524.24, 412.64, 542.6933 ], "text": "29,567,500", "html_text": "29,567,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 524.24, 508.84, 542.6933 ], "text": "27,926,600", "html_text": "27,926,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 524.24, 605.04, 542.6933 ], "text": "25,211,700", "html_text": "25,211,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 505.7867, 605.04, 524.24 ], "cells": [ { "location": [ 27.84, 505.7867, 124.04, 524.24 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 505.7867, 220.24, 524.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 505.7867, 316.44, 524.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 505.7867, 412.64, 524.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 505.7867, 508.84, 524.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 505.7867, 605.04, 524.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 487.3333, 605.04, 505.7867 ], "cells": [ { "location": [ 27.84, 487.3333, 124.04, 505.7867 ], "text": "County Coal Severance", "html_text": "County Coal Severance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 487.3333, 220.24, 505.7867 ], "text": "16,506,299", "html_text": "16,506,299", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 487.3333, 316.44, 505.7867 ], "text": "12,950,022", "html_text": "12,950,022", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 487.3333, 412.64, 505.7867 ], "text": "8,379,500", "html_text": "8,379,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 487.3333, 508.84, 505.7867 ], "text": "7,905,100", "html_text": "7,905,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 487.3333, 605.04, 505.7867 ], "text": "5,808,500", "html_text": "5,808,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 468.88, 605.04, 487.3333 ], "cells": [ { "location": [ 27.84, 468.88, 124.04, 487.3333 ], "text": "Cities Coal Severance", "html_text": "Cities Coal Severance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 468.88, 220.24, 487.3333 ], "text": "1,828,191", "html_text": "1,828,191", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 468.88, 316.44, 487.3333 ], "text": "1,438,891", "html_text": "1,438,891", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 468.88, 412.64, 487.3333 ], "text": "931,100", "html_text": "931,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 468.88, 508.84, 487.3333 ], "text": "878,300", "html_text": "878,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 468.88, 605.04, 487.3333 ], "text": "645,400", "html_text": "645,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 450.4267, 605.04, 468.88 ], "cells": [ { "location": [ 27.84, 450.4267, 124.04, 468.88 ], "text": "County Mineral Severance", "html_text": "County Mineral Severance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 450.4267, 220.24, 468.88 ], "text": "18,008,019", "html_text": "18,008,019", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 450.4267, 316.44, 468.88 ], "text": "15,553,464", "html_text": "15,553,464", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 450.4267, 412.64, 468.88 ], "text": "18,231,200", "html_text": "18,231,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 450.4267, 508.84, 468.88 ], "text": "17,228,900", "html_text": "17,228,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 450.4267, 605.04, 468.88 ], "text": "16,882,000", "html_text": "16,882,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 431.9733, 605.04, 450.4267 ], "cells": [ { "location": [ 27.84, 431.9733, 124.04, 450.4267 ], "text": "Cities Mineral Severance", "html_text": "Cities Mineral Severance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 431.9733, 220.24, 450.4267 ], "text": "1,952,949", "html_text": "1,952,949", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 431.9733, 316.44, 450.4267 ], "text": "2,214,619", "html_text": "2,214,619", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 431.9733, 412.64, 450.4267 ], "text": "2,025,700", "html_text": "2,025,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 431.9733, 508.84, 450.4267 ], "text": "1,914,300", "html_text": "1,914,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 431.9733, 605.04, 450.4267 ], "text": "1,875,800", "html_text": "1,875,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 413.52, 605.04, 431.9733 ], "cells": [ { "location": [ 27.84, 413.52, 124.04, 431.9733 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 413.52, 220.24, 431.9733 ], "text": "38,295,457", "html_text": "38,295,457", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 413.52, 316.44, 431.9733 ], "text": "32,156,996", "html_text": "32,156,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 413.52, 412.64, 431.9733 ], "text": "29,567,500", "html_text": "29,567,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 413.52, 508.84, 431.9733 ], "text": "27,926,600", "html_text": "27,926,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 413.52, 605.04, 431.9733 ], "text": "25,211,700", "html_text": "25,211,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 18, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 31, "type": "TEXT", "location": { "l": 25.2, "t": 399.6, "r": 605.04, "b": 313.68 }, "text": "The Local Government Economic Assistance Fund (LGEAF) in KRS 42.450-42.495 is a revenue sharing program that was created by the 1980 Regular Session of the General Assembly to return a portion of the coal and minerals severance taxes to local governments in areas where the minerals were extracted. These funds are used by those communities to strengthen and \"to improve the environment for new industry and to improve the quality of life of the residents.\" Counties that contain industries involved in the production of coal or minerals such as natural gas, oil, and stone and incorporated cities within those counties are eligible to receive LGEAF payments. Likewise, counties and their cities affected by the transportation of coal are eligible to receive a portion of the returned severance taxes.", "reading_order": 2 }, { "page": 31, "type": "TEXT", "location": { "l": 24.96, "t": 306, "r": 600.96, "b": 220.32 }, "text": "The LGEAF program is funded from 50 percent of minerals taxes (oil, natural gas, and other minerals) and a share of coal severance tax receipts. The portion of the program funded from coal severance funds currently returns funds to an estimated 22 counties and 60 cities at the end of each fiscal quarter. While Kentucky statute directs that 15 percent of the coal severance tax receipts to the LGEAF, recent appropriation bills have authorized that 30 percent of coal severance tax receipts are transferred to the LGEAF to be distributed to local governments. Quarterly allocations are made to localities according to such criteria as population, income, the amount and distance coal is transported over local areas, and coal severance taxes collected from producers in the county.", "reading_order": 3 }, { "page": 31, "type": "TEXT", "location": { "l": 25.92, "t": 212.16, "r": 587.76, "b": 185.76 }, "text": "The LGEAF minerals severance tax program currently returns funds to an estimated 99 counties and approximately 254 cities. Quarterly allocations are made to localities according to taxes collected from producers in the county.", "reading_order": 4 }, { "page": 31, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.32, "b": 9.36 }, "text": "22", "reading_order": 5 } ] }, { "page": 32, "items": [ { "page": 32, "type": "TEXT", "location": { "l": 25.68, "t": 764.88, "r": 599.76, "b": 692.64 }, "text": "KRS 42.455(2)(3)(4) governs the allowable uses of LGEAF funds and specifically prohibits the expenditure of LGEAF for the expenses related to the administration of government. Kentucky statute directs that coal \"impact\" counties must expend 100 percent of funds in the transportation category in accordance with KRS 42.470(1)(c), and that thirty percent of all funds given to coal \"producer\" counties must be expended on the county coal haul road system. The remaining 70 percent of the fund shall be spent on priority categories limited to the following but in no event shall grants obtained under this program be used for expenses related to administration of government:", "reading_order": 0 }, { "page": 32, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 682.8, "r": 518.16, "b": 671.28 }, "text": "Public safety, including law enforcement, fire protection, ambulance service and other related services.", "marker": "•", "list_id": "L4", "level": 0, "reading_order": 1 }, { "page": 32, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 668.64, "r": 528.24, "b": 657.12 }, "text": "Environmental protection, including sewage disposal, sanitation, solid waste and other related programs,", "marker": "•", "list_id": "L4", "level": 0, "reading_order": 2 }, { "page": 32, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 654.72, "r": 384.96, "b": 643.2 }, "text": "Public transportation, including mass transit systems, streets and roads.", "marker": "•", "list_id": "L4", "level": 0, "reading_order": 3 }, { "page": 32, "type": "LIST_ITEM", "location": { "l": 44.4, "t": 640.8, "r": 97.68, "b": 630 }, "text": "Health.", "marker": "•", "list_id": "L4", "level": 0, "reading_order": 4 }, { "page": 32, "type": "LIST_ITEM", "location": { "l": 44.4, "t": 626.4, "r": 116.88, "b": 615.84 }, "text": "Recreation.", "marker": "•", "list_id": "L4", "level": 0, "reading_order": 5 }, { "page": 32, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 612.96, "r": 219.12, "b": 601.2 }, "text": "Libraries and educational facilities,", "marker": "•", "list_id": "L4", "level": 0, "reading_order": 6 }, { "page": 32, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 598.56, "r": 270, "b": 587.28 }, "text": "Services for the poor, aged, and handicapped.", "marker": "•", "list_id": "L4", "level": 0, "reading_order": 7 }, { "page": 32, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 584.64, "r": 234, "b": 573.36 }, "text": "Industrial and economic development.", "marker": "•", "list_id": "L4", "level": 0, "reading_order": 8 }, { "page": 32, "type": "LIST_ITEM", "location": { "l": 44.4, "t": 570.96, "r": 162, "b": 559.92 }, "text": "Vocational education:", "marker": "•", "list_id": "L4", "level": 0, "reading_order": 9 }, { "page": 32, "type": "LIST_ITEM", "location": { "l": 44.64, "t": 557.04, "r": 169.44, "b": 545.04 }, "text": "Workforce training; and", "marker": "•", "list_id": "L4", "level": 0, "reading_order": 10 }, { "page": 32, "type": "LIST_ITEM", "location": { "l": 44.4, "t": 541.92, "r": 240.24, "b": 529.92 }, "text": "Secondary wood industry development.", "marker": "•", "list_id": "L4", "level": 0, "reading_order": 11 }, { "page": 32, "type": "TITLE", "location": { "l": 26.88, "t": 519.84, "r": 59.52, "b": 507.84 }, "text": "Policy", "reading_order": 12, "level": 2 }, { "page": 32, "type": "TEXT", "location": { "l": 25.68, "t": 497.76, "r": 605.52, "b": 437.28 }, "text": "The budget suspends KRS 42.470(1)(a) suspending the statutory severance allocations formula and directs 70 percent of moneys in the Local Government Economic Assistance Fund to be distributed to each coal producing county on the basis of the ratio of coal severed in each respective county to the coal severed statewide. It also suspends KRS 42.470(1)(c), so that no allocation shall be distributed to non-coal producing counties and suspends KRS 42.455(2) so that no funds appropriated to the Local Government Economic Assistance Fund are required to be spent on the coal haul road system.", "reading_order": 13 }, { "page": 32, "type": "TEXT", "location": { "l": 25.92, "t": 428.16, "r": 596.88, "b": 403.44 }, "text": "Before allocations to either Local Government Economic Assistance Fund or Local Government Economic Development Fund, a number of specified uses of General Fund coal severance tax revenues are outlined as follows:", "reading_order": 14 }, { "page": 32, "type": "TEXT", "location": { "l": 25.92, "t": 393.84, "r": 605.52, "b": 369.84 }, "text": "Off-the-Top Funding Items: funds are provided for specified uses from General Fund coal severance tax revenues, many resulting from the suspension of KRS 42.450 to 42.495:", "reading_order": 15 }, { "page": 32, "type": "LIST_ITEM", "location": { "l": 27.84, "t": 360.24, "r": 596.64, "b": 335.52 }, "text": "$669,700 for the Department for Local Government to administer Local Government Economic Development Fund and Local Government Economic Assistance Fund programs", "marker": "•", "list_id": "L5", "level": 0, "reading_order": 16 }, { "page": 32, "type": "LIST_ITEM", "location": { "l": 25.92, "t": 326.64, "r": 605.52, "b": 289.92 }, "text": "$17,747,700 in fiscal year 2027 and $16,786,600 in fiscal year 2028 for debt service to the Finance and Administration Cabinet equating to 100 percent of the debt service needed to support bonds authorized in the 2008, and 2010 sessions of the General Assembly.", "marker": "•", "list_id": "L5", "level": 0, "reading_order": 17 }, { "page": 32, "type": "TEXT", "location": { "l": 311.04, "t": 18.24, "r": 322.56, "b": 9.12 }, "text": "23", "reading_order": 18 } ] }, { "page": 33, "items": [ { "page": 33, "type": "TEXT", "location": { "l": 198.48, "t": 764.4, "r": 432.96, "b": 740.88 }, "text": "General Government\nLocal Government Economic Development Fund", "reading_order": 0 }, { "page": 33, "type": "TABLE", "location": { "l": 27.84, "t": 756.72, "r": 604.8, "b": 386.88 }, "text": "
Local Government FY 2024Real Estate Government Fund
Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation39,816,60042,689,30028,548,60020,494,70015,059,000
Other2,963,875(9,115,170)(6,823,800)
Total General Fund42,780,47533,574,13021,724,80020,494,70015,059,000
Restricted Funds
Non-Revenue Receipts125,000
Total Restricted Funds125,000
TOTAL SOURCE OF FUNDS42,905,47533,574,13021,724,80020,494,70015,059,000
EXPENDITURES BY CLASS
Grants Loans Benefits42,905,47533,574,13021,724,80020,494,70015,059,000
TOTAL EXPENDITURES42,905,47533,574,13021,724,80020,494,70015,059,000
EXPENDITURES BY FUND SOURCE
General Fund42,780,47533,574,13021,724,80020,494,70015,059,000
Restricted Funds125,000
TOTAL EXPENDITURES42,905,47533,574,13021,724,80020,494,70015,059,000
EXPENDITURES BY UNIT
Economic Development Fund42,905,47533,574,13021,724,80020,494,70015,059,000
TOTAL EXPENDITURES42,905,47533,574,13021,724,80020,494,70015,059,000
", "rows": [ { "row_index": 0, "location": [ 27.84, 721.4971, 604.8, 756.72 ], "cells": [ { "location": [ 27.84, 721.4971, 124, 756.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 2, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 721.4971, 220.16, 756.72 ], "text": "Local Government FY 2024", "html_text": "Local Government FY 2024", "links": [], "cell_header_index": 1, "rowspan": 2, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 739.1086, 604.8, 756.72 ], "text": "Real Estate Government Fund", "html_text": "Real Estate Government Fund", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 220.16, 721.4971, 604.8, 739.1086 ], "cells": [ { "location": [ 220.16, 721.4971, 316.32, 739.1086 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 721.4971, 412.48, 739.1086 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 721.4971, 508.64, 739.1086 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 721.4971, 604.8, 739.1086 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 703.8857, 604.8, 721.4971 ], "cells": [ { "location": [ 27.84, 703.8857, 124, 721.4971 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 703.8857, 220.16, 721.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 703.8857, 316.32, 721.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 703.8857, 412.48, 721.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 703.8857, 508.64, 721.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 703.8857, 604.8, 721.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 686.2743, 604.8, 703.8857 ], "cells": [ { "location": [ 27.84, 686.2743, 124, 703.8857 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 686.2743, 220.16, 703.8857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 686.2743, 316.32, 703.8857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 686.2743, 412.48, 703.8857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 686.2743, 508.64, 703.8857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 686.2743, 604.8, 703.8857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 668.6629, 604.8, 686.2743 ], "cells": [ { "location": [ 27.84, 668.6629, 124, 686.2743 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 668.6629, 220.16, 686.2743 ], "text": "39,816,600", "html_text": "39,816,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 668.6629, 316.32, 686.2743 ], "text": "42,689,300", "html_text": "42,689,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 668.6629, 412.48, 686.2743 ], "text": "28,548,600", "html_text": "28,548,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 668.6629, 508.64, 686.2743 ], "text": "20,494,700", "html_text": "20,494,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 668.6629, 604.8, 686.2743 ], "text": "15,059,000", "html_text": "15,059,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 651.0514, 604.8, 668.6629 ], "cells": [ { "location": [ 27.84, 651.0514, 124, 668.6629 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 651.0514, 220.16, 668.6629 ], "text": "2,963,875", "html_text": "2,963,875", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 651.0514, 316.32, 668.6629 ], "text": "(9,115,170)", "html_text": "(9,115,170)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 651.0514, 412.48, 668.6629 ], "text": "(6,823,800)", "html_text": "(6,823,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 651.0514, 508.64, 668.6629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 651.0514, 604.8, 668.6629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 633.44, 604.8, 651.0514 ], "cells": [ { "location": [ 27.84, 633.44, 124, 651.0514 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 633.44, 220.16, 651.0514 ], "text": "42,780,475", "html_text": "42,780,475", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 633.44, 316.32, 651.0514 ], "text": "33,574,130", "html_text": "33,574,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 633.44, 412.48, 651.0514 ], "text": "21,724,800", "html_text": "21,724,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 633.44, 508.64, 651.0514 ], "text": "20,494,700", "html_text": "20,494,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 633.44, 604.8, 651.0514 ], "text": "15,059,000", "html_text": "15,059,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 615.8286, 604.8, 633.44 ], "cells": [ { "location": [ 27.84, 615.8286, 124, 633.44 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 615.8286, 220.16, 633.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 615.8286, 316.32, 633.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 615.8286, 412.48, 633.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 615.8286, 508.64, 633.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 615.8286, 604.8, 633.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 598.2171, 604.8, 615.8286 ], "cells": [ { "location": [ 27.84, 598.2171, 124, 615.8286 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 598.2171, 220.16, 615.8286 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 598.2171, 316.32, 615.8286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 598.2171, 412.48, 615.8286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 598.2171, 508.64, 615.8286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 598.2171, 604.8, 615.8286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 580.6057, 604.8, 598.2171 ], "cells": [ { "location": [ 27.84, 580.6057, 124, 598.2171 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 580.6057, 220.16, 598.2171 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 580.6057, 316.32, 598.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 580.6057, 412.48, 598.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 580.6057, 508.64, 598.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 580.6057, 604.8, 598.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 562.9943, 604.8, 580.6057 ], "cells": [ { "location": [ 27.84, 562.9943, 124, 580.6057 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 562.9943, 220.16, 580.6057 ], "text": "42,905,475", "html_text": "42,905,475", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 562.9943, 316.32, 580.6057 ], "text": "33,574,130", "html_text": "33,574,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 562.9943, 412.48, 580.6057 ], "text": "21,724,800", "html_text": "21,724,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 562.9943, 508.64, 580.6057 ], "text": "20,494,700", "html_text": "20,494,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 562.9943, 604.8, 580.6057 ], "text": "15,059,000", "html_text": "15,059,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 545.3829, 604.8, 562.9943 ], "cells": [ { "location": [ 27.84, 545.3829, 124, 562.9943 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 545.3829, 220.16, 562.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 545.3829, 316.32, 562.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 545.3829, 412.48, 562.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 545.3829, 508.64, 562.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 545.3829, 604.8, 562.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 527.7714, 604.8, 545.3829 ], "cells": [ { "location": [ 27.84, 527.7714, 124, 545.3829 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 527.7714, 220.16, 545.3829 ], "text": "42,905,475", "html_text": "42,905,475", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 527.7714, 316.32, 545.3829 ], "text": "33,574,130", "html_text": "33,574,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 527.7714, 412.48, 545.3829 ], "text": "21,724,800", "html_text": "21,724,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 527.7714, 508.64, 545.3829 ], "text": "20,494,700", "html_text": "20,494,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 527.7714, 604.8, 545.3829 ], "text": "15,059,000", "html_text": "15,059,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 510.16, 604.8, 527.7714 ], "cells": [ { "location": [ 27.84, 510.16, 124, 527.7714 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 510.16, 220.16, 527.7714 ], "text": "42,905,475", "html_text": "42,905,475", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 510.16, 316.32, 527.7714 ], "text": "33,574,130", "html_text": "33,574,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 510.16, 412.48, 527.7714 ], "text": "21,724,800", "html_text": "21,724,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 510.16, 508.64, 527.7714 ], "text": "20,494,700", "html_text": "20,494,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 510.16, 604.8, 527.7714 ], "text": "15,059,000", "html_text": "15,059,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 492.5486, 604.8, 510.16 ], "cells": [ { "location": [ 27.84, 492.5486, 124, 510.16 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 492.5486, 220.16, 510.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 492.5486, 316.32, 510.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 492.5486, 412.48, 510.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 492.5486, 508.64, 510.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 492.5486, 604.8, 510.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 474.9371, 604.8, 492.5486 ], "cells": [ { "location": [ 27.84, 474.9371, 124, 492.5486 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 474.9371, 220.16, 492.5486 ], "text": "42,780,475", "html_text": "42,780,475", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 474.9371, 316.32, 492.5486 ], "text": "33,574,130", "html_text": "33,574,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 474.9371, 412.48, 492.5486 ], "text": "21,724,800", "html_text": "21,724,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 474.9371, 508.64, 492.5486 ], "text": "20,494,700", "html_text": "20,494,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 474.9371, 604.8, 492.5486 ], "text": "15,059,000", "html_text": "15,059,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 457.3257, 604.8, 474.9371 ], "cells": [ { "location": [ 27.84, 457.3257, 124, 474.9371 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 457.3257, 220.16, 474.9371 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 457.3257, 316.32, 474.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 457.3257, 412.48, 474.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 457.3257, 508.64, 474.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 457.3257, 604.8, 474.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 439.7143, 604.8, 457.3257 ], "cells": [ { "location": [ 27.84, 439.7143, 124, 457.3257 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 439.7143, 220.16, 457.3257 ], "text": "42,905,475", "html_text": "42,905,475", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 439.7143, 316.32, 457.3257 ], "text": "33,574,130", "html_text": "33,574,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 439.7143, 412.48, 457.3257 ], "text": "21,724,800", "html_text": "21,724,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 439.7143, 508.64, 457.3257 ], "text": "20,494,700", "html_text": "20,494,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 439.7143, 604.8, 457.3257 ], "text": "15,059,000", "html_text": "15,059,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 422.1029, 604.8, 439.7143 ], "cells": [ { "location": [ 27.84, 422.1029, 124, 439.7143 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 422.1029, 220.16, 439.7143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 422.1029, 316.32, 439.7143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 422.1029, 412.48, 439.7143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 422.1029, 508.64, 439.7143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 422.1029, 604.8, 439.7143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 404.4914, 604.8, 422.1029 ], "cells": [ { "location": [ 27.84, 404.4914, 124, 422.1029 ], "text": "Economic Development Fund", "html_text": "Economic Development Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 404.4914, 220.16, 422.1029 ], "text": "42,905,475", "html_text": "42,905,475", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 404.4914, 316.32, 422.1029 ], "text": "33,574,130", "html_text": "33,574,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 404.4914, 412.48, 422.1029 ], "text": "21,724,800", "html_text": "21,724,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 404.4914, 508.64, 422.1029 ], "text": "20,494,700", "html_text": "20,494,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 404.4914, 604.8, 422.1029 ], "text": "15,059,000", "html_text": "15,059,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 386.88, 604.8, 404.4914 ], "cells": [ { "location": [ 27.84, 386.88, 124, 404.4914 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 386.88, 220.16, 404.4914 ], "text": "42,905,475", "html_text": "42,905,475", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 386.88, 316.32, 404.4914 ], "text": "33,574,130", "html_text": "33,574,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 386.88, 412.48, 404.4914 ], "text": "21,724,800", "html_text": "21,724,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 386.88, 508.64, 404.4914 ], "text": "20,494,700", "html_text": "20,494,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 386.88, 604.8, 404.4914 ], "text": "15,059,000", "html_text": "15,059,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 21, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 33, "type": "TEXT", "location": { "l": 25.92, "t": 374.4, "r": 583.44, "b": 349.68 }, "text": "The Local Government Economic Development Fund (LGEDF) in KRS 42.458-42.495 is a revenue-sharing program that was created by the 1992 General Assembly to provide coal-producing counties with a means to attract new industry.", "reading_order": 2 }, { "page": 33, "type": "TEXT", "location": { "l": 25.44, "t": 340.56, "r": 582.72, "b": 291.12 }, "text": "The Executive budget provides $20,494,700 in General Fund in fiscal year 2027 and $15,059,000 in fiscal year 2028 coalescence tax revenues to the LGEDF. These funds will be transferred to the LGEDF Single-County accounts to be allocated to projects with the concurrence of the respective county judge/executive, state senator(s), and state representative(s) of each county. Currently, 30 counties receive allocations to their Single-County account.", "reading_order": 3 }, { "page": 33, "type": "TITLE", "location": { "l": 26.64, "t": 282.72, "r": 59.76, "b": 270 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 33, "type": "TEXT", "location": { "l": 25.44, "t": 260.64, "r": 605.04, "b": 223.44 }, "text": "The budget suspends KRS 42.450 to 42.495, so that 70 percent of the severance and processing taxes on coal collected annually is transferred to the Local Government Economic Development Fund and 30 percent of the severance and processing taxes on coal collected annually shall be transferred to the Local Government Economic Assistance Fund.", "reading_order": 5 }, { "page": 33, "type": "TEXT", "location": { "l": 26.16, "t": 214.56, "r": 605.52, "b": 189.6 }, "text": "Off-the-Top Funding Items: funds are provided for specified uses from General Fund coal severance tax revenues, many resulting from the suspension of KRS 42.450 to 42.495:", "reading_order": 6 }, { "page": 33, "type": "LIST_ITEM", "location": { "l": 26.64, "t": 180.48, "r": 597.12, "b": 156 }, "text": "$669,700 for the Department for Local Government to administer Local Government Economic Development Fund and Local Government Economic Assistance Fund programs", "marker": "•", "list_id": "L6", "level": 0, "reading_order": 7 }, { "page": 33, "type": "LIST_ITEM", "location": { "l": 25.44, "t": 146.64, "r": 606, "b": 109.92 }, "text": "$17,747,700 in fiscal year 2027 and $16,786,600 in fiscal year 2028 for debt service to the Finance and Administration Cabinet equating to 100 percent of the debt service needed to support bonds authorized in the 2008, and 2010 sessions of the General Assembly.", "marker": "•", "list_id": "L6", "level": 0, "reading_order": 8 }, { "page": 33, "type": "TEXT", "location": { "l": 310.8, "t": 18.48, "r": 322.56, "b": 9.12 }, "text": "24", "reading_order": 9 } ] }, { "page": 34, "items": [ { "page": 34, "type": "TEXT", "location": { "l": 180, "t": 765.6, "r": 452.88, "b": 740.88 }, "text": "Severance Tax Dedicated Programs 2026-2028 Biennium\nUsing Consensus Forecast Estimate", "reading_order": 0 }, { "page": 34, "type": "TABLE", "location": { "l": 27.84, "t": 736.8, "r": 607.68, "b": 520.8 }, "text": "
FY 2026 RevisedFY 2027 RecommendedFY 2028 Recommended
Coal Severance Tax Resources
Coal Severance Tax49,804,80047,695,60038,969,200
Less: DLG LGEDF Admin cost(669,700)(669,700)(669,700)
Less: Debt Service (Past Bond Appropriations)(18,099,700)(17,747,700)(16,786,600)
Total coal severance tax resources to be distributed31,035,40029,278,20021,512,900
Local Government Economic Assistance Fund (LGEAF) Total Funds
Coal Severance Tax Revenue9,310,6008,783,4006,453,900
Other Mineral Severance Tax Revenue20,256,90019,143,20018,757,800
Total LGEAF29,567,50027,926,60025,211,700
Local Government Economic Development Fund (LGEDF)
Coal Severance Tax Revenue21,724,80020,494,70015,059,000
Total LGEDF21,724,80020,494,70015,059,000
", "rows": [ { "row_index": 0, "location": [ 27.84, 720.1846, 607.68, 736.8 ], "cells": [ { "location": [ 27.84, 720.1846, 172.8, 736.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 172.8, 720.1846, 317.76, 736.8 ], "text": "FY 2026 Revised", "html_text": "FY 2026 Revised", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 720.1846, 462.72, 736.8 ], "text": "FY 2027 Recommended", "html_text": "FY 2027 Recommended", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.72, 720.1846, 607.68, 736.8 ], "text": "FY 2028 Recommended", "html_text": "FY 2028 Recommended", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 703.5692, 607.68, 720.1846 ], "cells": [ { "location": [ 27.84, 703.5692, 607.68, 720.1846 ], "text": "Coal Severance Tax Resources", "html_text": "Coal Severance Tax Resources", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 686.9538, 607.68, 703.5692 ], "cells": [ { "location": [ 27.84, 686.9538, 172.8, 703.5692 ], "text": "Coal Severance Tax", "html_text": "Coal Severance Tax", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 172.8, 686.9538, 317.76, 703.5692 ], "text": "49,804,800", "html_text": "49,804,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 686.9538, 462.72, 703.5692 ], "text": "47,695,600", "html_text": "47,695,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.72, 686.9538, 607.68, 703.5692 ], "text": "38,969,200", "html_text": "38,969,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 670.3385, 607.68, 686.9538 ], "cells": [ { "location": [ 27.84, 670.3385, 172.8, 686.9538 ], "text": "Less: DLG LGEDF Admin cost", "html_text": "Less: DLG LGEDF Admin cost", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 172.8, 670.3385, 317.76, 686.9538 ], "text": "(669,700)", "html_text": "(669,700)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 670.3385, 462.72, 686.9538 ], "text": "(669,700)", "html_text": "(669,700)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.72, 670.3385, 607.68, 686.9538 ], "text": "(669,700)", "html_text": "(669,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 653.7231, 607.68, 670.3385 ], "cells": [ { "location": [ 27.84, 653.7231, 172.8, 670.3385 ], "text": "Less: Debt Service (Past Bond Appropriations)", "html_text": "Less: Debt Service (Past Bond Appropriations)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 172.8, 653.7231, 317.76, 670.3385 ], "text": "(18,099,700)", "html_text": "(18,099,700)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 653.7231, 462.72, 670.3385 ], "text": "(17,747,700)", "html_text": "(17,747,700)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.72, 653.7231, 607.68, 670.3385 ], "text": "(16,786,600)", "html_text": "(16,786,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 637.1077, 607.68, 653.7231 ], "cells": [ { "location": [ 27.84, 637.1077, 172.8, 653.7231 ], "text": "Total coal severance tax resources to be distributed", "html_text": "Total coal severance tax resources to be distributed", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 172.8, 637.1077, 317.76, 653.7231 ], "text": "31,035,400", "html_text": "31,035,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 637.1077, 462.72, 653.7231 ], "text": "29,278,200", "html_text": "29,278,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.72, 637.1077, 607.68, 653.7231 ], "text": "21,512,900", "html_text": "21,512,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 620.4923, 607.68, 637.1077 ], "cells": [ { "location": [ 27.84, 620.4923, 607.68, 637.1077 ], "text": "Local Government Economic Assistance Fund (LGEAF) Total Funds", "html_text": "Local Government Economic Assistance Fund (LGEAF) Total Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 603.8769, 607.68, 620.4923 ], "cells": [ { "location": [ 27.84, 603.8769, 172.8, 620.4923 ], "text": "Coal Severance Tax Revenue", "html_text": "Coal Severance Tax Revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 172.8, 603.8769, 317.76, 620.4923 ], "text": "9,310,600", "html_text": "9,310,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 603.8769, 462.72, 620.4923 ], "text": "8,783,400", "html_text": "8,783,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.72, 603.8769, 607.68, 620.4923 ], "text": "6,453,900", "html_text": "6,453,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 587.2615, 607.68, 603.8769 ], "cells": [ { "location": [ 27.84, 587.2615, 172.8, 603.8769 ], "text": "Other Mineral Severance Tax Revenue", "html_text": "Other Mineral Severance Tax Revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 172.8, 587.2615, 317.76, 603.8769 ], "text": "20,256,900", "html_text": "20,256,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 587.2615, 462.72, 603.8769 ], "text": "19,143,200", "html_text": "19,143,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.72, 587.2615, 607.68, 603.8769 ], "text": "18,757,800", "html_text": "18,757,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 570.6462, 607.68, 587.2615 ], "cells": [ { "location": [ 27.84, 570.6462, 172.8, 587.2615 ], "text": "Total LGEAF", "html_text": "Total LGEAF", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 172.8, 570.6462, 317.76, 587.2615 ], "text": "29,567,500", "html_text": "29,567,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 570.6462, 462.72, 587.2615 ], "text": "27,926,600", "html_text": "27,926,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.72, 570.6462, 607.68, 587.2615 ], "text": "25,211,700", "html_text": "25,211,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 554.0308, 607.68, 570.6462 ], "cells": [ { "location": [ 27.84, 554.0308, 607.68, 570.6462 ], "text": "Local Government Economic Development Fund (LGEDF)", "html_text": "Local Government Economic Development Fund (LGEDF)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 537.4154, 607.68, 554.0308 ], "cells": [ { "location": [ 27.84, 537.4154, 172.8, 554.0308 ], "text": "Coal Severance Tax Revenue", "html_text": "Coal Severance Tax Revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 172.8, 537.4154, 317.76, 554.0308 ], "text": "21,724,800", "html_text": "21,724,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 537.4154, 462.72, 554.0308 ], "text": "20,494,700", "html_text": "20,494,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.72, 537.4154, 607.68, 554.0308 ], "text": "15,059,000", "html_text": "15,059,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 520.8, 607.68, 537.4154 ], "cells": [ { "location": [ 27.84, 520.8, 172.8, 537.4154 ], "text": "Total LGEDF", "html_text": "Total LGEDF", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 172.8, 520.8, 317.76, 537.4154 ], "text": "21,724,800", "html_text": "21,724,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 520.8, 462.72, 537.4154 ], "text": "20,494,700", "html_text": "20,494,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.72, 520.8, 607.68, 537.4154 ], "text": "15,059,000", "html_text": "15,059,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 13, "n_cols": 4, "ref": "#/tables/0", "reading_order": 1 }, { "page": 34, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.8, "b": 9.12 }, "text": "25", "reading_order": 2 } ] }, { "page": 35, "items": [ { "page": 35, "type": "TEXT", "location": { "l": 199.68, "t": 765.84, "r": 433.92, "b": 739.92 }, "text": "General Government\nRegional Development Agency Assistance Fund", "reading_order": 0 }, { "page": 35, "type": "TABLE", "location": { "l": 28.08, "t": 725.76, "r": 605.52, "b": 431.04 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward11
Current Receipts6,000,0006,000,0006,000,0006,000,0006,000,000
Total Restricted Funds6,000,0016,000,0016,000,0006,000,0006,000,000
TOTAL SOURCE OF FUNDS6,000,0016,000,0016,000,0006,000,0006,000,000
EXPENDITURES BY CLASS
Personnel Costs6,000,0006,000,0006,000,0006,000,0006,000,000
TOTAL EXPENDITURES6,000,0006,000,0006,000,0006,000,0006,000,000
EXPENDITURES BY FUND SOURCE
Restricted Funds6,000,0006,000,0006,000,0006,000,0006,000,000
TOTAL EXPENDITURES6,000,0006,000,0006,000,0006,000,0006,000,000
EXPENDITURES BY UNIT
Regional Development Agency Assistance Fund6,000,0006,000,0006,000,0006,000,0006,000,000
TOTAL EXPENDITURES6,000,0006,000,0006,000,0006,000,0006,000,000
", "rows": [ { "row_index": 0, "location": [ 28.08, 707.34, 605.52, 725.76 ], "cells": [ { "location": [ 28.08, 707.34, 124.32, 725.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 707.34, 220.56, 725.76 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 707.34, 316.8, 725.76 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 707.34, 413.04, 725.76 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 707.34, 509.28, 725.76 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 707.34, 605.52, 725.76 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 688.92, 605.52, 707.34 ], "cells": [ { "location": [ 28.08, 688.92, 124.32, 707.34 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 688.92, 220.56, 707.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 688.92, 316.8, 707.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 688.92, 413.04, 707.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 688.92, 509.28, 707.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 688.92, 605.52, 707.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 670.5, 605.52, 688.92 ], "cells": [ { "location": [ 28.08, 670.5, 124.32, 688.92 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 670.5, 220.56, 688.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 670.5, 316.8, 688.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 670.5, 413.04, 688.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 670.5, 509.28, 688.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 670.5, 605.52, 688.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 652.08, 605.52, 670.5 ], "cells": [ { "location": [ 28.08, 652.08, 124.32, 670.5 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 652.08, 220.56, 670.5 ], "text": "1", "html_text": "1", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 652.08, 316.8, 670.5 ], "text": "1", "html_text": "1", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 652.08, 413.04, 670.5 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 652.08, 509.28, 670.5 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 652.08, 605.52, 670.5 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 633.66, 605.52, 652.08 ], "cells": [ { "location": [ 28.08, 633.66, 124.32, 652.08 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 633.66, 220.56, 652.08 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 633.66, 316.8, 652.08 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 633.66, 413.04, 652.08 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 633.66, 509.28, 652.08 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 633.66, 605.52, 652.08 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 615.24, 605.52, 633.66 ], "cells": [ { "location": [ 28.08, 615.24, 124.32, 633.66 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 615.24, 220.56, 633.66 ], "text": "6,000,001", "html_text": "6,000,001", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 615.24, 316.8, 633.66 ], "text": "6,000,001", "html_text": "6,000,001", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 615.24, 413.04, 633.66 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 615.24, 509.28, 633.66 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 615.24, 605.52, 633.66 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 596.82, 605.52, 615.24 ], "cells": [ { "location": [ 28.08, 596.82, 124.32, 615.24 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 596.82, 220.56, 615.24 ], "text": "6,000,001", "html_text": "6,000,001", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 596.82, 316.8, 615.24 ], "text": "6,000,001", "html_text": "6,000,001", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 596.82, 413.04, 615.24 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 596.82, 509.28, 615.24 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 596.82, 605.52, 615.24 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 578.4, 605.52, 596.82 ], "cells": [ { "location": [ 28.08, 578.4, 124.32, 596.82 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 578.4, 220.56, 596.82 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 578.4, 316.8, 596.82 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 578.4, 413.04, 596.82 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 578.4, 509.28, 596.82 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 578.4, 605.52, 596.82 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 559.98, 605.52, 578.4 ], "cells": [ { "location": [ 28.08, 559.98, 124.32, 578.4 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 559.98, 220.56, 578.4 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 559.98, 316.8, 578.4 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 559.98, 413.04, 578.4 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 559.98, 509.28, 578.4 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 559.98, 605.52, 578.4 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 541.56, 605.52, 559.98 ], "cells": [ { "location": [ 28.08, 541.56, 124.32, 559.98 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 541.56, 220.56, 559.98 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 541.56, 316.8, 559.98 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 541.56, 413.04, 559.98 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 541.56, 509.28, 559.98 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 541.56, 605.52, 559.98 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 523.14, 605.52, 541.56 ], "cells": [ { "location": [ 28.08, 523.14, 124.32, 541.56 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 523.14, 220.56, 541.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 523.14, 316.8, 541.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 523.14, 413.04, 541.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 523.14, 509.28, 541.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 523.14, 605.52, 541.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 504.72, 605.52, 523.14 ], "cells": [ { "location": [ 28.08, 504.72, 124.32, 523.14 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 504.72, 220.56, 523.14 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 504.72, 316.8, 523.14 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 504.72, 413.04, 523.14 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 504.72, 509.28, 523.14 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 504.72, 605.52, 523.14 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 486.3, 605.52, 504.72 ], "cells": [ { "location": [ 28.08, 486.3, 124.32, 504.72 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 486.3, 220.56, 504.72 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 486.3, 316.8, 504.72 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 486.3, 413.04, 504.72 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 486.3, 509.28, 504.72 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 486.3, 605.52, 504.72 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 467.88, 605.52, 486.3 ], "cells": [ { "location": [ 28.08, 467.88, 124.32, 486.3 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 467.88, 220.56, 486.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 467.88, 316.8, 486.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 467.88, 413.04, 486.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 467.88, 509.28, 486.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 467.88, 605.52, 486.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 449.46, 605.52, 467.88 ], "cells": [ { "location": [ 28.08, 449.46, 124.32, 467.88 ], "text": "Regional Development Agency Assistance Fund", "html_text": "Regional Development Agency Assistance Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 449.46, 220.56, 467.88 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 449.46, 316.8, 467.88 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 449.46, 413.04, 467.88 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 449.46, 509.28, 467.88 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 449.46, 605.52, 467.88 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 431.04, 605.52, 449.46 ], "cells": [ { "location": [ 28.08, 431.04, 124.32, 449.46 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 431.04, 220.56, 449.46 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 431.04, 316.8, 449.46 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 431.04, 413.04, 449.46 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 431.04, 509.28, 449.46 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 431.04, 605.52, 449.46 ], "text": "6,000,000", "html_text": "6,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 16, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 35, "type": "TEXT", "location": { "l": 25.44, "t": 419.04, "r": 605.76, "b": 321.36 }, "text": "The Regional Development Agency Assistance Fund receives $6 million each year from the Tennessee Valley Authority in-lieu-of payment and is administered by the Department for Local Government for the purpose of providing funding to agencies that are designated to receive funding in a given fiscal year by the fiscal court of each fund-eligible county through the Regional Development Agency Assistance Fund (RDAAF). The funds are distributed to Industrial Development Authorities (IDAs) established under KRS 154.50-301 to 154.50-346. The funds are used for: economic development and job creation activities; acquiring federal, state, or private matching funds to the extent possible; and debt service for approved projects; that the agency is empowered to undertake in that county. Grants obtained under this program shall not be used for salaries, consulting fees, or operational expenses.", "reading_order": 2 }, { "page": 35, "type": "TEXT", "location": { "l": 25.68, "t": 313.44, "r": 584.64, "b": 275.04 }, "text": "Applications for grants from funds provided for in KRS 96.895 shall be made by the legislative bodies of one or more counties entitled to receive money from the RDAAF; include any recipient agency as a co-applicant on the application; and include a concurrence letter from each legislative body entitled to receive the money.", "reading_order": 3 }, { "page": 35, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.56, "b": 8.88 }, "text": "26", "reading_order": 4 } ] }, { "page": 36, "items": [ { "page": 36, "type": "TABLE", "location": { "l": 26.4, "t": 765.12, "r": 607.2, "b": 337.92 }, "text": "
General Government
Executive Branch Ethics Commission
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation624,600681,900701,300673,400688,200
State Salary and Compensation Allocation39,200
Budget Reduction-General Fund(21,000)
Total General Fund663,800681,900680,300673,400688,200
Restricted Funds
Balance Forward106,886165,688204,800255,500145,200
Current Receipts413,692511,044587,600587,600587,600
Total Restricted Funds520,578676,732792,400843,100732,800
TOTAL SOURCE OF FUNDS1,184,3781,358,6321,472,7001,516,5001,421,000
EXPENDITURES BY CLASS
Personnel Costs917,255919,491962,6001,103,1001,122,400
Operating Expenses101,434234,311254,600268,200274,100
TOTAL EXPENDITURES1,018,6901,153,8011,217,2001,371,3001,396,500
EXPENDITURES BY FUND SOURCE
General Fund663,800681,900680,300673,400688,200
Restricted Funds354,890471,901536,900697,900708,300
TOTAL EXPENDITURES1,018,6901,153,8011,217,2001,371,3001,396,500
EXPENDITURES BY UNIT
Executive Branch Ethics Commission1,018,6901,153,8011,217,2001,371,3001,396,500
TOTAL EXPENDITURES1,018,6901,153,8011,217,2001,371,3001,396,500
", "rows": [ { "row_index": 0, "location": [ 26.4, 748.032, 607.2, 765.12 ], "cells": [ { "location": [ 26.4, 748.032, 123.2, 765.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 748.032, 607.2, 765.12 ], "text": "General Government", "html_text": "General Government", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 730.944, 607.2, 748.032 ], "cells": [ { "location": [ 26.4, 730.944, 123.2, 748.032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 730.944, 607.2, 748.032 ], "text": "Executive Branch Ethics Commission", "html_text": "Executive Branch Ethics Commission", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 713.856, 607.2, 730.944 ], "cells": [ { "location": [ 26.4, 713.856, 123.2, 730.944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 713.856, 220, 730.944 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 713.856, 316.8, 730.944 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 713.856, 413.6, 730.944 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 713.856, 510.4, 730.944 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 713.856, 607.2, 730.944 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 696.768, 607.2, 713.856 ], "cells": [ { "location": [ 26.4, 696.768, 123.2, 713.856 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 696.768, 220, 713.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 696.768, 316.8, 713.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 696.768, 413.6, 713.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 696.768, 510.4, 713.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 696.768, 607.2, 713.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 679.68, 607.2, 696.768 ], "cells": [ { "location": [ 26.4, 679.68, 123.2, 696.768 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 679.68, 220, 696.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 679.68, 316.8, 696.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 679.68, 413.6, 696.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 679.68, 510.4, 696.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 679.68, 607.2, 696.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 662.592, 607.2, 679.68 ], "cells": [ { "location": [ 26.4, 662.592, 123.2, 679.68 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 662.592, 220, 679.68 ], "text": "624,600", "html_text": "624,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 662.592, 316.8, 679.68 ], "text": "681,900", "html_text": "681,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 662.592, 413.6, 679.68 ], "text": "701,300", "html_text": "701,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 662.592, 510.4, 679.68 ], "text": "673,400", "html_text": "673,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 662.592, 607.2, 679.68 ], "text": "688,200", "html_text": "688,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 645.504, 607.2, 662.592 ], "cells": [ { "location": [ 26.4, 645.504, 123.2, 662.592 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 645.504, 220, 662.592 ], "text": "39,200", "html_text": "39,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 645.504, 316.8, 662.592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 645.504, 413.6, 662.592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 645.504, 510.4, 662.592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 645.504, 607.2, 662.592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 628.416, 607.2, 645.504 ], "cells": [ { "location": [ 26.4, 628.416, 123.2, 645.504 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 628.416, 220, 645.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 628.416, 316.8, 645.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 628.416, 413.6, 645.504 ], "text": "(21,000)", "html_text": "(21,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 628.416, 510.4, 645.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 628.416, 607.2, 645.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 611.328, 607.2, 628.416 ], "cells": [ { "location": [ 26.4, 611.328, 123.2, 628.416 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 611.328, 220, 628.416 ], "text": "663,800", "html_text": "663,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 611.328, 316.8, 628.416 ], "text": "681,900", "html_text": "681,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 611.328, 413.6, 628.416 ], "text": "680,300", "html_text": "680,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 611.328, 510.4, 628.416 ], "text": "673,400", "html_text": "673,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 611.328, 607.2, 628.416 ], "text": "688,200", "html_text": "688,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 594.24, 607.2, 611.328 ], "cells": [ { "location": [ 26.4, 594.24, 123.2, 611.328 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 594.24, 220, 611.328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 594.24, 316.8, 611.328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 594.24, 413.6, 611.328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 594.24, 510.4, 611.328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 594.24, 607.2, 611.328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 577.152, 607.2, 594.24 ], "cells": [ { "location": [ 26.4, 577.152, 123.2, 594.24 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 577.152, 220, 594.24 ], "text": "106,886", "html_text": "106,886", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 577.152, 316.8, 594.24 ], "text": "165,688", "html_text": "165,688", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 577.152, 413.6, 594.24 ], "text": "204,800", "html_text": "204,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 577.152, 510.4, 594.24 ], "text": "255,500", "html_text": "255,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 577.152, 607.2, 594.24 ], "text": "145,200", "html_text": "145,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 560.064, 607.2, 577.152 ], "cells": [ { "location": [ 26.4, 560.064, 123.2, 577.152 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 560.064, 220, 577.152 ], "text": "413,692", "html_text": "413,692", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 560.064, 316.8, 577.152 ], "text": "511,044", "html_text": "511,044", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 560.064, 413.6, 577.152 ], "text": "587,600", "html_text": "587,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 560.064, 510.4, 577.152 ], "text": "587,600", "html_text": "587,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 560.064, 607.2, 577.152 ], "text": "587,600", "html_text": "587,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 542.976, 607.2, 560.064 ], "cells": [ { "location": [ 26.4, 542.976, 123.2, 560.064 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 542.976, 220, 560.064 ], "text": "520,578", "html_text": "520,578", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 542.976, 316.8, 560.064 ], "text": "676,732", "html_text": "676,732", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 542.976, 413.6, 560.064 ], "text": "792,400", "html_text": "792,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 542.976, 510.4, 560.064 ], "text": "843,100", "html_text": "843,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 542.976, 607.2, 560.064 ], "text": "732,800", "html_text": "732,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 525.888, 607.2, 542.976 ], "cells": [ { "location": [ 26.4, 525.888, 123.2, 542.976 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 525.888, 220, 542.976 ], "text": "1,184,378", "html_text": "1,184,378", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 525.888, 316.8, 542.976 ], "text": "1,358,632", "html_text": "1,358,632", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 525.888, 413.6, 542.976 ], "text": "1,472,700", "html_text": "1,472,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 525.888, 510.4, 542.976 ], "text": "1,516,500", "html_text": "1,516,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 525.888, 607.2, 542.976 ], "text": "1,421,000", "html_text": "1,421,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 508.8, 607.2, 525.888 ], "cells": [ { "location": [ 26.4, 508.8, 123.2, 525.888 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 508.8, 220, 525.888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 508.8, 316.8, 525.888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 508.8, 413.6, 525.888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 508.8, 510.4, 525.888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 508.8, 607.2, 525.888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 491.712, 607.2, 508.8 ], "cells": [ { "location": [ 26.4, 491.712, 123.2, 508.8 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 491.712, 220, 508.8 ], "text": "917,255", "html_text": "917,255", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 491.712, 316.8, 508.8 ], "text": "919,491", "html_text": "919,491", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 491.712, 413.6, 508.8 ], "text": "962,600", "html_text": "962,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 491.712, 510.4, 508.8 ], "text": "1,103,100", "html_text": "1,103,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 491.712, 607.2, 508.8 ], "text": "1,122,400", "html_text": "1,122,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 474.624, 607.2, 491.712 ], "cells": [ { "location": [ 26.4, 474.624, 123.2, 491.712 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 474.624, 220, 491.712 ], "text": "101,434", "html_text": "101,434", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 474.624, 316.8, 491.712 ], "text": "234,311", "html_text": "234,311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 474.624, 413.6, 491.712 ], "text": "254,600", "html_text": "254,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 474.624, 510.4, 491.712 ], "text": "268,200", "html_text": "268,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 474.624, 607.2, 491.712 ], "text": "274,100", "html_text": "274,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 457.536, 607.2, 474.624 ], "cells": [ { "location": [ 26.4, 457.536, 123.2, 474.624 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 457.536, 220, 474.624 ], "text": "1,018,690", "html_text": "1,018,690", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 457.536, 316.8, 474.624 ], "text": "1,153,801", "html_text": "1,153,801", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 457.536, 413.6, 474.624 ], "text": "1,217,200", "html_text": "1,217,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 457.536, 510.4, 474.624 ], "text": "1,371,300", "html_text": "1,371,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 457.536, 607.2, 474.624 ], "text": "1,396,500", "html_text": "1,396,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 440.448, 607.2, 457.536 ], "cells": [ { "location": [ 26.4, 440.448, 123.2, 457.536 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 440.448, 220, 457.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 440.448, 316.8, 457.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 440.448, 413.6, 457.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 440.448, 510.4, 457.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 440.448, 607.2, 457.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 423.36, 607.2, 440.448 ], "cells": [ { "location": [ 26.4, 423.36, 123.2, 440.448 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 423.36, 220, 440.448 ], "text": "663,800", "html_text": "663,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 423.36, 316.8, 440.448 ], "text": "681,900", "html_text": "681,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 423.36, 413.6, 440.448 ], "text": "680,300", "html_text": "680,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 423.36, 510.4, 440.448 ], "text": "673,400", "html_text": "673,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 423.36, 607.2, 440.448 ], "text": "688,200", "html_text": "688,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 406.272, 607.2, 423.36 ], "cells": [ { "location": [ 26.4, 406.272, 123.2, 423.36 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 406.272, 220, 423.36 ], "text": "354,890", "html_text": "354,890", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 406.272, 316.8, 423.36 ], "text": "471,901", "html_text": "471,901", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 406.272, 413.6, 423.36 ], "text": "536,900", "html_text": "536,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 406.272, 510.4, 423.36 ], "text": "697,900", "html_text": "697,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 406.272, 607.2, 423.36 ], "text": "708,300", "html_text": "708,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 389.184, 607.2, 406.272 ], "cells": [ { "location": [ 26.4, 389.184, 123.2, 406.272 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 389.184, 220, 406.272 ], "text": "1,018,690", "html_text": "1,018,690", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 389.184, 316.8, 406.272 ], "text": "1,153,801", "html_text": "1,153,801", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 389.184, 413.6, 406.272 ], "text": "1,217,200", "html_text": "1,217,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 389.184, 510.4, 406.272 ], "text": "1,371,300", "html_text": "1,371,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 389.184, 607.2, 406.272 ], "text": "1,396,500", "html_text": "1,396,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 372.096, 607.2, 389.184 ], "cells": [ { "location": [ 26.4, 372.096, 123.2, 389.184 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 372.096, 220, 389.184 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 372.096, 316.8, 389.184 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 372.096, 413.6, 389.184 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 372.096, 510.4, 389.184 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 372.096, 607.2, 389.184 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 355.008, 607.2, 372.096 ], "cells": [ { "location": [ 26.4, 355.008, 123.2, 372.096 ], "text": "Executive Branch Ethics Commission", "html_text": "Executive Branch Ethics Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 355.008, 220, 372.096 ], "text": "1,018,690", "html_text": "1,018,690", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 355.008, 316.8, 372.096 ], "text": "1,153,801", "html_text": "1,153,801", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 355.008, 413.6, 372.096 ], "text": "1,217,200", "html_text": "1,217,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 355.008, 510.4, 372.096 ], "text": "1,371,300", "html_text": "1,371,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 355.008, 607.2, 372.096 ], "text": "1,396,500", "html_text": "1,396,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.4, 337.92, 607.2, 355.008 ], "cells": [ { "location": [ 26.4, 337.92, 123.2, 355.008 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 337.92, 220, 355.008 ], "text": "1,018,690", "html_text": "1,018,690", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 337.92, 316.8, 355.008 ], "text": "1,153,801", "html_text": "1,153,801", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 337.92, 413.6, 355.008 ], "text": "1,217,200", "html_text": "1,217,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 337.92, 510.4, 355.008 ], "text": "1,371,300", "html_text": "1,371,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 337.92, 607.2, 355.008 ], "text": "1,396,500", "html_text": "1,396,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 25, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 36, "type": "TEXT", "location": { "l": 25.68, "t": 326.16, "r": 605.76, "b": 275.76 }, "text": "In accordance with KRS 11A, the Executive Branch Ethics Commission is responsible for reviewing the personal financial interests of the constitutional officers and management personnel in state government in order to prevent conflicts of interest. Additionally, the Commission issues advisory opinions with regard to ethical conduct, investigates and enforces possible violations of the Code, and provides a registration mechanism for executive agency lobbyists.", "reading_order": 1 }, { "page": 36, "type": "TITLE", "location": { "l": 26.64, "t": 267.84, "r": 59.76, "b": 254.88 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 36, "type": "TEXT", "location": { "l": 25.44, "t": 246, "r": 581.04, "b": 220.56 }, "text": "The budget in each fiscal year requires all penalties collected or received by the Executive Branch Ethics Commission to be credited to a trust and agency fund account to be used by the Commission for the cost of conducting administrative hearings.", "reading_order": 3 }, { "page": 36, "type": "TEXT", "location": { "l": 25.68, "t": 212.4, "r": 605.28, "b": 174.72 }, "text": "The Governor's budget includes additional funding in the amount of $16,500 in fiscal year 2027 and $33,900 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $11,900 and $24,400, respectively.", "reading_order": 4 }, { "page": 36, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.08, "b": 9.12 }, "text": "27", "reading_order": 5 } ] }, { "page": 37, "items": [ { "page": 37, "type": "TABLE", "location": { "l": 26.16, "t": 774.48, "r": 606, "b": 373.44 }, "text": "
General Government\\nSecretary of State
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward8,080,6628,770,15610,735,90011,781,0003,108,400
Current Receipts6,782,2367,671,1787,804,8007,891,4007,967,600
Non-Revenue Receipts(10,000,000)
Total Restricted Funds14,862,89816,441,33418,540,7009,672,40011,076,000
TOTAL SOURCE OF FUNDS14,862,89816,441,33418,540,7009,672,40011,076,000
EXPENDITURES BY CLASS
Personnel Costs4,397,7784,514,7575,092,4004,948,5005,037,100
Operating Expenses1,440,8901,161,3771,665,3001,615,5001,615,500
Grants Loans Benefits2,000
Capital Outlay252,08829,319
Construction1,986
TOTAL EXPENDITURES6,092,7425,705,4536,759,7006,564,0006,652,600
EXPENDITURES BY FUND SOURCE
Restricted Funds6,092,7425,705,4536,759,7006,564,0006,652,600
TOTAL EXPENDITURES6,092,7425,705,4536,759,7006,564,0006,652,600
EXPENDITURES BY UNIT
General Administration76,28636,796266,900187,500255,700
General Operations6,016,4575,668,6576,492,8006,376,5006,396,900
TOTAL EXPENDITURES6,092,7425,705,4536,759,7006,564,0006,652,600
", "rows": [ { "row_index": 0, "location": [ 26.16, 757.0435, 606, 774.48 ], "cells": [ { "location": [ 26.16, 757.0435, 122.8, 774.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 757.0435, 606, 774.48 ], "text": "General Government\\nSecretary of State", "html_text": "General Government\\nSecretary of State", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 739.607, 606, 757.0435 ], "cells": [ { "location": [ 26.16, 739.607, 122.8, 757.0435 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 739.607, 219.44, 757.0435 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 739.607, 316.08, 757.0435 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 739.607, 412.72, 757.0435 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 739.607, 509.36, 757.0435 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 739.607, 606, 757.0435 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 722.1704, 606, 739.607 ], "cells": [ { "location": [ 26.16, 722.1704, 122.8, 739.607 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 722.1704, 219.44, 739.607 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 722.1704, 316.08, 739.607 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 722.1704, 412.72, 739.607 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 722.1704, 509.36, 739.607 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 722.1704, 606, 739.607 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 704.7339, 606, 722.1704 ], "cells": [ { "location": [ 26.16, 704.7339, 122.8, 722.1704 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 704.7339, 219.44, 722.1704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 704.7339, 316.08, 722.1704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 704.7339, 412.72, 722.1704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 704.7339, 509.36, 722.1704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 704.7339, 606, 722.1704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 687.2974, 606, 704.7339 ], "cells": [ { "location": [ 26.16, 687.2974, 122.8, 704.7339 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 687.2974, 219.44, 704.7339 ], "text": "8,080,662", "html_text": "8,080,662", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 687.2974, 316.08, 704.7339 ], "text": "8,770,156", "html_text": "8,770,156", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 687.2974, 412.72, 704.7339 ], "text": "10,735,900", "html_text": "10,735,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 687.2974, 509.36, 704.7339 ], "text": "11,781,000", "html_text": "11,781,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 687.2974, 606, 704.7339 ], "text": "3,108,400", "html_text": "3,108,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 669.8609, 606, 687.2974 ], "cells": [ { "location": [ 26.16, 669.8609, 122.8, 687.2974 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 669.8609, 219.44, 687.2974 ], "text": "6,782,236", "html_text": "6,782,236", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 669.8609, 316.08, 687.2974 ], "text": "7,671,178", "html_text": "7,671,178", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 669.8609, 412.72, 687.2974 ], "text": "7,804,800", "html_text": "7,804,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 669.8609, 509.36, 687.2974 ], "text": "7,891,400", "html_text": "7,891,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 669.8609, 606, 687.2974 ], "text": "7,967,600", "html_text": "7,967,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 652.4243, 606, 669.8609 ], "cells": [ { "location": [ 26.16, 652.4243, 122.8, 669.8609 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 652.4243, 219.44, 669.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 652.4243, 316.08, 669.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 652.4243, 412.72, 669.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 652.4243, 509.36, 669.8609 ], "text": "(10,000,000)", "html_text": "(10,000,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 652.4243, 606, 669.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 634.9878, 606, 652.4243 ], "cells": [ { "location": [ 26.16, 634.9878, 122.8, 652.4243 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 634.9878, 219.44, 652.4243 ], "text": "14,862,898", "html_text": "14,862,898", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 634.9878, 316.08, 652.4243 ], "text": "16,441,334", "html_text": "16,441,334", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 634.9878, 412.72, 652.4243 ], "text": "18,540,700", "html_text": "18,540,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 634.9878, 509.36, 652.4243 ], "text": "9,672,400", "html_text": "9,672,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 634.9878, 606, 652.4243 ], "text": "11,076,000", "html_text": "11,076,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 617.5513, 606, 634.9878 ], "cells": [ { "location": [ 26.16, 617.5513, 122.8, 634.9878 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 617.5513, 219.44, 634.9878 ], "text": "14,862,898", "html_text": "14,862,898", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 617.5513, 316.08, 634.9878 ], "text": "16,441,334", "html_text": "16,441,334", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 617.5513, 412.72, 634.9878 ], "text": "18,540,700", "html_text": "18,540,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 617.5513, 509.36, 634.9878 ], "text": "9,672,400", "html_text": "9,672,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 617.5513, 606, 634.9878 ], "text": "11,076,000", "html_text": "11,076,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 600.1148, 606, 617.5513 ], "cells": [ { "location": [ 26.16, 600.1148, 122.8, 617.5513 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 600.1148, 219.44, 617.5513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 600.1148, 316.08, 617.5513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 600.1148, 412.72, 617.5513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 600.1148, 509.36, 617.5513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 600.1148, 606, 617.5513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 582.6783, 606, 600.1148 ], "cells": [ { "location": [ 26.16, 582.6783, 122.8, 600.1148 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 582.6783, 219.44, 600.1148 ], "text": "4,397,778", "html_text": "4,397,778", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 582.6783, 316.08, 600.1148 ], "text": "4,514,757", "html_text": "4,514,757", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 582.6783, 412.72, 600.1148 ], "text": "5,092,400", "html_text": "5,092,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 582.6783, 509.36, 600.1148 ], "text": "4,948,500", "html_text": "4,948,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 582.6783, 606, 600.1148 ], "text": "5,037,100", "html_text": "5,037,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 565.2417, 606, 582.6783 ], "cells": [ { "location": [ 26.16, 565.2417, 122.8, 582.6783 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 565.2417, 219.44, 582.6783 ], "text": "1,440,890", "html_text": "1,440,890", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 565.2417, 316.08, 582.6783 ], "text": "1,161,377", "html_text": "1,161,377", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 565.2417, 412.72, 582.6783 ], "text": "1,665,300", "html_text": "1,665,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 565.2417, 509.36, 582.6783 ], "text": "1,615,500", "html_text": "1,615,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 565.2417, 606, 582.6783 ], "text": "1,615,500", "html_text": "1,615,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 547.8052, 606, 565.2417 ], "cells": [ { "location": [ 26.16, 547.8052, 122.8, 565.2417 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 547.8052, 219.44, 565.2417 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 547.8052, 316.08, 565.2417 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 547.8052, 412.72, 565.2417 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 547.8052, 509.36, 565.2417 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 547.8052, 606, 565.2417 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 530.3687, 606, 547.8052 ], "cells": [ { "location": [ 26.16, 530.3687, 122.8, 547.8052 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 530.3687, 219.44, 547.8052 ], "text": "252,088", "html_text": "252,088", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 530.3687, 316.08, 547.8052 ], "text": "29,319", "html_text": "29,319", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 530.3687, 412.72, 547.8052 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 530.3687, 509.36, 547.8052 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 530.3687, 606, 547.8052 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 512.9322, 606, 530.3687 ], "cells": [ { "location": [ 26.16, 512.9322, 122.8, 530.3687 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 512.9322, 219.44, 530.3687 ], "text": "1,986", "html_text": "1,986", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 512.9322, 316.08, 530.3687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 512.9322, 412.72, 530.3687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 512.9322, 509.36, 530.3687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 512.9322, 606, 530.3687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 495.4957, 606, 512.9322 ], "cells": [ { "location": [ 26.16, 495.4957, 122.8, 512.9322 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 495.4957, 219.44, 512.9322 ], "text": "6,092,742", "html_text": "6,092,742", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 495.4957, 316.08, 512.9322 ], "text": "5,705,453", "html_text": "5,705,453", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 495.4957, 412.72, 512.9322 ], "text": "6,759,700", "html_text": "6,759,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 495.4957, 509.36, 512.9322 ], "text": "6,564,000", "html_text": "6,564,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 495.4957, 606, 512.9322 ], "text": "6,652,600", "html_text": "6,652,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 478.0591, 606, 495.4957 ], "cells": [ { "location": [ 26.16, 478.0591, 122.8, 495.4957 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 478.0591, 219.44, 495.4957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 478.0591, 316.08, 495.4957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 478.0591, 412.72, 495.4957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 478.0591, 509.36, 495.4957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 478.0591, 606, 495.4957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 460.6226, 606, 478.0591 ], "cells": [ { "location": [ 26.16, 460.6226, 122.8, 478.0591 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 460.6226, 219.44, 478.0591 ], "text": "6,092,742", "html_text": "6,092,742", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 460.6226, 316.08, 478.0591 ], "text": "5,705,453", "html_text": "5,705,453", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 460.6226, 412.72, 478.0591 ], "text": "6,759,700", "html_text": "6,759,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 460.6226, 509.36, 478.0591 ], "text": "6,564,000", "html_text": "6,564,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 460.6226, 606, 478.0591 ], "text": "6,652,600", "html_text": "6,652,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 443.1861, 606, 460.6226 ], "cells": [ { "location": [ 26.16, 443.1861, 122.8, 460.6226 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 443.1861, 219.44, 460.6226 ], "text": "6,092,742", "html_text": "6,092,742", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 443.1861, 316.08, 460.6226 ], "text": "5,705,453", "html_text": "5,705,453", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 443.1861, 412.72, 460.6226 ], "text": "6,759,700", "html_text": "6,759,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 443.1861, 509.36, 460.6226 ], "text": "6,564,000", "html_text": "6,564,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 443.1861, 606, 460.6226 ], "text": "6,652,600", "html_text": "6,652,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 425.7496, 606, 443.1861 ], "cells": [ { "location": [ 26.16, 425.7496, 122.8, 443.1861 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 425.7496, 219.44, 443.1861 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 425.7496, 316.08, 443.1861 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 425.7496, 412.72, 443.1861 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 425.7496, 509.36, 443.1861 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 425.7496, 606, 443.1861 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 408.313, 606, 425.7496 ], "cells": [ { "location": [ 26.16, 408.313, 122.8, 425.7496 ], "text": "General Administration", "html_text": "General Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 408.313, 219.44, 425.7496 ], "text": "76,286", "html_text": "76,286", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 408.313, 316.08, 425.7496 ], "text": "36,796", "html_text": "36,796", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 408.313, 412.72, 425.7496 ], "text": "266,900", "html_text": "266,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 408.313, 509.36, 425.7496 ], "text": "187,500", "html_text": "187,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 408.313, 606, 425.7496 ], "text": "255,700", "html_text": "255,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 390.8765, 606, 408.313 ], "cells": [ { "location": [ 26.16, 390.8765, 122.8, 408.313 ], "text": "General Operations", "html_text": "General Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 390.8765, 219.44, 408.313 ], "text": "6,016,457", "html_text": "6,016,457", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 390.8765, 316.08, 408.313 ], "text": "5,668,657", "html_text": "5,668,657", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 390.8765, 412.72, 408.313 ], "text": "6,492,800", "html_text": "6,492,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 390.8765, 509.36, 408.313 ], "text": "6,376,500", "html_text": "6,376,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 390.8765, 606, 408.313 ], "text": "6,396,900", "html_text": "6,396,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 373.44, 606, 390.8765 ], "cells": [ { "location": [ 26.16, 373.44, 122.8, 390.8765 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 373.44, 219.44, 390.8765 ], "text": "6,092,742", "html_text": "6,092,742", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 373.44, 316.08, 390.8765 ], "text": "5,705,453", "html_text": "5,705,453", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 373.44, 412.72, 390.8765 ], "text": "6,759,700", "html_text": "6,759,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 373.44, 509.36, 390.8765 ], "text": "6,564,000", "html_text": "6,564,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.36, 373.44, 606, 390.8765 ], "text": "6,652,600", "html_text": "6,652,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 23, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 37, "type": "TEXT", "location": { "l": 25.92, "t": 362.16, "r": 602.88, "b": 300.24 }, "text": "The Secretary of State, a constitutional officer as provided in Section 91 of the Kentucky Constitution, directs the Department of State of the Commonwealth. KRS 117.015 designates the Secretary of State as the chief Election Officer of the Commonwealth and the chair of the State Board of Elections. In addition, the Secretary of State appoints notaries public; issues Kentucky Colonel Commissions; is the keeper of the Seal of the Commonwealth of Kentucky; and maintains records of all official acts of the Governor as well as all legislation passed by the General Assembly.", "reading_order": 1 }, { "page": 37, "type": "TEXT", "location": { "l": 26.16, "t": 292.56, "r": 571.44, "b": 266.64 }, "text": "The Office of the Secretary of State consists of the following organizational units: the Office of Business Services; Office of Elections; and the Office of Administration.", "reading_order": 2 }, { "page": 37, "type": "TEXT", "location": { "l": 25.68, "t": 258, "r": 606.24, "b": 208.08 }, "text": "The Office of Business Services is responsible for the registration and incorporation of businesses, both domestic and foreign, profit and non-profit, including the administration of documents of merger, dissolution, and name changes. This office also accepts and processes filings for limited liability companies and registered limited liability partnerships. These entities must also file articles of organization with the Secretary of State as well as amendments, mergers and dissolutions.", "reading_order": 3 }, { "page": 37, "type": "TEXT", "location": { "l": 25.92, "t": 200.4, "r": 606.96, "b": 162.24 }, "text": "The Office of Administration is responsible for executive policy and management functions for the entire office. This office prepares and records official documents for the Governor; administers Kentucky's notary public law; issues commissions, pardons, commutations, and extraditions; processes service of summonses; and implements the election laws of the Commonwealth.", "reading_order": 4 }, { "page": 37, "type": "TEXT", "location": { "l": 26.64, "t": 154.08, "r": 406.56, "b": 140.64 }, "text": "The Office of Elections is responsible for candidate filings and collection of filing fees.", "reading_order": 5 }, { "page": 37, "type": "TEXT", "location": { "l": 25.92, "t": 132.24, "r": 600, "b": 70.56 }, "text": "The State Land Office is also under the supervision of the Secretary of State. This office preserves Kentucky's land grant records and fulfills daily inquiries and requests for copies of those records. This office files city annexations and corporations, state deeds, and new land patents, and it provides the public with certified copies of land surveys, grants, and military warrants. The restoration process consists of indexing, de-acidifying, laminating, and bonding, thus safely preserving Kentucky's original land grants.", "reading_order": 6 }, { "page": 37, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.56, "b": 8.88 }, "text": "28", "reading_order": 7 } ] }, { "page": 38, "items": [ { "page": 38, "type": "TITLE", "location": { "l": 26.16, "t": 765.6, "r": 60.24, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 38, "type": "TEXT", "location": { "l": 25.44, "t": 744, "r": 598.56, "b": 718.32 }, "text": "The Governor's budget includes additional funding in the amount of $63,300 in fiscal year 2027 and $130,000 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 1 }, { "page": 38, "type": "TEXT", "location": { "l": 311.04, "t": 18.24, "r": 322.8, "b": 9.12 }, "text": "29", "reading_order": 2 } ] }, { "page": 39, "items": [ { "page": 39, "type": "TABLE", "location": { "l": 25.92, "t": 770.88, "r": 607.44, "b": 132.72 }, "text": "
General Government Board of Elections
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation6,361,0006,780,5006,808,5007,709,3007,741,400
State Salary and Compensation
Allocation42,40010,80016,500
Special Appropriation1,200,0001,200,000
Budget Reduction-General Fund(240,800)
Mandated Allotments14,30014,900
Total General Fund6,417,7008,006,2007,784,2007,709,3007,741,400
Restricted Funds
Balance Forward479,833472,435490,000452,100414,200
Current Receipts62,95857,24460,30060,30060,300
Total Restricted Funds542,791529,679550,300512,400474,500
Federal Fund
Balance Forward10,427,99711,121,73810,742,5009,747,5008,706,900
Current Receipts1,887,812784,756836,600789,200789,200
Total Federal Fund12,315,81011,906,49411,579,10010,536,7009,496,100
TOTAL SOURCE OF FUNDS19,276,30120,442,37319,913,60018,758,40017,712,000
EXPENDITURES BY CLASS
Personnel Costs2,581,1182,788,0242,472,2002,401,2002,433,300
Operating Expenses1,252,2551,077,6202,441,0002,435,3002,435,300
Grants Loans Benefits3,822,4693,991,4834,800,8004,800,8004,800,800
TOTAL EXPENDITURES7,655,8437,857,1279,714,0009,637,3009,669,400
EXPENDITURES BY FUND SOURCE
General Fund6,391,4166,653,5087,784,2007,709,3007,741,400
Restricted Funds70,35639,58798,20098,20098,200
Federal Fund1,194,0721,164,0331,831,6001,829,8001,829,800
TOTAL EXPENDITURES7,655,8437,857,1279,714,0009,637,3009,669,400
EXPENDITURES BY UNIT
General Administration and Support2,562,5412,584,2352,373,2002,296,5002,328,600
State Share of County Election
Expenses1,897,2001,763,6933,083,0003,083,0003,083,000
State Share of Voter Registration
Expenses1,717,7691,717,7461,717,8001,717,8001,717,800
Presidential Electors2,723
Election Fund1,478,3321,788,7312,540,0002,540,0002,540,000
TOTAL EXPENDITURES7,655,8437,857,1279,714,0009,637,3009,669,400
", "rows": [ { "row_index": 0, "location": [ 25.92, 754.5169, 607.44, 770.88 ], "cells": [ { "location": [ 25.92, 754.5169, 122.84, 770.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 754.5169, 607.44, 770.88 ], "text": "General Government Board of Elections", "html_text": "General Government Board of Elections", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.92, 738.1538, 607.44, 754.5169 ], "cells": [ { "location": [ 25.92, 738.1538, 122.84, 754.5169 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 738.1538, 219.76, 754.5169 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 738.1538, 316.68, 754.5169 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 738.1538, 413.6, 754.5169 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 738.1538, 510.52, 754.5169 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 738.1538, 607.44, 754.5169 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.92, 721.7908, 607.44, 738.1538 ], "cells": [ { "location": [ 25.92, 721.7908, 122.84, 738.1538 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 721.7908, 219.76, 738.1538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 721.7908, 316.68, 738.1538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 721.7908, 413.6, 738.1538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 721.7908, 510.52, 738.1538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 721.7908, 607.44, 738.1538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.92, 705.4277, 607.44, 721.7908 ], "cells": [ { "location": [ 25.92, 705.4277, 122.84, 721.7908 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 705.4277, 219.76, 721.7908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 705.4277, 316.68, 721.7908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 705.4277, 413.6, 721.7908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 705.4277, 510.52, 721.7908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 705.4277, 607.44, 721.7908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.92, 689.0646, 607.44, 705.4277 ], "cells": [ { "location": [ 25.92, 689.0646, 122.84, 705.4277 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 689.0646, 219.76, 705.4277 ], "text": "6,361,000", "html_text": "6,361,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 689.0646, 316.68, 705.4277 ], "text": "6,780,500", "html_text": "6,780,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 689.0646, 413.6, 705.4277 ], "text": "6,808,500", "html_text": "6,808,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 689.0646, 510.52, 705.4277 ], "text": "7,709,300", "html_text": "7,709,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 689.0646, 607.44, 705.4277 ], "text": "7,741,400", "html_text": "7,741,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.92, 672.7015, 607.44, 689.0646 ], "cells": [ { "location": [ 25.92, 672.7015, 122.84, 689.0646 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 672.7015, 219.76, 689.0646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 672.7015, 316.68, 689.0646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 672.7015, 413.6, 689.0646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 672.7015, 510.52, 689.0646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 672.7015, 607.44, 689.0646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.92, 656.3385, 607.44, 672.7015 ], "cells": [ { "location": [ 25.92, 656.3385, 122.84, 672.7015 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 656.3385, 219.76, 672.7015 ], "text": "42,400", "html_text": "42,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 656.3385, 316.68, 672.7015 ], "text": "10,800", "html_text": "10,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 656.3385, 413.6, 672.7015 ], "text": "16,500", "html_text": "16,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 656.3385, 510.52, 672.7015 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 656.3385, 607.44, 672.7015 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.92, 639.9754, 607.44, 656.3385 ], "cells": [ { "location": [ 25.92, 639.9754, 122.84, 656.3385 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 639.9754, 219.76, 656.3385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 639.9754, 316.68, 656.3385 ], "text": "1,200,000", "html_text": "1,200,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 639.9754, 413.6, 656.3385 ], "text": "1,200,000", "html_text": "1,200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 639.9754, 510.52, 656.3385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 639.9754, 607.44, 656.3385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.92, 623.6123, 607.44, 639.9754 ], "cells": [ { "location": [ 25.92, 623.6123, 122.84, 639.9754 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 623.6123, 219.76, 639.9754 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 623.6123, 316.68, 639.9754 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 623.6123, 413.6, 639.9754 ], "text": "(240,800)", "html_text": "(240,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 623.6123, 510.52, 639.9754 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 623.6123, 607.44, 639.9754 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.92, 607.2492, 607.44, 623.6123 ], "cells": [ { "location": [ 25.92, 607.2492, 122.84, 623.6123 ], "text": "Mandated Allotments", "html_text": "Mandated Allotments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 607.2492, 219.76, 623.6123 ], "text": "14,300", "html_text": "14,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 607.2492, 316.68, 623.6123 ], "text": "14,900", "html_text": "14,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 607.2492, 413.6, 623.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 607.2492, 510.52, 623.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 607.2492, 607.44, 623.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.92, 590.8862, 607.44, 607.2492 ], "cells": [ { "location": [ 25.92, 590.8862, 122.84, 607.2492 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 590.8862, 219.76, 607.2492 ], "text": "6,417,700", "html_text": "6,417,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 590.8862, 316.68, 607.2492 ], "text": "8,006,200", "html_text": "8,006,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 590.8862, 413.6, 607.2492 ], "text": "7,784,200", "html_text": "7,784,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 590.8862, 510.52, 607.2492 ], "text": "7,709,300", "html_text": "7,709,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 590.8862, 607.44, 607.2492 ], "text": "7,741,400", "html_text": "7,741,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.92, 574.5231, 607.44, 590.8862 ], "cells": [ { "location": [ 25.92, 574.5231, 122.84, 590.8862 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 574.5231, 219.76, 590.8862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 574.5231, 316.68, 590.8862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 574.5231, 413.6, 590.8862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 574.5231, 510.52, 590.8862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 574.5231, 607.44, 590.8862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.92, 558.16, 607.44, 574.5231 ], "cells": [ { "location": [ 25.92, 558.16, 122.84, 574.5231 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 558.16, 219.76, 574.5231 ], "text": "479,833", "html_text": "479,833", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 558.16, 316.68, 574.5231 ], "text": "472,435", "html_text": "472,435", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 558.16, 413.6, 574.5231 ], "text": "490,000", "html_text": "490,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 558.16, 510.52, 574.5231 ], "text": "452,100", "html_text": "452,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 558.16, 607.44, 574.5231 ], "text": "414,200", "html_text": "414,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.92, 541.7969, 607.44, 558.16 ], "cells": [ { "location": [ 25.92, 541.7969, 122.84, 558.16 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 541.7969, 219.76, 558.16 ], "text": "62,958", "html_text": "62,958", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 541.7969, 316.68, 558.16 ], "text": "57,244", "html_text": "57,244", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 541.7969, 413.6, 558.16 ], "text": "60,300", "html_text": "60,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 541.7969, 510.52, 558.16 ], "text": "60,300", "html_text": "60,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 541.7969, 607.44, 558.16 ], "text": "60,300", "html_text": "60,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.92, 525.4338, 607.44, 541.7969 ], "cells": [ { "location": [ 25.92, 525.4338, 122.84, 541.7969 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 525.4338, 219.76, 541.7969 ], "text": "542,791", "html_text": "542,791", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 525.4338, 316.68, 541.7969 ], "text": "529,679", "html_text": "529,679", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 525.4338, 413.6, 541.7969 ], "text": "550,300", "html_text": "550,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 525.4338, 510.52, 541.7969 ], "text": "512,400", "html_text": "512,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 525.4338, 607.44, 541.7969 ], "text": "474,500", "html_text": "474,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.92, 509.0708, 607.44, 525.4338 ], "cells": [ { "location": [ 25.92, 509.0708, 122.84, 525.4338 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 509.0708, 219.76, 525.4338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 509.0708, 316.68, 525.4338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 509.0708, 413.6, 525.4338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 509.0708, 510.52, 525.4338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 509.0708, 607.44, 525.4338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.92, 492.7077, 607.44, 509.0708 ], "cells": [ { "location": [ 25.92, 492.7077, 122.84, 509.0708 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 492.7077, 219.76, 509.0708 ], "text": "10,427,997", "html_text": "10,427,997", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 492.7077, 316.68, 509.0708 ], "text": "11,121,738", "html_text": "11,121,738", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 492.7077, 413.6, 509.0708 ], "text": "10,742,500", "html_text": "10,742,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 492.7077, 510.52, 509.0708 ], "text": "9,747,500", "html_text": "9,747,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 492.7077, 607.44, 509.0708 ], "text": "8,706,900", "html_text": "8,706,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.92, 476.3446, 607.44, 492.7077 ], "cells": [ { "location": [ 25.92, 476.3446, 122.84, 492.7077 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 476.3446, 219.76, 492.7077 ], "text": "1,887,812", "html_text": "1,887,812", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 476.3446, 316.68, 492.7077 ], "text": "784,756", "html_text": "784,756", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 476.3446, 413.6, 492.7077 ], "text": "836,600", "html_text": "836,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 476.3446, 510.52, 492.7077 ], "text": "789,200", "html_text": "789,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 476.3446, 607.44, 492.7077 ], "text": "789,200", "html_text": "789,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.92, 459.9815, 607.44, 476.3446 ], "cells": [ { "location": [ 25.92, 459.9815, 122.84, 476.3446 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 459.9815, 219.76, 476.3446 ], "text": "12,315,810", "html_text": "12,315,810", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 459.9815, 316.68, 476.3446 ], "text": "11,906,494", "html_text": "11,906,494", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 459.9815, 413.6, 476.3446 ], "text": "11,579,100", "html_text": "11,579,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 459.9815, 510.52, 476.3446 ], "text": "10,536,700", "html_text": "10,536,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 459.9815, 607.44, 476.3446 ], "text": "9,496,100", "html_text": "9,496,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.92, 443.6185, 607.44, 459.9815 ], "cells": [ { "location": [ 25.92, 443.6185, 122.84, 459.9815 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 443.6185, 219.76, 459.9815 ], "text": "19,276,301", "html_text": "19,276,301", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 443.6185, 316.68, 459.9815 ], "text": "20,442,373", "html_text": "20,442,373", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 443.6185, 413.6, 459.9815 ], "text": "19,913,600", "html_text": "19,913,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 443.6185, 510.52, 459.9815 ], "text": "18,758,400", "html_text": "18,758,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 443.6185, 607.44, 459.9815 ], "text": "17,712,000", "html_text": "17,712,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.92, 427.2554, 607.44, 443.6185 ], "cells": [ { "location": [ 25.92, 427.2554, 122.84, 443.6185 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 427.2554, 219.76, 443.6185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 427.2554, 316.68, 443.6185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 427.2554, 413.6, 443.6185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 427.2554, 510.52, 443.6185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 427.2554, 607.44, 443.6185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.92, 410.8923, 607.44, 427.2554 ], "cells": [ { "location": [ 25.92, 410.8923, 122.84, 427.2554 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 410.8923, 219.76, 427.2554 ], "text": "2,581,118", "html_text": "2,581,118", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 410.8923, 316.68, 427.2554 ], "text": "2,788,024", "html_text": "2,788,024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 410.8923, 413.6, 427.2554 ], "text": "2,472,200", "html_text": "2,472,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 410.8923, 510.52, 427.2554 ], "text": "2,401,200", "html_text": "2,401,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 410.8923, 607.44, 427.2554 ], "text": "2,433,300", "html_text": "2,433,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.92, 394.5292, 607.44, 410.8923 ], "cells": [ { "location": [ 25.92, 394.5292, 122.84, 410.8923 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 394.5292, 219.76, 410.8923 ], "text": "1,252,255", "html_text": "1,252,255", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 394.5292, 316.68, 410.8923 ], "text": "1,077,620", "html_text": "1,077,620", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 394.5292, 413.6, 410.8923 ], "text": "2,441,000", "html_text": "2,441,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 394.5292, 510.52, 410.8923 ], "text": "2,435,300", "html_text": "2,435,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 394.5292, 607.44, 410.8923 ], "text": "2,435,300", "html_text": "2,435,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.92, 378.1662, 607.44, 394.5292 ], "cells": [ { "location": [ 25.92, 378.1662, 122.84, 394.5292 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 378.1662, 219.76, 394.5292 ], "text": "3,822,469", "html_text": "3,822,469", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 378.1662, 316.68, 394.5292 ], "text": "3,991,483", "html_text": "3,991,483", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 378.1662, 413.6, 394.5292 ], "text": "4,800,800", "html_text": "4,800,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 378.1662, 510.52, 394.5292 ], "text": "4,800,800", "html_text": "4,800,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 378.1662, 607.44, 394.5292 ], "text": "4,800,800", "html_text": "4,800,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.92, 361.8031, 607.44, 378.1662 ], "cells": [ { "location": [ 25.92, 361.8031, 122.84, 378.1662 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 361.8031, 219.76, 378.1662 ], "text": "7,655,843", "html_text": "7,655,843", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 361.8031, 316.68, 378.1662 ], "text": "7,857,127", "html_text": "7,857,127", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 361.8031, 413.6, 378.1662 ], "text": "9,714,000", "html_text": "9,714,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 361.8031, 510.52, 378.1662 ], "text": "9,637,300", "html_text": "9,637,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 361.8031, 607.44, 378.1662 ], "text": "9,669,400", "html_text": "9,669,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.92, 345.44, 607.44, 361.8031 ], "cells": [ { "location": [ 25.92, 345.44, 122.84, 361.8031 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 345.44, 219.76, 361.8031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 345.44, 316.68, 361.8031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 345.44, 413.6, 361.8031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 345.44, 510.52, 361.8031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 345.44, 607.44, 361.8031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.92, 329.0769, 607.44, 345.44 ], "cells": [ { "location": [ 25.92, 329.0769, 122.84, 345.44 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 329.0769, 219.76, 345.44 ], "text": "6,391,416", "html_text": "6,391,416", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 329.0769, 316.68, 345.44 ], "text": "6,653,508", "html_text": "6,653,508", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 329.0769, 413.6, 345.44 ], "text": "7,784,200", "html_text": "7,784,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 329.0769, 510.52, 345.44 ], "text": "7,709,300", "html_text": "7,709,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 329.0769, 607.44, 345.44 ], "text": "7,741,400", "html_text": "7,741,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.92, 312.7138, 607.44, 329.0769 ], "cells": [ { "location": [ 25.92, 312.7138, 122.84, 329.0769 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 312.7138, 219.76, 329.0769 ], "text": "70,356", "html_text": "70,356", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 312.7138, 316.68, 329.0769 ], "text": "39,587", "html_text": "39,587", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 312.7138, 413.6, 329.0769 ], "text": "98,200", "html_text": "98,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 312.7138, 510.52, 329.0769 ], "text": "98,200", "html_text": "98,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 312.7138, 607.44, 329.0769 ], "text": "98,200", "html_text": "98,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.92, 296.3508, 607.44, 312.7138 ], "cells": [ { "location": [ 25.92, 296.3508, 122.84, 312.7138 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 296.3508, 219.76, 312.7138 ], "text": "1,194,072", "html_text": "1,194,072", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 296.3508, 316.68, 312.7138 ], "text": "1,164,033", "html_text": "1,164,033", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 296.3508, 413.6, 312.7138 ], "text": "1,831,600", "html_text": "1,831,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 296.3508, 510.52, 312.7138 ], "text": "1,829,800", "html_text": "1,829,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 296.3508, 607.44, 312.7138 ], "text": "1,829,800", "html_text": "1,829,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.92, 279.9877, 607.44, 296.3508 ], "cells": [ { "location": [ 25.92, 279.9877, 122.84, 296.3508 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 279.9877, 219.76, 296.3508 ], "text": "7,655,843", "html_text": "7,655,843", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 279.9877, 316.68, 296.3508 ], "text": "7,857,127", "html_text": "7,857,127", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 279.9877, 413.6, 296.3508 ], "text": "9,714,000", "html_text": "9,714,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 279.9877, 510.52, 296.3508 ], "text": "9,637,300", "html_text": "9,637,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 279.9877, 607.44, 296.3508 ], "text": "9,669,400", "html_text": "9,669,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.92, 263.6246, 607.44, 279.9877 ], "cells": [ { "location": [ 25.92, 263.6246, 122.84, 279.9877 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 263.6246, 219.76, 279.9877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 263.6246, 316.68, 279.9877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 263.6246, 413.6, 279.9877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 263.6246, 510.52, 279.9877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 263.6246, 607.44, 279.9877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.92, 247.2615, 607.44, 263.6246 ], "cells": [ { "location": [ 25.92, 247.2615, 122.84, 263.6246 ], "text": "General Administration and Support", "html_text": "General Administration and Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 247.2615, 219.76, 263.6246 ], "text": "2,562,541", "html_text": "2,562,541", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 247.2615, 316.68, 263.6246 ], "text": "2,584,235", "html_text": "2,584,235", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 247.2615, 413.6, 263.6246 ], "text": "2,373,200", "html_text": "2,373,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 247.2615, 510.52, 263.6246 ], "text": "2,296,500", "html_text": "2,296,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 247.2615, 607.44, 263.6246 ], "text": "2,328,600", "html_text": "2,328,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.92, 230.8985, 607.44, 247.2615 ], "cells": [ { "location": [ 25.92, 230.8985, 122.84, 247.2615 ], "text": "State Share of County Election", "html_text": "State Share of County Election", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 230.8985, 219.76, 247.2615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 230.8985, 316.68, 247.2615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 230.8985, 413.6, 247.2615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 230.8985, 510.52, 247.2615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 230.8985, 607.44, 247.2615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.92, 214.5354, 607.44, 230.8985 ], "cells": [ { "location": [ 25.92, 214.5354, 122.84, 230.8985 ], "text": "Expenses", "html_text": "Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 214.5354, 219.76, 230.8985 ], "text": "1,897,200", "html_text": "1,897,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 214.5354, 316.68, 230.8985 ], "text": "1,763,693", "html_text": "1,763,693", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 214.5354, 413.6, 230.8985 ], "text": "3,083,000", "html_text": "3,083,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 214.5354, 510.52, 230.8985 ], "text": "3,083,000", "html_text": "3,083,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 214.5354, 607.44, 230.8985 ], "text": "3,083,000", "html_text": "3,083,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.92, 198.1723, 607.44, 214.5354 ], "cells": [ { "location": [ 25.92, 198.1723, 122.84, 214.5354 ], "text": "State Share of Voter Registration", "html_text": "State Share of Voter Registration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 198.1723, 219.76, 214.5354 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 198.1723, 316.68, 214.5354 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 198.1723, 413.6, 214.5354 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 198.1723, 510.52, 214.5354 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 198.1723, 607.44, 214.5354 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.92, 181.8092, 607.44, 198.1723 ], "cells": [ { "location": [ 25.92, 181.8092, 122.84, 198.1723 ], "text": "Expenses", "html_text": "Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 181.8092, 219.76, 198.1723 ], "text": "1,717,769", "html_text": "1,717,769", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 181.8092, 316.68, 198.1723 ], "text": "1,717,746", "html_text": "1,717,746", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 181.8092, 413.6, 198.1723 ], "text": "1,717,800", "html_text": "1,717,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 181.8092, 510.52, 198.1723 ], "text": "1,717,800", "html_text": "1,717,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 181.8092, 607.44, 198.1723 ], "text": "1,717,800", "html_text": "1,717,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.92, 165.4462, 607.44, 181.8092 ], "cells": [ { "location": [ 25.92, 165.4462, 122.84, 181.8092 ], "text": "Presidential Electors", "html_text": "Presidential Electors", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 165.4462, 219.76, 181.8092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 165.4462, 316.68, 181.8092 ], "text": "2,723", "html_text": "2,723", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 165.4462, 413.6, 181.8092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 165.4462, 510.52, 181.8092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 165.4462, 607.44, 181.8092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.92, 149.0831, 607.44, 165.4462 ], "cells": [ { "location": [ 25.92, 149.0831, 122.84, 165.4462 ], "text": "Election Fund", "html_text": "Election Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 149.0831, 219.76, 165.4462 ], "text": "1,478,332", "html_text": "1,478,332", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 149.0831, 316.68, 165.4462 ], "text": "1,788,731", "html_text": "1,788,731", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 149.0831, 413.6, 165.4462 ], "text": "2,540,000", "html_text": "2,540,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 149.0831, 510.52, 165.4462 ], "text": "2,540,000", "html_text": "2,540,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 149.0831, 607.44, 165.4462 ], "text": "2,540,000", "html_text": "2,540,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.92, 132.72, 607.44, 149.0831 ], "cells": [ { "location": [ 25.92, 132.72, 122.84, 149.0831 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 132.72, 219.76, 149.0831 ], "text": "7,655,843", "html_text": "7,655,843", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 132.72, 316.68, 149.0831 ], "text": "7,857,127", "html_text": "7,857,127", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 132.72, 413.6, 149.0831 ], "text": "9,714,000", "html_text": "9,714,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 132.72, 510.52, 149.0831 ], "text": "9,637,300", "html_text": "9,637,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 132.72, 607.44, 149.0831 ], "text": "9,669,400", "html_text": "9,669,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 39, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 39, "type": "TEXT", "location": { "l": 25.68, "t": 121.44, "r": 593.76, "b": 83.76 }, "text": "The State Board of Elections administers the election laws of the state pursuant to KRS Chapters 116, 117, 118, 118A, 119, and 120; supervises the registration and purgation of voters; appoints the political party representatives to the 120 county boards of elections; and certifies official election results.", "reading_order": 1 }, { "page": 39, "type": "TEXT", "location": { "l": 310.8, "t": 18.72, "r": 322.56, "b": 8.88 }, "text": "30", "reading_order": 2 } ] }, { "page": 40, "items": [ { "page": 40, "type": "TEXT", "location": { "l": 26.16, "t": 765.12, "r": 590.64, "b": 715.92 }, "text": "The State Board of Elections consists of 10 members, pursuant to KRS 117.015. The Secretary of State serves as the chief election official for the Commonwealth and is a non-voting board member. There are 8 voting members appointed by the Governor, and an executive director is appointed by the Board who serves as the chief administrative officer for the Board. The executive director may vote only to break a tie regarding selection of the chair of the board.", "reading_order": 0 }, { "page": 40, "type": "TEXT", "location": { "l": 26.4, "t": 706.8, "r": 591.84, "b": 670.56 }, "text": "The General Administration and Support program objectives are to maintain and update the computerized records of registered voters in the state, certify election results, produce precinct rosters, issue certification of nomination and election, train county clerks in election duties, and conduct a nonpartisan voter education program.", "reading_order": 1 }, { "page": 40, "type": "TEXT", "location": { "l": 26.16, "t": 661.2, "r": 489.84, "b": 649.2 }, "text": "The State Board of Elections will provide unofficial election results on all candidates who file in the state.", "reading_order": 2 }, { "page": 40, "type": "TEXT", "location": { "l": 25.92, "t": 639.12, "r": 570.96, "b": 614.16 }, "text": "The State Share of County Election Expenses program reimburses county fiscal courts the state's share of county election expenses pursuant to KRS 117.345(2).", "reading_order": 3 }, { "page": 40, "type": "TEXT", "location": { "l": 26.16, "t": 604.56, "r": 580.08, "b": 569.04 }, "text": "The state currently has 3,243 precincts with over 3 million registered voters. The number of precincts increases as voter registration totals increase and as reapportionment of county commissioner/magisterial districts and congressional and state redistricting occur.", "reading_order": 4 }, { "page": 40, "type": "TEXT", "location": { "l": 26.16, "t": 559.44, "r": 585.12, "b": 534 }, "text": "The State Board of Elections remits payment to county clerks for newly registered voters pursuant to KRS 116.145. There is a significant increase of newly registered voters in years that county and presidential candidates are on the ballot.", "reading_order": 5 }, { "page": 40, "type": "TEXT", "location": { "l": 25.92, "t": 525.12, "r": 586.32, "b": 487.92 }, "text": "The State Board of Elections remits reimbursement to county clerks an amount not to exceed fifty cents ($0.50) per registered voter in the county per year for the cost of employing office personnel necessary for the conduct of elections, including the registration and purgation of voters in the county pursuant to KRS 117.343 and KRS 116.112(7).", "reading_order": 6 }, { "page": 40, "type": "TEXT", "location": { "l": 25.92, "t": 479.04, "r": 597.12, "b": 454.32 }, "text": "The Help America Vote Act (HAVA) became law in 2002. The Act imposed new election requirements on states and called for the upgrade of voting machines to be in compliance by January 1, 2006.", "reading_order": 7 }, { "page": 40, "type": "TITLE", "location": { "l": 27.12, "t": 445.44, "r": 60, "b": 432.72 }, "text": "Policy", "reading_order": 8, "level": 2 }, { "page": 40, "type": "TEXT", "location": { "l": 25.68, "t": 423.12, "r": 595.68, "b": 398.4 }, "text": "In the Governor's budget includes additional General Fund in the amount of $20,700 in fiscal year 2027 and $42,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028", "reading_order": 9 }, { "page": 40, "type": "TEXT", "location": { "l": 311.04, "t": 18.24, "r": 322.08, "b": 9.12 }, "text": "31", "reading_order": 10 } ] }, { "page": 41, "items": [ { "page": 41, "type": "TABLE", "location": { "l": 27.84, "t": 765.12, "r": 605.28, "b": 419.76 }, "text": "
General Government\\nRegistry of Election Finance
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,713,6001,798,2001,839,8001,723,6001,757,900
State Salary and Compensation Allocation60,10010,300\\n(55,500)
Budget Reduction-General Fund
Total General Fund1,773,7001,798,2001,794,6001,723,6001,757,900
TOTAL SOURCE OF FUNDS1,773,7001,798,2001,794,6001,723,6001,757,900
EXPENDITURES BY CLASS
Personnel Costs1,434,5391,447,8081,669,6001,598,9001,633,300
Operating Expenses107,062118,107125,000124,700124,600
TOTAL EXPENDITURES1,541,6011,565,9151,794,6001,723,6001,757,900
EXPENDITURES BY FUND SOURCE
General Fund1,541,6011,565,9151,794,6001,723,6001,757,900
TOTAL EXPENDITURES1,541,6011,565,9151,794,6001,723,6001,757,900
EXPENDITURES BY UNIT
Registry of Election Finance1,541,6011,565,9151,794,6001,723,6001,757,900
TOTAL EXPENDITURES1,541,6011,565,9151,794,6001,723,6001,757,900
", "rows": [ { "row_index": 0, "location": [ 27.84, 746.9432, 605.28, 765.12 ], "cells": [ { "location": [ 27.84, 746.9432, 124.08, 765.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 746.9432, 605.28, 765.12 ], "text": "General Government\\nRegistry of Election Finance", "html_text": "General Government\\nRegistry of Election Finance", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 728.7663, 605.28, 746.9432 ], "cells": [ { "location": [ 27.84, 728.7663, 124.08, 746.9432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 728.7663, 220.32, 746.9432 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 728.7663, 316.56, 746.9432 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 728.7663, 412.8, 746.9432 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 728.7663, 509.04, 746.9432 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 728.7663, 605.28, 746.9432 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 710.5895, 605.28, 728.7663 ], "cells": [ { "location": [ 27.84, 710.5895, 124.08, 728.7663 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 710.5895, 220.32, 728.7663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 710.5895, 316.56, 728.7663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 710.5895, 412.8, 728.7663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 710.5895, 509.04, 728.7663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 710.5895, 605.28, 728.7663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 692.4126, 605.28, 710.5895 ], "cells": [ { "location": [ 27.84, 692.4126, 124.08, 710.5895 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 692.4126, 220.32, 710.5895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 692.4126, 316.56, 710.5895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 692.4126, 412.8, 710.5895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 692.4126, 509.04, 710.5895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 692.4126, 605.28, 710.5895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 674.2358, 605.28, 692.4126 ], "cells": [ { "location": [ 27.84, 674.2358, 124.08, 692.4126 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 674.2358, 220.32, 692.4126 ], "text": "1,713,600", "html_text": "1,713,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 674.2358, 316.56, 692.4126 ], "text": "1,798,200", "html_text": "1,798,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 674.2358, 412.8, 692.4126 ], "text": "1,839,800", "html_text": "1,839,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 674.2358, 509.04, 692.4126 ], "text": "1,723,600", "html_text": "1,723,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 674.2358, 605.28, 692.4126 ], "text": "1,757,900", "html_text": "1,757,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 656.0589, 605.28, 674.2358 ], "cells": [ { "location": [ 27.84, 656.0589, 124.08, 674.2358 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 656.0589, 220.32, 674.2358 ], "text": "60,100", "html_text": "60,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 656.0589, 316.56, 674.2358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 656.0589, 412.8, 674.2358 ], "text": "10,300\\n(55,500)", "html_text": "10,300\\n(55,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 656.0589, 509.04, 674.2358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 656.0589, 605.28, 674.2358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 637.8821, 605.28, 656.0589 ], "cells": [ { "location": [ 27.84, 637.8821, 124.08, 656.0589 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 637.8821, 220.32, 656.0589 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 637.8821, 316.56, 656.0589 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 637.8821, 412.8, 656.0589 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 637.8821, 509.04, 656.0589 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 637.8821, 605.28, 656.0589 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 619.7053, 605.28, 637.8821 ], "cells": [ { "location": [ 27.84, 619.7053, 124.08, 637.8821 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 619.7053, 220.32, 637.8821 ], "text": "1,773,700", "html_text": "1,773,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 619.7053, 316.56, 637.8821 ], "text": "1,798,200", "html_text": "1,798,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 619.7053, 412.8, 637.8821 ], "text": "1,794,600", "html_text": "1,794,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 619.7053, 509.04, 637.8821 ], "text": "1,723,600", "html_text": "1,723,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 619.7053, 605.28, 637.8821 ], "text": "1,757,900", "html_text": "1,757,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 601.5284, 605.28, 619.7053 ], "cells": [ { "location": [ 27.84, 601.5284, 124.08, 619.7053 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 601.5284, 220.32, 619.7053 ], "text": "1,773,700", "html_text": "1,773,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 601.5284, 316.56, 619.7053 ], "text": "1,798,200", "html_text": "1,798,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 601.5284, 412.8, 619.7053 ], "text": "1,794,600", "html_text": "1,794,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 601.5284, 509.04, 619.7053 ], "text": "1,723,600", "html_text": "1,723,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 601.5284, 605.28, 619.7053 ], "text": "1,757,900", "html_text": "1,757,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 583.3516, 605.28, 601.5284 ], "cells": [ { "location": [ 27.84, 583.3516, 124.08, 601.5284 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 583.3516, 220.32, 601.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 583.3516, 316.56, 601.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 583.3516, 412.8, 601.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 583.3516, 509.04, 601.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 583.3516, 605.28, 601.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 565.1747, 605.28, 583.3516 ], "cells": [ { "location": [ 27.84, 565.1747, 124.08, 583.3516 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 565.1747, 220.32, 583.3516 ], "text": "1,434,539", "html_text": "1,434,539", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 565.1747, 316.56, 583.3516 ], "text": "1,447,808", "html_text": "1,447,808", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 565.1747, 412.8, 583.3516 ], "text": "1,669,600", "html_text": "1,669,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 565.1747, 509.04, 583.3516 ], "text": "1,598,900", "html_text": "1,598,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 565.1747, 605.28, 583.3516 ], "text": "1,633,300", "html_text": "1,633,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 546.9979, 605.28, 565.1747 ], "cells": [ { "location": [ 27.84, 546.9979, 124.08, 565.1747 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 546.9979, 220.32, 565.1747 ], "text": "107,062", "html_text": "107,062", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 546.9979, 316.56, 565.1747 ], "text": "118,107", "html_text": "118,107", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 546.9979, 412.8, 565.1747 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 546.9979, 509.04, 565.1747 ], "text": "124,700", "html_text": "124,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 546.9979, 605.28, 565.1747 ], "text": "124,600", "html_text": "124,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 528.8211, 605.28, 546.9979 ], "cells": [ { "location": [ 27.84, 528.8211, 124.08, 546.9979 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 528.8211, 220.32, 546.9979 ], "text": "1,541,601", "html_text": "1,541,601", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 528.8211, 316.56, 546.9979 ], "text": "1,565,915", "html_text": "1,565,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 528.8211, 412.8, 546.9979 ], "text": "1,794,600", "html_text": "1,794,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 528.8211, 509.04, 546.9979 ], "text": "1,723,600", "html_text": "1,723,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 528.8211, 605.28, 546.9979 ], "text": "1,757,900", "html_text": "1,757,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 510.6442, 605.28, 528.8211 ], "cells": [ { "location": [ 27.84, 510.6442, 124.08, 528.8211 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 510.6442, 220.32, 528.8211 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 510.6442, 316.56, 528.8211 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 510.6442, 412.8, 528.8211 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 510.6442, 509.04, 528.8211 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 510.6442, 605.28, 528.8211 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 492.4674, 605.28, 510.6442 ], "cells": [ { "location": [ 27.84, 492.4674, 124.08, 510.6442 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 492.4674, 220.32, 510.6442 ], "text": "1,541,601", "html_text": "1,541,601", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 492.4674, 316.56, 510.6442 ], "text": "1,565,915", "html_text": "1,565,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 492.4674, 412.8, 510.6442 ], "text": "1,794,600", "html_text": "1,794,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 492.4674, 509.04, 510.6442 ], "text": "1,723,600", "html_text": "1,723,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 492.4674, 605.28, 510.6442 ], "text": "1,757,900", "html_text": "1,757,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 474.2905, 605.28, 492.4674 ], "cells": [ { "location": [ 27.84, 474.2905, 124.08, 492.4674 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 474.2905, 220.32, 492.4674 ], "text": "1,541,601", "html_text": "1,541,601", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 474.2905, 316.56, 492.4674 ], "text": "1,565,915", "html_text": "1,565,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 474.2905, 412.8, 492.4674 ], "text": "1,794,600", "html_text": "1,794,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 474.2905, 509.04, 492.4674 ], "text": "1,723,600", "html_text": "1,723,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 474.2905, 605.28, 492.4674 ], "text": "1,757,900", "html_text": "1,757,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 456.1137, 605.28, 474.2905 ], "cells": [ { "location": [ 27.84, 456.1137, 124.08, 474.2905 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 456.1137, 220.32, 474.2905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 456.1137, 316.56, 474.2905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 456.1137, 412.8, 474.2905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 456.1137, 509.04, 474.2905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 456.1137, 605.28, 474.2905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 437.9368, 605.28, 456.1137 ], "cells": [ { "location": [ 27.84, 437.9368, 124.08, 456.1137 ], "text": "Registry of Election Finance", "html_text": "Registry of Election Finance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 437.9368, 220.32, 456.1137 ], "text": "1,541,601", "html_text": "1,541,601", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 437.9368, 316.56, 456.1137 ], "text": "1,565,915", "html_text": "1,565,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 437.9368, 412.8, 456.1137 ], "text": "1,794,600", "html_text": "1,794,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 437.9368, 509.04, 456.1137 ], "text": "1,723,600", "html_text": "1,723,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 437.9368, 605.28, 456.1137 ], "text": "1,757,900", "html_text": "1,757,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 419.76, 605.28, 437.9368 ], "cells": [ { "location": [ 27.84, 419.76, 124.08, 437.9368 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 419.76, 220.32, 437.9368 ], "text": "1,541,601", "html_text": "1,541,601", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 419.76, 316.56, 437.9368 ], "text": "1,565,915", "html_text": "1,565,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 419.76, 412.8, 437.9368 ], "text": "1,794,600", "html_text": "1,794,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 419.76, 509.04, 437.9368 ], "text": "1,723,600", "html_text": "1,723,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.04, 419.76, 605.28, 437.9368 ], "text": "1,757,900", "html_text": "1,757,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 19, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 41, "type": "TEXT", "location": { "l": 25.92, "t": 407.52, "r": 574.08, "b": 368.88 }, "text": "The role of the Kentucky Registry of Election Finance is to ensure the integrity of the Commonwealth's electoral process by making certain there is full public access to campaign financial data and financial disclosure reports, and by administering Kentucky's campaign finance laws.", "reading_order": 1 }, { "page": 41, "type": "TEXT", "location": { "l": 25.92, "t": 361.2, "r": 600.96, "b": 311.52 }, "text": "Under KRS Chapter 121, Kentucky's campaign finance laws apply to all candidates for public office, except federal office, as well as political issues committees, permanent committees, state and local party executive committees, inaugural committees, and caucus campaign committees. The Registry also receives, compiles, and maintains financial disclosure reports of elected officials and candidates for specified offices as provided in KRS Chapter 61.", "reading_order": 2 }, { "page": 41, "type": "TEXT", "location": { "l": 25.92, "t": 302.88, "r": 591.84, "b": 253.2 }, "text": "Regulatory functions of the Registry include: educating candidates and committees on campaign finance laws; ensuring compliance with campaign finance reporting requirements, including the timely filing of campaign finance reports; providing the means for electronic reporting of campaign finance data; conducting desk reviews and random audits; investigating complaints; and adjudicating charges of administrative violations of campaign finance laws.", "reading_order": 3 }, { "page": 41, "type": "TEXT", "location": { "l": 25.92, "t": 245.04, "r": 589.68, "b": 219.6 }, "text": "The Registry's public disclosure role is a key component of the campaign finance laws. Registry employees routinely work with members of the public and the media to fill open records requests and to assist in On-line Searchable Database searches.", "reading_order": 4 }, { "page": 41, "type": "TEXT", "location": { "l": 25.68, "t": 211.2, "r": 599.76, "b": 161.52 }, "text": "Pursuant to KRS 121.170(5), the Registry receives copies of reports filed with the Federal Election Commission by federally registered out-of-state permanent committees that contribute to Kentucky candidates. These and the reports of other candidates and committees who are required to file with the Federal Election Commission may be viewed at the Registry's office in Frankfort pursuant to 2 U.S.C. Section 439(c).", "reading_order": 5 }, { "page": 41, "type": "TITLE", "location": { "l": 26.88, "t": 152.64, "r": 60.24, "b": 140.16 }, "text": "Policy", "reading_order": 6, "level": 2 }, { "page": 41, "type": "TEXT", "location": { "l": 25.92, "t": 131.28, "r": 603.12, "b": 105.6 }, "text": "The Governor's budget includes additional funding in the amount of $26,100 in fiscal year 2027 and $53,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 7 }, { "page": 41, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.56, "b": 9.12 }, "text": "32", "reading_order": 8 } ] }, { "page": 42, "items": [ { "page": 42, "type": "TABLE", "location": { "l": 26.4, "t": 765.12, "r": 607.92, "b": 34.8 }, "text": "
General Government\\nAttorney General
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation33,696,80038,663,50040,655,70024,714,20040,289,600
Budget Reserve2,500,000500,000
State Salary and Compensation
Allocation626,2009,10013,600
Current Year Appropriation933,200
Mandated Allotments256,1002,261,900
Total General Fund35,512,30043,434,50041,169,30024,714,20040,289,600
Tobacco Fund
Tobacco Settlement - Phase I150,000150,000150,000150,000150,000
Total Tobacco Fund150,000150,000150,000150,000150,000
Restricted Funds
Balance Forward55,314,74080,278,86692,361,50080,302,10057,807,500
Current Receipts73,750,77746,023,85842,490,50047,446,20047,519,800
Non-Revenue Receipts6,503,65218,468,17517,209,70017,214,10017,249,900
Total Restricted Funds135,569,170144,770,899152,061,700144,962,400122,577,200
Federal Fund
Balance Forward4,792,5891,671,2351,856,200
Current Receipts47,106,13156,925,42752,874,10064,133,60064,415,700
Total Federal Fund51,898,72058,596,66154,730,30064,133,60064,415,700
TOTAL SOURCE OF FUNDS223,130,190246,952,061248,111,300233,960,200227,432,500
EXPENDITURES BY CLASS
Personnel Costs42,510,90057,118,54155,332,20062,271,00063,426,400
Operating Expenses11,364,58215,040,16022,451,80024,105,60024,019,200
Grants Loans Benefits85,908,60578,662,52789,475,20089,476,20089,476,200
Debt Service1,353,000
Capital Outlay43,002553,715550,000299,900386,300
TOTAL EXPENDITURES141,180,089151,374,943167,809,200176,152,700177,308,100
EXPENDITURES BY FUND SOURCE
General Fund35,512,30042,075,19041,169,30024,714,20040,289,600
Tobacco Fund150,000150,000150,000150,000150,000
Restricted Funds55,290,30452,409,27271,759,60087,154,90072,452,800
Federal Fund50,227,48556,740,48154,730,30064,133,60064,415,700
TOTAL EXPENDITURES141,180,089151,374,943167,809,200176,152,700177,308,100
EXPENDITURES BY UNIT
Administrative Services2,795,6474,144,8374,017,6004,388,5004,469,300
Criminal Services13,725,80017,140,62327,865,60027,840,20028,175,000
Uninsured Employers Fund6,271,9066,309,4237,074,5007,104,4007,121,500
Reliability Defense Program1,140,690500,000496,200500,700
Solicitor General4,124,6183,816,8604,490,0004,536,8004,619,500
Civil Division10,968,35417,417,02718,813,90017,603,00017,932,300
", "rows": [ { "row_index": 0, "location": [ 26.4, 748.5218, 607.92, 765.12 ], "cells": [ { "location": [ 26.4, 748.5218, 123.32, 765.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 748.5218, 607.92, 765.12 ], "text": "General Government\\nAttorney General", "html_text": "General Government\\nAttorney General", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 731.9236, 607.92, 748.5218 ], "cells": [ { "location": [ 26.4, 731.9236, 123.32, 748.5218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 731.9236, 220.24, 748.5218 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 731.9236, 317.16, 748.5218 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 731.9236, 414.08, 748.5218 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 731.9236, 511, 748.5218 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 731.9236, 607.92, 748.5218 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 715.3255, 607.92, 731.9236 ], "cells": [ { "location": [ 26.4, 715.3255, 123.32, 731.9236 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 715.3255, 220.24, 731.9236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 715.3255, 317.16, 731.9236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 715.3255, 414.08, 731.9236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 715.3255, 511, 731.9236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 715.3255, 607.92, 731.9236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 698.7273, 607.92, 715.3255 ], "cells": [ { "location": [ 26.4, 698.7273, 123.32, 715.3255 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 698.7273, 220.24, 715.3255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 698.7273, 317.16, 715.3255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 698.7273, 414.08, 715.3255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 698.7273, 511, 715.3255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 698.7273, 607.92, 715.3255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 682.1291, 607.92, 698.7273 ], "cells": [ { "location": [ 26.4, 682.1291, 123.32, 698.7273 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 682.1291, 220.24, 698.7273 ], "text": "33,696,800", "html_text": "33,696,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 682.1291, 317.16, 698.7273 ], "text": "38,663,500", "html_text": "38,663,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 682.1291, 414.08, 698.7273 ], "text": "40,655,700", "html_text": "40,655,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 682.1291, 511, 698.7273 ], "text": "24,714,200", "html_text": "24,714,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 682.1291, 607.92, 698.7273 ], "text": "40,289,600", "html_text": "40,289,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 665.5309, 607.92, 682.1291 ], "cells": [ { "location": [ 26.4, 665.5309, 123.32, 682.1291 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 665.5309, 220.24, 682.1291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 665.5309, 317.16, 682.1291 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 665.5309, 414.08, 682.1291 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 665.5309, 511, 682.1291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 665.5309, 607.92, 682.1291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 648.9327, 607.92, 665.5309 ], "cells": [ { "location": [ 26.4, 648.9327, 123.32, 665.5309 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 648.9327, 220.24, 665.5309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 648.9327, 317.16, 665.5309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 648.9327, 414.08, 665.5309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 648.9327, 511, 665.5309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 648.9327, 607.92, 665.5309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 632.3345, 607.92, 648.9327 ], "cells": [ { "location": [ 26.4, 632.3345, 123.32, 648.9327 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 632.3345, 220.24, 648.9327 ], "text": "626,200", "html_text": "626,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 632.3345, 317.16, 648.9327 ], "text": "9,100", "html_text": "9,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 632.3345, 414.08, 648.9327 ], "text": "13,600", "html_text": "13,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 632.3345, 511, 648.9327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 632.3345, 607.92, 648.9327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 615.7364, 607.92, 632.3345 ], "cells": [ { "location": [ 26.4, 615.7364, 123.32, 632.3345 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 615.7364, 220.24, 632.3345 ], "text": "933,200", "html_text": "933,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 615.7364, 317.16, 632.3345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 615.7364, 414.08, 632.3345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 615.7364, 511, 632.3345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 615.7364, 607.92, 632.3345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 599.1382, 607.92, 615.7364 ], "cells": [ { "location": [ 26.4, 599.1382, 123.32, 615.7364 ], "text": "Mandated Allotments", "html_text": "Mandated Allotments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 599.1382, 220.24, 615.7364 ], "text": "256,100", "html_text": "256,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 599.1382, 317.16, 615.7364 ], "text": "2,261,900", "html_text": "2,261,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 599.1382, 414.08, 615.7364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 599.1382, 511, 615.7364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 599.1382, 607.92, 615.7364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 582.54, 607.92, 599.1382 ], "cells": [ { "location": [ 26.4, 582.54, 123.32, 599.1382 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 582.54, 220.24, 599.1382 ], "text": "35,512,300", "html_text": "35,512,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 582.54, 317.16, 599.1382 ], "text": "43,434,500", "html_text": "43,434,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 582.54, 414.08, 599.1382 ], "text": "41,169,300", "html_text": "41,169,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 582.54, 511, 599.1382 ], "text": "24,714,200", "html_text": "24,714,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 582.54, 607.92, 599.1382 ], "text": "40,289,600", "html_text": "40,289,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 565.9418, 607.92, 582.54 ], "cells": [ { "location": [ 26.4, 565.9418, 123.32, 582.54 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 565.9418, 220.24, 582.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 565.9418, 317.16, 582.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 565.9418, 414.08, 582.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 565.9418, 511, 582.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 565.9418, 607.92, 582.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 549.3436, 607.92, 565.9418 ], "cells": [ { "location": [ 26.4, 549.3436, 123.32, 565.9418 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 549.3436, 220.24, 565.9418 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 549.3436, 317.16, 565.9418 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 549.3436, 414.08, 565.9418 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 549.3436, 511, 565.9418 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 549.3436, 607.92, 565.9418 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 532.7455, 607.92, 549.3436 ], "cells": [ { "location": [ 26.4, 532.7455, 123.32, 549.3436 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 532.7455, 220.24, 549.3436 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 532.7455, 317.16, 549.3436 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 532.7455, 414.08, 549.3436 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 532.7455, 511, 549.3436 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 532.7455, 607.92, 549.3436 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 516.1473, 607.92, 532.7455 ], "cells": [ { "location": [ 26.4, 516.1473, 123.32, 532.7455 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 516.1473, 220.24, 532.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 516.1473, 317.16, 532.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 516.1473, 414.08, 532.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 516.1473, 511, 532.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 516.1473, 607.92, 532.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 499.5491, 607.92, 516.1473 ], "cells": [ { "location": [ 26.4, 499.5491, 123.32, 516.1473 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 499.5491, 220.24, 516.1473 ], "text": "55,314,740", "html_text": "55,314,740", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 499.5491, 317.16, 516.1473 ], "text": "80,278,866", "html_text": "80,278,866", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 499.5491, 414.08, 516.1473 ], "text": "92,361,500", "html_text": "92,361,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 499.5491, 511, 516.1473 ], "text": "80,302,100", "html_text": "80,302,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 499.5491, 607.92, 516.1473 ], "text": "57,807,500", "html_text": "57,807,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 482.9509, 607.92, 499.5491 ], "cells": [ { "location": [ 26.4, 482.9509, 123.32, 499.5491 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 482.9509, 220.24, 499.5491 ], "text": "73,750,777", "html_text": "73,750,777", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 482.9509, 317.16, 499.5491 ], "text": "46,023,858", "html_text": "46,023,858", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 482.9509, 414.08, 499.5491 ], "text": "42,490,500", "html_text": "42,490,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 482.9509, 511, 499.5491 ], "text": "47,446,200", "html_text": "47,446,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 482.9509, 607.92, 499.5491 ], "text": "47,519,800", "html_text": "47,519,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 466.3527, 607.92, 482.9509 ], "cells": [ { "location": [ 26.4, 466.3527, 123.32, 482.9509 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 466.3527, 220.24, 482.9509 ], "text": "6,503,652", "html_text": "6,503,652", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 466.3527, 317.16, 482.9509 ], "text": "18,468,175", "html_text": "18,468,175", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 466.3527, 414.08, 482.9509 ], "text": "17,209,700", "html_text": "17,209,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 466.3527, 511, 482.9509 ], "text": "17,214,100", "html_text": "17,214,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 466.3527, 607.92, 482.9509 ], "text": "17,249,900", "html_text": "17,249,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 449.7545, 607.92, 466.3527 ], "cells": [ { "location": [ 26.4, 449.7545, 123.32, 466.3527 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 449.7545, 220.24, 466.3527 ], "text": "135,569,170", "html_text": "135,569,170", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 449.7545, 317.16, 466.3527 ], "text": "144,770,899", "html_text": "144,770,899", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 449.7545, 414.08, 466.3527 ], "text": "152,061,700", "html_text": "152,061,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 449.7545, 511, 466.3527 ], "text": "144,962,400", "html_text": "144,962,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 449.7545, 607.92, 466.3527 ], "text": "122,577,200", "html_text": "122,577,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 433.1564, 607.92, 449.7545 ], "cells": [ { "location": [ 26.4, 433.1564, 123.32, 449.7545 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 433.1564, 220.24, 449.7545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 433.1564, 317.16, 449.7545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 433.1564, 414.08, 449.7545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 433.1564, 511, 449.7545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 433.1564, 607.92, 449.7545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 416.5582, 607.92, 433.1564 ], "cells": [ { "location": [ 26.4, 416.5582, 123.32, 433.1564 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 416.5582, 220.24, 433.1564 ], "text": "4,792,589", "html_text": "4,792,589", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 416.5582, 317.16, 433.1564 ], "text": "1,671,235", "html_text": "1,671,235", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 416.5582, 414.08, 433.1564 ], "text": "1,856,200", "html_text": "1,856,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 416.5582, 511, 433.1564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 416.5582, 607.92, 433.1564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 399.96, 607.92, 416.5582 ], "cells": [ { "location": [ 26.4, 399.96, 123.32, 416.5582 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 399.96, 220.24, 416.5582 ], "text": "47,106,131", "html_text": "47,106,131", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 399.96, 317.16, 416.5582 ], "text": "56,925,427", "html_text": "56,925,427", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 399.96, 414.08, 416.5582 ], "text": "52,874,100", "html_text": "52,874,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 399.96, 511, 416.5582 ], "text": "64,133,600", "html_text": "64,133,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 399.96, 607.92, 416.5582 ], "text": "64,415,700", "html_text": "64,415,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 383.3618, 607.92, 399.96 ], "cells": [ { "location": [ 26.4, 383.3618, 123.32, 399.96 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 383.3618, 220.24, 399.96 ], "text": "51,898,720", "html_text": "51,898,720", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 383.3618, 317.16, 399.96 ], "text": "58,596,661", "html_text": "58,596,661", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 383.3618, 414.08, 399.96 ], "text": "54,730,300", "html_text": "54,730,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 383.3618, 511, 399.96 ], "text": "64,133,600", "html_text": "64,133,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 383.3618, 607.92, 399.96 ], "text": "64,415,700", "html_text": "64,415,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 366.7636, 607.92, 383.3618 ], "cells": [ { "location": [ 26.4, 366.7636, 123.32, 383.3618 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 366.7636, 220.24, 383.3618 ], "text": "223,130,190", "html_text": "223,130,190", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 366.7636, 317.16, 383.3618 ], "text": "246,952,061", "html_text": "246,952,061", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 366.7636, 414.08, 383.3618 ], "text": "248,111,300", "html_text": "248,111,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 366.7636, 511, 383.3618 ], "text": "233,960,200", "html_text": "233,960,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 366.7636, 607.92, 383.3618 ], "text": "227,432,500", "html_text": "227,432,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.4, 350.1655, 607.92, 366.7636 ], "cells": [ { "location": [ 26.4, 350.1655, 123.32, 366.7636 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 350.1655, 220.24, 366.7636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 350.1655, 317.16, 366.7636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 350.1655, 414.08, 366.7636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 350.1655, 511, 366.7636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 350.1655, 607.92, 366.7636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.4, 333.5673, 607.92, 350.1655 ], "cells": [ { "location": [ 26.4, 333.5673, 123.32, 350.1655 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 333.5673, 220.24, 350.1655 ], "text": "42,510,900", "html_text": "42,510,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 333.5673, 317.16, 350.1655 ], "text": "57,118,541", "html_text": "57,118,541", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 333.5673, 414.08, 350.1655 ], "text": "55,332,200", "html_text": "55,332,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 333.5673, 511, 350.1655 ], "text": "62,271,000", "html_text": "62,271,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 333.5673, 607.92, 350.1655 ], "text": "63,426,400", "html_text": "63,426,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.4, 316.9691, 607.92, 333.5673 ], "cells": [ { "location": [ 26.4, 316.9691, 123.32, 333.5673 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 316.9691, 220.24, 333.5673 ], "text": "11,364,582", "html_text": "11,364,582", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 316.9691, 317.16, 333.5673 ], "text": "15,040,160", "html_text": "15,040,160", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 316.9691, 414.08, 333.5673 ], "text": "22,451,800", "html_text": "22,451,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 316.9691, 511, 333.5673 ], "text": "24,105,600", "html_text": "24,105,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 316.9691, 607.92, 333.5673 ], "text": "24,019,200", "html_text": "24,019,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.4, 300.3709, 607.92, 316.9691 ], "cells": [ { "location": [ 26.4, 300.3709, 123.32, 316.9691 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 300.3709, 220.24, 316.9691 ], "text": "85,908,605", "html_text": "85,908,605", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 300.3709, 317.16, 316.9691 ], "text": "78,662,527", "html_text": "78,662,527", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 300.3709, 414.08, 316.9691 ], "text": "89,475,200", "html_text": "89,475,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 300.3709, 511, 316.9691 ], "text": "89,476,200", "html_text": "89,476,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 300.3709, 607.92, 316.9691 ], "text": "89,476,200", "html_text": "89,476,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.4, 283.7727, 607.92, 300.3709 ], "cells": [ { "location": [ 26.4, 283.7727, 123.32, 300.3709 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 283.7727, 220.24, 300.3709 ], "text": "1,353,000", "html_text": "1,353,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 283.7727, 317.16, 300.3709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 283.7727, 414.08, 300.3709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 283.7727, 511, 300.3709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 283.7727, 607.92, 300.3709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.4, 267.1745, 607.92, 283.7727 ], "cells": [ { "location": [ 26.4, 267.1745, 123.32, 283.7727 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 267.1745, 220.24, 283.7727 ], "text": "43,002", "html_text": "43,002", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 267.1745, 317.16, 283.7727 ], "text": "553,715", "html_text": "553,715", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 267.1745, 414.08, 283.7727 ], "text": "550,000", "html_text": "550,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 267.1745, 511, 283.7727 ], "text": "299,900", "html_text": "299,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 267.1745, 607.92, 283.7727 ], "text": "386,300", "html_text": "386,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.4, 250.5764, 607.92, 267.1745 ], "cells": [ { "location": [ 26.4, 250.5764, 123.32, 267.1745 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 250.5764, 220.24, 267.1745 ], "text": "141,180,089", "html_text": "141,180,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 250.5764, 317.16, 267.1745 ], "text": "151,374,943", "html_text": "151,374,943", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 250.5764, 414.08, 267.1745 ], "text": "167,809,200", "html_text": "167,809,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 250.5764, 511, 267.1745 ], "text": "176,152,700", "html_text": "176,152,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 250.5764, 607.92, 267.1745 ], "text": "177,308,100", "html_text": "177,308,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.4, 233.9782, 607.92, 250.5764 ], "cells": [ { "location": [ 26.4, 233.9782, 123.32, 250.5764 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 233.9782, 220.24, 250.5764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 233.9782, 317.16, 250.5764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 233.9782, 414.08, 250.5764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 233.9782, 511, 250.5764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 233.9782, 607.92, 250.5764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.4, 217.38, 607.92, 233.9782 ], "cells": [ { "location": [ 26.4, 217.38, 123.32, 233.9782 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 217.38, 220.24, 233.9782 ], "text": "35,512,300", "html_text": "35,512,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 217.38, 317.16, 233.9782 ], "text": "42,075,190", "html_text": "42,075,190", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 217.38, 414.08, 233.9782 ], "text": "41,169,300", "html_text": "41,169,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 217.38, 511, 233.9782 ], "text": "24,714,200", "html_text": "24,714,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 217.38, 607.92, 233.9782 ], "text": "40,289,600", "html_text": "40,289,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.4, 200.7818, 607.92, 217.38 ], "cells": [ { "location": [ 26.4, 200.7818, 123.32, 217.38 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 200.7818, 220.24, 217.38 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 200.7818, 317.16, 217.38 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 200.7818, 414.08, 217.38 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 200.7818, 511, 217.38 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 200.7818, 607.92, 217.38 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.4, 184.1836, 607.92, 200.7818 ], "cells": [ { "location": [ 26.4, 184.1836, 123.32, 200.7818 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 184.1836, 220.24, 200.7818 ], "text": "55,290,304", "html_text": "55,290,304", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 184.1836, 317.16, 200.7818 ], "text": "52,409,272", "html_text": "52,409,272", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 184.1836, 414.08, 200.7818 ], "text": "71,759,600", "html_text": "71,759,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 184.1836, 511, 200.7818 ], "text": "87,154,900", "html_text": "87,154,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 184.1836, 607.92, 200.7818 ], "text": "72,452,800", "html_text": "72,452,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.4, 167.5855, 607.92, 184.1836 ], "cells": [ { "location": [ 26.4, 167.5855, 123.32, 184.1836 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 167.5855, 220.24, 184.1836 ], "text": "50,227,485", "html_text": "50,227,485", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 167.5855, 317.16, 184.1836 ], "text": "56,740,481", "html_text": "56,740,481", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 167.5855, 414.08, 184.1836 ], "text": "54,730,300", "html_text": "54,730,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 167.5855, 511, 184.1836 ], "text": "64,133,600", "html_text": "64,133,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 167.5855, 607.92, 184.1836 ], "text": "64,415,700", "html_text": "64,415,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.4, 150.9873, 607.92, 167.5855 ], "cells": [ { "location": [ 26.4, 150.9873, 123.32, 167.5855 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 150.9873, 220.24, 167.5855 ], "text": "141,180,089", "html_text": "141,180,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 150.9873, 317.16, 167.5855 ], "text": "151,374,943", "html_text": "151,374,943", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 150.9873, 414.08, 167.5855 ], "text": "167,809,200", "html_text": "167,809,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 150.9873, 511, 167.5855 ], "text": "176,152,700", "html_text": "176,152,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 150.9873, 607.92, 167.5855 ], "text": "177,308,100", "html_text": "177,308,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.4, 134.3891, 607.92, 150.9873 ], "cells": [ { "location": [ 26.4, 134.3891, 123.32, 150.9873 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 134.3891, 220.24, 150.9873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 134.3891, 317.16, 150.9873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 134.3891, 414.08, 150.9873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 134.3891, 511, 150.9873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 134.3891, 607.92, 150.9873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.4, 117.7909, 607.92, 134.3891 ], "cells": [ { "location": [ 26.4, 117.7909, 123.32, 134.3891 ], "text": "Administrative Services", "html_text": "Administrative Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 117.7909, 220.24, 134.3891 ], "text": "2,795,647", "html_text": "2,795,647", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 117.7909, 317.16, 134.3891 ], "text": "4,144,837", "html_text": "4,144,837", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 117.7909, 414.08, 134.3891 ], "text": "4,017,600", "html_text": "4,017,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 117.7909, 511, 134.3891 ], "text": "4,388,500", "html_text": "4,388,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 117.7909, 607.92, 134.3891 ], "text": "4,469,300", "html_text": "4,469,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.4, 101.1927, 607.92, 117.7909 ], "cells": [ { "location": [ 26.4, 101.1927, 123.32, 117.7909 ], "text": "Criminal Services", "html_text": "Criminal Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 101.1927, 220.24, 117.7909 ], "text": "13,725,800", "html_text": "13,725,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 101.1927, 317.16, 117.7909 ], "text": "17,140,623", "html_text": "17,140,623", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 101.1927, 414.08, 117.7909 ], "text": "27,865,600", "html_text": "27,865,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 101.1927, 511, 117.7909 ], "text": "27,840,200", "html_text": "27,840,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 101.1927, 607.92, 117.7909 ], "text": "28,175,000", "html_text": "28,175,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 26.4, 84.5945, 607.92, 101.1927 ], "cells": [ { "location": [ 26.4, 84.5945, 123.32, 101.1927 ], "text": "Uninsured Employers Fund", "html_text": "Uninsured Employers Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 84.5945, 220.24, 101.1927 ], "text": "6,271,906", "html_text": "6,271,906", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 84.5945, 317.16, 101.1927 ], "text": "6,309,423", "html_text": "6,309,423", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 84.5945, 414.08, 101.1927 ], "text": "7,074,500", "html_text": "7,074,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 84.5945, 511, 101.1927 ], "text": "7,104,400", "html_text": "7,104,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 84.5945, 607.92, 101.1927 ], "text": "7,121,500", "html_text": "7,121,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 26.4, 67.9964, 607.92, 84.5945 ], "cells": [ { "location": [ 26.4, 67.9964, 123.32, 84.5945 ], "text": "Reliability Defense Program", "html_text": "Reliability Defense Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 67.9964, 220.24, 84.5945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 67.9964, 317.16, 84.5945 ], "text": "1,140,690", "html_text": "1,140,690", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 67.9964, 414.08, 84.5945 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 67.9964, 511, 84.5945 ], "text": "496,200", "html_text": "496,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 67.9964, 607.92, 84.5945 ], "text": "500,700", "html_text": "500,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 26.4, 51.3982, 607.92, 67.9964 ], "cells": [ { "location": [ 26.4, 51.3982, 123.32, 67.9964 ], "text": "Solicitor General", "html_text": "Solicitor General", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 51.3982, 220.24, 67.9964 ], "text": "4,124,618", "html_text": "4,124,618", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 51.3982, 317.16, 67.9964 ], "text": "3,816,860", "html_text": "3,816,860", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 51.3982, 414.08, 67.9964 ], "text": "4,490,000", "html_text": "4,490,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 51.3982, 511, 67.9964 ], "text": "4,536,800", "html_text": "4,536,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 51.3982, 607.92, 67.9964 ], "text": "4,619,500", "html_text": "4,619,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 26.4, 34.8, 607.92, 51.3982 ], "cells": [ { "location": [ 26.4, 34.8, 123.32, 51.3982 ], "text": "Civil Division", "html_text": "Civil Division", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 34.8, 220.24, 51.3982 ], "text": "10,968,354", "html_text": "10,968,354", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 34.8, 317.16, 51.3982 ], "text": "17,417,027", "html_text": "17,417,027", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 34.8, 414.08, 51.3982 ], "text": "18,813,900", "html_text": "18,813,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 34.8, 511, 51.3982 ], "text": "17,603,000", "html_text": "17,603,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 34.8, 607.92, 51.3982 ], "text": "17,932,300", "html_text": "17,932,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 44, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 42, "type": "TEXT", "location": { "l": 310.32, "t": 18.96, "r": 322.8, "b": 8.88 }, "text": "33", "reading_order": 1 } ] }, { "page": 43, "items": [ { "page": 43, "type": "TABLE", "location": { "l": 27.84, "t": 759.12, "r": 605.04, "b": 708.24 }, "text": "
Opioid Abatement Advisory Commission32,449,80326,190,36524,200,00024,200,00024,200,000
Child Support Enforcement70,843,96275,215,11780,847,60089,983,60090,289,800
TOTAL EXPENDITURES141,180,089151,374,943167,809,200176,152,700177,308,100
", "rows": [ { "row_index": 0, "location": [ 27.84, 742.16, 605.04, 759.12 ], "cells": [ { "location": [ 27.84, 742.16, 124.04, 759.12 ], "text": "Opioid Abatement Advisory Commission", "html_text": "Opioid Abatement Advisory Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 742.16, 220.24, 759.12 ], "text": "32,449,803", "html_text": "32,449,803", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 742.16, 316.44, 759.12 ], "text": "26,190,365", "html_text": "26,190,365", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 742.16, 412.64, 759.12 ], "text": "24,200,000", "html_text": "24,200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 742.16, 508.84, 759.12 ], "text": "24,200,000", "html_text": "24,200,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 742.16, 605.04, 759.12 ], "text": "24,200,000", "html_text": "24,200,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 725.2, 605.04, 742.16 ], "cells": [ { "location": [ 27.84, 725.2, 124.04, 742.16 ], "text": "Child Support Enforcement", "html_text": "Child Support Enforcement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 725.2, 220.24, 742.16 ], "text": "70,843,962", "html_text": "70,843,962", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 725.2, 316.44, 742.16 ], "text": "75,215,117", "html_text": "75,215,117", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 725.2, 412.64, 742.16 ], "text": "80,847,600", "html_text": "80,847,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 725.2, 508.84, 742.16 ], "text": "89,983,600", "html_text": "89,983,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 725.2, 605.04, 742.16 ], "text": "90,289,800", "html_text": "90,289,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 708.24, 605.04, 725.2 ], "cells": [ { "location": [ 27.84, 708.24, 124.04, 725.2 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 708.24, 220.24, 725.2 ], "text": "141,180,089", "html_text": "141,180,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 708.24, 316.44, 725.2 ], "text": "151,374,943", "html_text": "151,374,943", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 708.24, 412.64, 725.2 ], "text": "167,809,200", "html_text": "167,809,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 708.24, 508.84, 725.2 ], "text": "176,152,700", "html_text": "176,152,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 708.24, 605.04, 725.2 ], "text": "177,308,100", "html_text": "177,308,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 3, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 43, "type": "TEXT", "location": { "l": 25.68, "t": 705.84, "r": 584.88, "b": 667.68 }, "text": "The Attorney General has the statutory responsibility (KRS 15.020) to act as the chief law officer for the Commonwealth. This involves a wide and diverse range of responsibilities and duties, the power to investigate matters and other legal activities, including representation, on behalf of the Commonwealth.", "reading_order": 1 }, { "page": 43, "type": "TEXT", "location": { "l": 26.16, "t": 659.76, "r": 593.52, "b": 622.32 }, "text": "The Office of Administrative Services provides the administrative support network for agency operations including budget, personnel and payroll, fiscal services, procurement services, ADA, Title VI and EEO programs, employee training, federal grant administration, audit coordination and operation management.", "reading_order": 2 }, { "page": 43, "type": "TEXT", "location": { "l": 26.16, "t": 614.4, "r": 580.56, "b": 576.24 }, "text": "The Civil Division includes the offices of Consumer Protection, Senior Protection, and Civil and Environmental Law. The Civil Division restructuring centralizes all civil litigation of the Office of Attorney General and to provide a more detailed level of oversight as it relates to such litigation.", "reading_order": 3 }, { "page": 43, "type": "TEXT", "location": { "l": 25.68, "t": 567.6, "r": 600, "b": 530.16 }, "text": "The Criminal Division includes the Department of Criminal Investigations, Office of Medicaid Fraud and Abuse Control, Office of Prosecutors Advisory Council, and Office of Trafficking and Abuse Prevention. The Criminal Division restructuring centralizes and provides a more detailed level of oversight as it relates to such litigation and investigations.", "reading_order": 4 }, { "page": 43, "type": "TEXT", "location": { "l": 26.64, "t": 522, "r": 498.48, "b": 508.8 }, "text": "The Office of Solicitor General centralizes and provides a detailed level of oversight for appellate litigation.", "reading_order": 5 }, { "page": 43, "type": "TEXT", "location": { "l": 26.16, "t": 499.68, "r": 603.12, "b": 450.24 }, "text": "The Uninsured Employers Fund is part of the Kentucky Workers Compensation Program and KRS 342.760 directs the Attorney General's office to serve as legal representation for the Fund in all claims made against it or on its behalf. The Uninsured Employer's Fund is responsible for payment of Workers' Compensation to employees when the employer does not have Workers' Compensation insurance.", "reading_order": 6 }, { "page": 43, "type": "TEXT", "location": { "l": 25.92, "t": 441.6, "r": 594.72, "b": 403.68 }, "text": "The Office of Child Support Enforcement moved from the Cabinet for Health and Family Services to the Office of the Attorney General in Fiscal Year 2026. The functions of this Office include enforcing Kentucky child support laws and serving as the state agency to administer Part D of Title IV of the Social Security Act. (KRS 15.802)", "reading_order": 7 }, { "page": 43, "type": "TEXT", "location": { "l": 25.44, "t": 395.52, "r": 605.76, "b": 358.56 }, "text": "The Kentucky Opioid Abatement Advisory Commission was established in KRS 15.291(1) and is tasked with distributing the Commonwealth's portion of the global settlements with pharmacies, opioid manufacturers and distributors and other opioid-related entities for their contributory role in the opioid epidemic.", "reading_order": 8 }, { "page": 43, "type": "TITLE", "location": { "l": 27.12, "t": 349.68, "r": 60, "b": 336.96 }, "text": "Policy", "reading_order": 9, "level": 2 }, { "page": 43, "type": "TEXT", "location": { "l": 25.68, "t": 327.84, "r": 587.28, "b": 290.4 }, "text": "The Governor's budget includes additional funding in the amount of $813,600 in fiscal year 2027 and $1,671,900 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $406,800 and $835,900, respectively.", "reading_order": 10 }, { "page": 43, "type": "TEXT", "location": { "l": 25.68, "t": 282, "r": 598.32, "b": 256.32 }, "text": "Excess unexpended Restricted funds from the consumer protection program carried forward from fiscal year 2025 in the amount of $15 million are used in fiscal year 2027 as a one-year replacement of General Fund dollars.", "reading_order": 11 }, { "page": 43, "type": "TEXT", "location": { "l": 25.68, "t": 247.92, "r": 603.36, "b": 222.48 }, "text": "The budget includes Restricted Funds for the training incentive stipend for Attorney General investigators. The stipend payments are provided from the Kentucky Law Enforcement Foundation Program Fund.", "reading_order": 12 }, { "page": 43, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.32, "b": 9.12 }, "text": "34", "reading_order": 13 } ] }, { "page": 44, "items": [ { "page": 44, "type": "TABLE", "location": { "l": 27.84, "t": 764.16, "r": 606.96, "b": 227.76 }, "text": "
General Government\\nCommonwealth's Attorneys
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation69,940,10077,365,40080,019,40075,751,60077,355,000
State Salary and Compensation
Allocation2,608,100
Total General Fund72,548,20077,365,40080,019,40075,751,60077,355,000
Restricted Funds
Balance Forward4,702,8034,456,4414,781,8003,626,6002,815,800
Current Receipts4,581,5595,075,9514,675,0004,869,6004,954,100
Non-Revenue Receipts72,243101,47590,00090,00090,000
Total Restricted Funds9,356,6049,633,8679,546,8008,586,2007,859,900
Federal Fund
Balance Forward(219,383)(121,429)(139,800)
Current Receipts532,468255,130499,000359,200359,200
Total Federal Fund313,085133,701359,200359,200359,200
TOTAL SOURCE OF FUNDS82,217,89087,132,96989,925,40084,697,00085,574,100
EXPENDITURES BY CLASS
Personnel Costs69,202,34670,012,95875,851,30071,452,20073,157,900
Operating Expenses8,308,7418,897,23910,317,00010,298,50010,298,500
Grants Loans Benefits34342,54380,50080,50080,500
Capital Outlay143,40950,00050,00050,000
TOTAL EXPENDITURES77,511,42979,096,14986,298,80081,881,20083,586,900
EXPENDITURES BY FUND SOURCE
General Fund72,176,75273,970,57580,019,40075,751,60077,355,000
Restricted Funds4,900,1634,852,0505,920,2005,770,4005,872,700
Federal Fund434,515273,523359,200359,200359,200
TOTAL EXPENDITURES77,511,42979,096,14986,298,80081,881,20083,586,900
EXPENDITURES BY UNIT
Commonwealth's Attorneys77,511,42979,096,14986,298,80081,881,20083,586,900
TOTAL EXPENDITURES77,511,42979,096,14986,298,80081,881,20083,586,900
", "rows": [ { "row_index": 0, "location": [ 27.84, 747.3975, 606.96, 764.16 ], "cells": [ { "location": [ 27.84, 747.3975, 124.36, 764.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 747.3975, 606.96, 764.16 ], "text": "General Government\\nCommonwealth's Attorneys", "html_text": "General Government\\nCommonwealth's Attorneys", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 730.635, 606.96, 747.3975 ], "cells": [ { "location": [ 27.84, 730.635, 124.36, 747.3975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 730.635, 220.88, 747.3975 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 730.635, 317.4, 747.3975 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 730.635, 413.92, 747.3975 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 730.635, 510.44, 747.3975 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 730.635, 606.96, 747.3975 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 713.8725, 606.96, 730.635 ], "cells": [ { "location": [ 27.84, 713.8725, 124.36, 730.635 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 713.8725, 220.88, 730.635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 713.8725, 317.4, 730.635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 713.8725, 413.92, 730.635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 713.8725, 510.44, 730.635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 713.8725, 606.96, 730.635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 697.11, 606.96, 713.8725 ], "cells": [ { "location": [ 27.84, 697.11, 124.36, 713.8725 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 697.11, 220.88, 713.8725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 697.11, 317.4, 713.8725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 697.11, 413.92, 713.8725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 697.11, 510.44, 713.8725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 697.11, 606.96, 713.8725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 680.3475, 606.96, 697.11 ], "cells": [ { "location": [ 27.84, 680.3475, 124.36, 697.11 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 680.3475, 220.88, 697.11 ], "text": "69,940,100", "html_text": "69,940,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 680.3475, 317.4, 697.11 ], "text": "77,365,400", "html_text": "77,365,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 680.3475, 413.92, 697.11 ], "text": "80,019,400", "html_text": "80,019,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 680.3475, 510.44, 697.11 ], "text": "75,751,600", "html_text": "75,751,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 680.3475, 606.96, 697.11 ], "text": "77,355,000", "html_text": "77,355,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 663.585, 606.96, 680.3475 ], "cells": [ { "location": [ 27.84, 663.585, 124.36, 680.3475 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 663.585, 220.88, 680.3475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 663.585, 317.4, 680.3475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 663.585, 413.92, 680.3475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 663.585, 510.44, 680.3475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 663.585, 606.96, 680.3475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 646.8225, 606.96, 663.585 ], "cells": [ { "location": [ 27.84, 646.8225, 124.36, 663.585 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 646.8225, 220.88, 663.585 ], "text": "2,608,100", "html_text": "2,608,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 646.8225, 317.4, 663.585 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 646.8225, 413.92, 663.585 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 646.8225, 510.44, 663.585 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 646.8225, 606.96, 663.585 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 630.06, 606.96, 646.8225 ], "cells": [ { "location": [ 27.84, 630.06, 124.36, 646.8225 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 630.06, 220.88, 646.8225 ], "text": "72,548,200", "html_text": "72,548,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 630.06, 317.4, 646.8225 ], "text": "77,365,400", "html_text": "77,365,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 630.06, 413.92, 646.8225 ], "text": "80,019,400", "html_text": "80,019,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 630.06, 510.44, 646.8225 ], "text": "75,751,600", "html_text": "75,751,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 630.06, 606.96, 646.8225 ], "text": "77,355,000", "html_text": "77,355,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 613.2975, 606.96, 630.06 ], "cells": [ { "location": [ 27.84, 613.2975, 124.36, 630.06 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 613.2975, 220.88, 630.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 613.2975, 317.4, 630.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 613.2975, 413.92, 630.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 613.2975, 510.44, 630.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 613.2975, 606.96, 630.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 596.535, 606.96, 613.2975 ], "cells": [ { "location": [ 27.84, 596.535, 124.36, 613.2975 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 596.535, 220.88, 613.2975 ], "text": "4,702,803", "html_text": "4,702,803", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 596.535, 317.4, 613.2975 ], "text": "4,456,441", "html_text": "4,456,441", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 596.535, 413.92, 613.2975 ], "text": "4,781,800", "html_text": "4,781,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 596.535, 510.44, 613.2975 ], "text": "3,626,600", "html_text": "3,626,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 596.535, 606.96, 613.2975 ], "text": "2,815,800", "html_text": "2,815,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 579.7725, 606.96, 596.535 ], "cells": [ { "location": [ 27.84, 579.7725, 124.36, 596.535 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 579.7725, 220.88, 596.535 ], "text": "4,581,559", "html_text": "4,581,559", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 579.7725, 317.4, 596.535 ], "text": "5,075,951", "html_text": "5,075,951", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 579.7725, 413.92, 596.535 ], "text": "4,675,000", "html_text": "4,675,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 579.7725, 510.44, 596.535 ], "text": "4,869,600", "html_text": "4,869,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 579.7725, 606.96, 596.535 ], "text": "4,954,100", "html_text": "4,954,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 563.01, 606.96, 579.7725 ], "cells": [ { "location": [ 27.84, 563.01, 124.36, 579.7725 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 563.01, 220.88, 579.7725 ], "text": "72,243", "html_text": "72,243", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 563.01, 317.4, 579.7725 ], "text": "101,475", "html_text": "101,475", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 563.01, 413.92, 579.7725 ], "text": "90,000", "html_text": "90,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 563.01, 510.44, 579.7725 ], "text": "90,000", "html_text": "90,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 563.01, 606.96, 579.7725 ], "text": "90,000", "html_text": "90,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 546.2475, 606.96, 563.01 ], "cells": [ { "location": [ 27.84, 546.2475, 124.36, 563.01 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 546.2475, 220.88, 563.01 ], "text": "9,356,604", "html_text": "9,356,604", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 546.2475, 317.4, 563.01 ], "text": "9,633,867", "html_text": "9,633,867", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 546.2475, 413.92, 563.01 ], "text": "9,546,800", "html_text": "9,546,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 546.2475, 510.44, 563.01 ], "text": "8,586,200", "html_text": "8,586,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 546.2475, 606.96, 563.01 ], "text": "7,859,900", "html_text": "7,859,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 529.485, 606.96, 546.2475 ], "cells": [ { "location": [ 27.84, 529.485, 124.36, 546.2475 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 529.485, 220.88, 546.2475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 529.485, 317.4, 546.2475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 529.485, 413.92, 546.2475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 529.485, 510.44, 546.2475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 529.485, 606.96, 546.2475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 512.7225, 606.96, 529.485 ], "cells": [ { "location": [ 27.84, 512.7225, 124.36, 529.485 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 512.7225, 220.88, 529.485 ], "text": "(219,383)", "html_text": "(219,383)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 512.7225, 317.4, 529.485 ], "text": "(121,429)", "html_text": "(121,429)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 512.7225, 413.92, 529.485 ], "text": "(139,800)", "html_text": "(139,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 512.7225, 510.44, 529.485 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 512.7225, 606.96, 529.485 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 495.96, 606.96, 512.7225 ], "cells": [ { "location": [ 27.84, 495.96, 124.36, 512.7225 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 495.96, 220.88, 512.7225 ], "text": "532,468", "html_text": "532,468", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 495.96, 317.4, 512.7225 ], "text": "255,130", "html_text": "255,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 495.96, 413.92, 512.7225 ], "text": "499,000", "html_text": "499,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 495.96, 510.44, 512.7225 ], "text": "359,200", "html_text": "359,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 495.96, 606.96, 512.7225 ], "text": "359,200", "html_text": "359,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 479.1975, 606.96, 495.96 ], "cells": [ { "location": [ 27.84, 479.1975, 124.36, 495.96 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 479.1975, 220.88, 495.96 ], "text": "313,085", "html_text": "313,085", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 479.1975, 317.4, 495.96 ], "text": "133,701", "html_text": "133,701", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 479.1975, 413.92, 495.96 ], "text": "359,200", "html_text": "359,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 479.1975, 510.44, 495.96 ], "text": "359,200", "html_text": "359,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 479.1975, 606.96, 495.96 ], "text": "359,200", "html_text": "359,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 462.435, 606.96, 479.1975 ], "cells": [ { "location": [ 27.84, 462.435, 124.36, 479.1975 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 462.435, 220.88, 479.1975 ], "text": "82,217,890", "html_text": "82,217,890", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 462.435, 317.4, 479.1975 ], "text": "87,132,969", "html_text": "87,132,969", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 462.435, 413.92, 479.1975 ], "text": "89,925,400", "html_text": "89,925,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 462.435, 510.44, 479.1975 ], "text": "84,697,000", "html_text": "84,697,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 462.435, 606.96, 479.1975 ], "text": "85,574,100", "html_text": "85,574,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 445.6725, 606.96, 462.435 ], "cells": [ { "location": [ 27.84, 445.6725, 124.36, 462.435 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 445.6725, 220.88, 462.435 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 445.6725, 317.4, 462.435 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 445.6725, 413.92, 462.435 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 445.6725, 510.44, 462.435 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 445.6725, 606.96, 462.435 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 428.91, 606.96, 445.6725 ], "cells": [ { "location": [ 27.84, 428.91, 124.36, 445.6725 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 428.91, 220.88, 445.6725 ], "text": "69,202,346", "html_text": "69,202,346", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 428.91, 317.4, 445.6725 ], "text": "70,012,958", "html_text": "70,012,958", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 428.91, 413.92, 445.6725 ], "text": "75,851,300", "html_text": "75,851,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 428.91, 510.44, 445.6725 ], "text": "71,452,200", "html_text": "71,452,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 428.91, 606.96, 445.6725 ], "text": "73,157,900", "html_text": "73,157,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 412.1475, 606.96, 428.91 ], "cells": [ { "location": [ 27.84, 412.1475, 124.36, 428.91 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 412.1475, 220.88, 428.91 ], "text": "8,308,741", "html_text": "8,308,741", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 412.1475, 317.4, 428.91 ], "text": "8,897,239", "html_text": "8,897,239", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 412.1475, 413.92, 428.91 ], "text": "10,317,000", "html_text": "10,317,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 412.1475, 510.44, 428.91 ], "text": "10,298,500", "html_text": "10,298,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 412.1475, 606.96, 428.91 ], "text": "10,298,500", "html_text": "10,298,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 395.385, 606.96, 412.1475 ], "cells": [ { "location": [ 27.84, 395.385, 124.36, 412.1475 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 395.385, 220.88, 412.1475 ], "text": "343", "html_text": "343", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 395.385, 317.4, 412.1475 ], "text": "42,543", "html_text": "42,543", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 395.385, 413.92, 412.1475 ], "text": "80,500", "html_text": "80,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 395.385, 510.44, 412.1475 ], "text": "80,500", "html_text": "80,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 395.385, 606.96, 412.1475 ], "text": "80,500", "html_text": "80,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 378.6225, 606.96, 395.385 ], "cells": [ { "location": [ 27.84, 378.6225, 124.36, 395.385 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 378.6225, 220.88, 395.385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 378.6225, 317.4, 395.385 ], "text": "143,409", "html_text": "143,409", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 378.6225, 413.92, 395.385 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 378.6225, 510.44, 395.385 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 378.6225, 606.96, 395.385 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 361.86, 606.96, 378.6225 ], "cells": [ { "location": [ 27.84, 361.86, 124.36, 378.6225 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 361.86, 220.88, 378.6225 ], "text": "77,511,429", "html_text": "77,511,429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 361.86, 317.4, 378.6225 ], "text": "79,096,149", "html_text": "79,096,149", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 361.86, 413.92, 378.6225 ], "text": "86,298,800", "html_text": "86,298,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 361.86, 510.44, 378.6225 ], "text": "81,881,200", "html_text": "81,881,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 361.86, 606.96, 378.6225 ], "text": "83,586,900", "html_text": "83,586,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 345.0975, 606.96, 361.86 ], "cells": [ { "location": [ 27.84, 345.0975, 124.36, 361.86 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 345.0975, 220.88, 361.86 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 345.0975, 317.4, 361.86 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 345.0975, 413.92, 361.86 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 345.0975, 510.44, 361.86 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 345.0975, 606.96, 361.86 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 328.335, 606.96, 345.0975 ], "cells": [ { "location": [ 27.84, 328.335, 124.36, 345.0975 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 328.335, 220.88, 345.0975 ], "text": "72,176,752", "html_text": "72,176,752", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 328.335, 317.4, 345.0975 ], "text": "73,970,575", "html_text": "73,970,575", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 328.335, 413.92, 345.0975 ], "text": "80,019,400", "html_text": "80,019,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 328.335, 510.44, 345.0975 ], "text": "75,751,600", "html_text": "75,751,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 328.335, 606.96, 345.0975 ], "text": "77,355,000", "html_text": "77,355,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 311.5725, 606.96, 328.335 ], "cells": [ { "location": [ 27.84, 311.5725, 124.36, 328.335 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 311.5725, 220.88, 328.335 ], "text": "4,900,163", "html_text": "4,900,163", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 311.5725, 317.4, 328.335 ], "text": "4,852,050", "html_text": "4,852,050", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 311.5725, 413.92, 328.335 ], "text": "5,920,200", "html_text": "5,920,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 311.5725, 510.44, 328.335 ], "text": "5,770,400", "html_text": "5,770,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 311.5725, 606.96, 328.335 ], "text": "5,872,700", "html_text": "5,872,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 294.81, 606.96, 311.5725 ], "cells": [ { "location": [ 27.84, 294.81, 124.36, 311.5725 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 294.81, 220.88, 311.5725 ], "text": "434,515", "html_text": "434,515", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 294.81, 317.4, 311.5725 ], "text": "273,523", "html_text": "273,523", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 294.81, 413.92, 311.5725 ], "text": "359,200", "html_text": "359,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 294.81, 510.44, 311.5725 ], "text": "359,200", "html_text": "359,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 294.81, 606.96, 311.5725 ], "text": "359,200", "html_text": "359,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.84, 278.0475, 606.96, 294.81 ], "cells": [ { "location": [ 27.84, 278.0475, 124.36, 294.81 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 278.0475, 220.88, 294.81 ], "text": "77,511,429", "html_text": "77,511,429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 278.0475, 317.4, 294.81 ], "text": "79,096,149", "html_text": "79,096,149", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 278.0475, 413.92, 294.81 ], "text": "86,298,800", "html_text": "86,298,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 278.0475, 510.44, 294.81 ], "text": "81,881,200", "html_text": "81,881,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 278.0475, 606.96, 294.81 ], "text": "83,586,900", "html_text": "83,586,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.84, 261.285, 606.96, 278.0475 ], "cells": [ { "location": [ 27.84, 261.285, 124.36, 278.0475 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 261.285, 220.88, 278.0475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 261.285, 317.4, 278.0475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 261.285, 413.92, 278.0475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 261.285, 510.44, 278.0475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 261.285, 606.96, 278.0475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.84, 244.5225, 606.96, 261.285 ], "cells": [ { "location": [ 27.84, 244.5225, 124.36, 261.285 ], "text": "Commonwealth's Attorneys", "html_text": "Commonwealth's Attorneys", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 244.5225, 220.88, 261.285 ], "text": "77,511,429", "html_text": "77,511,429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 244.5225, 317.4, 261.285 ], "text": "79,096,149", "html_text": "79,096,149", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 244.5225, 413.92, 261.285 ], "text": "86,298,800", "html_text": "86,298,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 244.5225, 510.44, 261.285 ], "text": "81,881,200", "html_text": "81,881,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 244.5225, 606.96, 261.285 ], "text": "83,586,900", "html_text": "83,586,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.84, 227.76, 606.96, 244.5225 ], "cells": [ { "location": [ 27.84, 227.76, 124.36, 244.5225 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 227.76, 220.88, 244.5225 ], "text": "77,511,429", "html_text": "77,511,429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 227.76, 317.4, 244.5225 ], "text": "79,096,149", "html_text": "79,096,149", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 227.76, 413.92, 244.5225 ], "text": "86,298,800", "html_text": "86,298,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 227.76, 510.44, 244.5225 ], "text": "81,881,200", "html_text": "81,881,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 227.76, 606.96, 244.5225 ], "text": "83,586,900", "html_text": "83,586,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 44, "type": "TEXT", "location": { "l": 24.72, "t": 217.44, "r": 603.12, "b": 117.84 }, "text": "Established by Section 99 of the Kentucky Constitution, the Commonwealth's Attorneys program is made up of 57 elected Commonwealth's Attorneys and their staffs, one for each judicial circuit. Currently 56 circuits have full-time Commonwealth's Attorneys, with only the 36th Judicial Circuit designated as part-time. Commonwealth's Attorneys are responsible for all felony prosecutions, including those prosecutions in which the penalty of death may be imposed upon the defendant. The prosecution of each felony requires a thorough investigation that involves extensive research and trial preparation by the prosecutor. Witness interviews, grand jury presentations, motions (including post-conviction motions), conferences, plea-bargaining, case studies, continuing legal education and participation on multi-disciplinary teams are a part of each prosecutor's responsibility in representing the Commonwealth and citizens of Kentucky as the state's attorney.", "reading_order": 1 }, { "page": 44, "type": "TEXT", "location": { "l": 25.2, "t": 111.36, "r": 602.88, "b": 60.48 }, "text": "Pursuant to KRS 15.725, the Commonwealth's Attorneys attend each circuit court held in the judicial circuit. The Commonwealth's Attorneys, except as provided by KRS 15.715, have the duty to prosecute all violations of the criminal and penal laws which are tried in their circuit court. In addition, the Commonwealth's Attorneys have the primary responsibility within the judicial circuit to present evidence to the grand jury concerning such violations.", "reading_order": 2 }, { "page": 44, "type": "TEXT", "location": { "l": 25.2, "t": 53.52, "r": 605.28, "b": 27.12 }, "text": "In accordance with KRS 15.735, the Commonwealth's Attorneys serve as special prosecutors in cases where the regularly elected prosecutors have been disqualified.", "reading_order": 3 }, { "page": 44, "type": "TEXT", "location": { "l": 310.8, "t": 18.72, "r": 322.8, "b": 8.88 }, "text": "35", "reading_order": 4 } ] }, { "page": 45, "items": [ { "page": 45, "type": "TITLE", "location": { "l": 26.64, "t": 765.36, "r": 60, "b": 753.12 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 45, "type": "TEXT", "location": { "l": 25.68, "t": 743.52, "r": 595.68, "b": 706.08 }, "text": "The Governor's budget includes additional funding in the amount of $1,272,600 in fiscal year 2027 and $2,613,700 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $1.196,200 and $2,456,900, respectively.", "reading_order": 1 }, { "page": 45, "type": "TEXT", "location": { "l": 26.64, "t": 697.2, "r": 582.96, "b": 684.48 }, "text": "The budget includes Restricted Funds in the amount of $2,000,000 in each fiscal year to support the Rocket Docket program.", "reading_order": 2 }, { "page": 45, "type": "TEXT", "location": { "l": 311.04, "t": 18.24, "r": 322.32, "b": 9.12 }, "text": "36", "reading_order": 3 } ] }, { "page": 46, "items": [ { "page": 46, "type": "TABLE", "location": { "l": 26.16, "t": 769.68, "r": 605.52, "b": 284.4 }, "text": "
General Government County Attorneys
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation65,134,30078,783,90081,980,40077,602,10079,366,400
State Salary and Compensation Allocation2,301,300
Total General Fund67,435,60078,783,90081,980,40077,602,10079,366,400
Restricted Funds
Balance Forward1,338,5611,114,2541,097,500902,600752,300
Current Receipts721,086918,005740,000756,600773,600
Non-Revenue Receipts4,6186,9006,9006,900
Total Restricted Funds2,059,6472,036,8771,844,4001,666,1001,532,800
Federal Fund
Balance Forward118,181114,265220,200256,400258,000
Current Receipts195,743226,521151,300116,700118,700
Total Federal Fund313,924340,786371,500373,100376,700
TOTAL SOURCE OF FUNDS69,809,17181,161,56384,196,30079,641,30081,275,900
EXPENDITURES BY CLASS
Personnel Costs63,902,97071,320,50878,680,50074,274,20076,056,300
Operating Expenses3,066,7653,488,3804,356,8004,356,8004,356,800
TOTAL EXPENDITURES66,969,73574,808,88883,037,30078,631,00080,413,100
EXPENDITURES BY FUND SOURCE
General Fund65,824,68373,748,95081,980,40077,602,10079,366,400
Restricted Funds945,393939,340941,800913,800931,600
Federal Fund199,658120,598115,100115,100115,100
TOTAL EXPENDITURES66,969,73574,808,88883,037,30078,631,00080,413,100
EXPENDITURES BY UNIT
County Attorneys66,969,73574,808,88883,037,30078,631,00080,413,100
TOTAL EXPENDITURES66,969,73574,808,88883,037,30078,631,00080,413,100
", "rows": [ { "row_index": 0, "location": [ 26.16, 752.9462, 605.52, 769.68 ], "cells": [ { "location": [ 26.16, 752.9462, 122.72, 769.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 752.9462, 605.52, 769.68 ], "text": "General Government County Attorneys", "html_text": "General Government County Attorneys", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 736.2124, 605.52, 752.9462 ], "cells": [ { "location": [ 26.16, 736.2124, 122.72, 752.9462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 736.2124, 219.28, 752.9462 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 736.2124, 315.84, 752.9462 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 736.2124, 412.4, 752.9462 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 736.2124, 508.96, 752.9462 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 736.2124, 605.52, 752.9462 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 719.4786, 605.52, 736.2124 ], "cells": [ { "location": [ 26.16, 719.4786, 122.72, 736.2124 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 719.4786, 219.28, 736.2124 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 719.4786, 315.84, 736.2124 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 719.4786, 412.4, 736.2124 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 719.4786, 508.96, 736.2124 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 719.4786, 605.52, 736.2124 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 702.7448, 605.52, 719.4786 ], "cells": [ { "location": [ 26.16, 702.7448, 122.72, 719.4786 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 702.7448, 219.28, 719.4786 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 702.7448, 315.84, 719.4786 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 702.7448, 412.4, 719.4786 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 702.7448, 508.96, 719.4786 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 702.7448, 605.52, 719.4786 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 686.011, 605.52, 702.7448 ], "cells": [ { "location": [ 26.16, 686.011, 122.72, 702.7448 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 686.011, 219.28, 702.7448 ], "text": "65,134,300", "html_text": "65,134,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 686.011, 315.84, 702.7448 ], "text": "78,783,900", "html_text": "78,783,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 686.011, 412.4, 702.7448 ], "text": "81,980,400", "html_text": "81,980,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 686.011, 508.96, 702.7448 ], "text": "77,602,100", "html_text": "77,602,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 686.011, 605.52, 702.7448 ], "text": "79,366,400", "html_text": "79,366,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 669.2772, 605.52, 686.011 ], "cells": [ { "location": [ 26.16, 669.2772, 122.72, 686.011 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 669.2772, 219.28, 686.011 ], "text": "2,301,300", "html_text": "2,301,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 669.2772, 315.84, 686.011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 669.2772, 412.4, 686.011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 669.2772, 508.96, 686.011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 669.2772, 605.52, 686.011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 652.5434, 605.52, 669.2772 ], "cells": [ { "location": [ 26.16, 652.5434, 122.72, 669.2772 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 652.5434, 219.28, 669.2772 ], "text": "67,435,600", "html_text": "67,435,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 652.5434, 315.84, 669.2772 ], "text": "78,783,900", "html_text": "78,783,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 652.5434, 412.4, 669.2772 ], "text": "81,980,400", "html_text": "81,980,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 652.5434, 508.96, 669.2772 ], "text": "77,602,100", "html_text": "77,602,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 652.5434, 605.52, 669.2772 ], "text": "79,366,400", "html_text": "79,366,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 635.8097, 605.52, 652.5434 ], "cells": [ { "location": [ 26.16, 635.8097, 122.72, 652.5434 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 635.8097, 219.28, 652.5434 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 635.8097, 315.84, 652.5434 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 635.8097, 412.4, 652.5434 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 635.8097, 508.96, 652.5434 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 635.8097, 605.52, 652.5434 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 619.0759, 605.52, 635.8097 ], "cells": [ { "location": [ 26.16, 619.0759, 122.72, 635.8097 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 619.0759, 219.28, 635.8097 ], "text": "1,338,561", "html_text": "1,338,561", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 619.0759, 315.84, 635.8097 ], "text": "1,114,254", "html_text": "1,114,254", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 619.0759, 412.4, 635.8097 ], "text": "1,097,500", "html_text": "1,097,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 619.0759, 508.96, 635.8097 ], "text": "902,600", "html_text": "902,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 619.0759, 605.52, 635.8097 ], "text": "752,300", "html_text": "752,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 602.3421, 605.52, 619.0759 ], "cells": [ { "location": [ 26.16, 602.3421, 122.72, 619.0759 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 602.3421, 219.28, 619.0759 ], "text": "721,086", "html_text": "721,086", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 602.3421, 315.84, 619.0759 ], "text": "918,005", "html_text": "918,005", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 602.3421, 412.4, 619.0759 ], "text": "740,000", "html_text": "740,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 602.3421, 508.96, 619.0759 ], "text": "756,600", "html_text": "756,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 602.3421, 605.52, 619.0759 ], "text": "773,600", "html_text": "773,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 585.6083, 605.52, 602.3421 ], "cells": [ { "location": [ 26.16, 585.6083, 122.72, 602.3421 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 585.6083, 219.28, 602.3421 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 585.6083, 315.84, 602.3421 ], "text": "4,618", "html_text": "4,618", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 585.6083, 412.4, 602.3421 ], "text": "6,900", "html_text": "6,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 585.6083, 508.96, 602.3421 ], "text": "6,900", "html_text": "6,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 585.6083, 605.52, 602.3421 ], "text": "6,900", "html_text": "6,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 568.8745, 605.52, 585.6083 ], "cells": [ { "location": [ 26.16, 568.8745, 122.72, 585.6083 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 568.8745, 219.28, 585.6083 ], "text": "2,059,647", "html_text": "2,059,647", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 568.8745, 315.84, 585.6083 ], "text": "2,036,877", "html_text": "2,036,877", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 568.8745, 412.4, 585.6083 ], "text": "1,844,400", "html_text": "1,844,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 568.8745, 508.96, 585.6083 ], "text": "1,666,100", "html_text": "1,666,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 568.8745, 605.52, 585.6083 ], "text": "1,532,800", "html_text": "1,532,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 552.1407, 605.52, 568.8745 ], "cells": [ { "location": [ 26.16, 552.1407, 122.72, 568.8745 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 552.1407, 219.28, 568.8745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 552.1407, 315.84, 568.8745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 552.1407, 412.4, 568.8745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 552.1407, 508.96, 568.8745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 552.1407, 605.52, 568.8745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 535.4069, 605.52, 552.1407 ], "cells": [ { "location": [ 26.16, 535.4069, 122.72, 552.1407 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 535.4069, 219.28, 552.1407 ], "text": "118,181", "html_text": "118,181", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 535.4069, 315.84, 552.1407 ], "text": "114,265", "html_text": "114,265", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 535.4069, 412.4, 552.1407 ], "text": "220,200", "html_text": "220,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 535.4069, 508.96, 552.1407 ], "text": "256,400", "html_text": "256,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 535.4069, 605.52, 552.1407 ], "text": "258,000", "html_text": "258,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 518.6731, 605.52, 535.4069 ], "cells": [ { "location": [ 26.16, 518.6731, 122.72, 535.4069 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 518.6731, 219.28, 535.4069 ], "text": "195,743", "html_text": "195,743", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 518.6731, 315.84, 535.4069 ], "text": "226,521", "html_text": "226,521", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 518.6731, 412.4, 535.4069 ], "text": "151,300", "html_text": "151,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 518.6731, 508.96, 535.4069 ], "text": "116,700", "html_text": "116,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 518.6731, 605.52, 535.4069 ], "text": "118,700", "html_text": "118,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 501.9393, 605.52, 518.6731 ], "cells": [ { "location": [ 26.16, 501.9393, 122.72, 518.6731 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 501.9393, 219.28, 518.6731 ], "text": "313,924", "html_text": "313,924", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 501.9393, 315.84, 518.6731 ], "text": "340,786", "html_text": "340,786", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 501.9393, 412.4, 518.6731 ], "text": "371,500", "html_text": "371,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 501.9393, 508.96, 518.6731 ], "text": "373,100", "html_text": "373,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 501.9393, 605.52, 518.6731 ], "text": "376,700", "html_text": "376,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 485.2055, 605.52, 501.9393 ], "cells": [ { "location": [ 26.16, 485.2055, 122.72, 501.9393 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 485.2055, 219.28, 501.9393 ], "text": "69,809,171", "html_text": "69,809,171", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 485.2055, 315.84, 501.9393 ], "text": "81,161,563", "html_text": "81,161,563", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 485.2055, 412.4, 501.9393 ], "text": "84,196,300", "html_text": "84,196,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 485.2055, 508.96, 501.9393 ], "text": "79,641,300", "html_text": "79,641,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 485.2055, 605.52, 501.9393 ], "text": "81,275,900", "html_text": "81,275,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 468.4717, 605.52, 485.2055 ], "cells": [ { "location": [ 26.16, 468.4717, 122.72, 485.2055 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 468.4717, 219.28, 485.2055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 468.4717, 315.84, 485.2055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 468.4717, 412.4, 485.2055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 468.4717, 508.96, 485.2055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 468.4717, 605.52, 485.2055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 451.7379, 605.52, 468.4717 ], "cells": [ { "location": [ 26.16, 451.7379, 122.72, 468.4717 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 451.7379, 219.28, 468.4717 ], "text": "63,902,970", "html_text": "63,902,970", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 451.7379, 315.84, 468.4717 ], "text": "71,320,508", "html_text": "71,320,508", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 451.7379, 412.4, 468.4717 ], "text": "78,680,500", "html_text": "78,680,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 451.7379, 508.96, 468.4717 ], "text": "74,274,200", "html_text": "74,274,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 451.7379, 605.52, 468.4717 ], "text": "76,056,300", "html_text": "76,056,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 435.0041, 605.52, 451.7379 ], "cells": [ { "location": [ 26.16, 435.0041, 122.72, 451.7379 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 435.0041, 219.28, 451.7379 ], "text": "3,066,765", "html_text": "3,066,765", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 435.0041, 315.84, 451.7379 ], "text": "3,488,380", "html_text": "3,488,380", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 435.0041, 412.4, 451.7379 ], "text": "4,356,800", "html_text": "4,356,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 435.0041, 508.96, 451.7379 ], "text": "4,356,800", "html_text": "4,356,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 435.0041, 605.52, 451.7379 ], "text": "4,356,800", "html_text": "4,356,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 418.2703, 605.52, 435.0041 ], "cells": [ { "location": [ 26.16, 418.2703, 122.72, 435.0041 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 418.2703, 219.28, 435.0041 ], "text": "66,969,735", "html_text": "66,969,735", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 418.2703, 315.84, 435.0041 ], "text": "74,808,888", "html_text": "74,808,888", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 418.2703, 412.4, 435.0041 ], "text": "83,037,300", "html_text": "83,037,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 418.2703, 508.96, 435.0041 ], "text": "78,631,000", "html_text": "78,631,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 418.2703, 605.52, 435.0041 ], "text": "80,413,100", "html_text": "80,413,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 401.5366, 605.52, 418.2703 ], "cells": [ { "location": [ 26.16, 401.5366, 122.72, 418.2703 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 401.5366, 219.28, 418.2703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 401.5366, 315.84, 418.2703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 401.5366, 412.4, 418.2703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 401.5366, 508.96, 418.2703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 401.5366, 605.52, 418.2703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 384.8028, 605.52, 401.5366 ], "cells": [ { "location": [ 26.16, 384.8028, 122.72, 401.5366 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 384.8028, 219.28, 401.5366 ], "text": "65,824,683", "html_text": "65,824,683", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 384.8028, 315.84, 401.5366 ], "text": "73,748,950", "html_text": "73,748,950", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 384.8028, 412.4, 401.5366 ], "text": "81,980,400", "html_text": "81,980,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 384.8028, 508.96, 401.5366 ], "text": "77,602,100", "html_text": "77,602,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 384.8028, 605.52, 401.5366 ], "text": "79,366,400", "html_text": "79,366,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 368.069, 605.52, 384.8028 ], "cells": [ { "location": [ 26.16, 368.069, 122.72, 384.8028 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 368.069, 219.28, 384.8028 ], "text": "945,393", "html_text": "945,393", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 368.069, 315.84, 384.8028 ], "text": "939,340", "html_text": "939,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 368.069, 412.4, 384.8028 ], "text": "941,800", "html_text": "941,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 368.069, 508.96, 384.8028 ], "text": "913,800", "html_text": "913,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 368.069, 605.52, 384.8028 ], "text": "931,600", "html_text": "931,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 351.3352, 605.52, 368.069 ], "cells": [ { "location": [ 26.16, 351.3352, 122.72, 368.069 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 351.3352, 219.28, 368.069 ], "text": "199,658", "html_text": "199,658", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 351.3352, 315.84, 368.069 ], "text": "120,598", "html_text": "120,598", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 351.3352, 412.4, 368.069 ], "text": "115,100", "html_text": "115,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 351.3352, 508.96, 368.069 ], "text": "115,100", "html_text": "115,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 351.3352, 605.52, 368.069 ], "text": "115,100", "html_text": "115,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 334.6014, 605.52, 351.3352 ], "cells": [ { "location": [ 26.16, 334.6014, 122.72, 351.3352 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 334.6014, 219.28, 351.3352 ], "text": "66,969,735", "html_text": "66,969,735", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 334.6014, 315.84, 351.3352 ], "text": "74,808,888", "html_text": "74,808,888", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 334.6014, 412.4, 351.3352 ], "text": "83,037,300", "html_text": "83,037,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 334.6014, 508.96, 351.3352 ], "text": "78,631,000", "html_text": "78,631,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 334.6014, 605.52, 351.3352 ], "text": "80,413,100", "html_text": "80,413,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 317.8676, 605.52, 334.6014 ], "cells": [ { "location": [ 26.16, 317.8676, 122.72, 334.6014 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 317.8676, 219.28, 334.6014 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 317.8676, 315.84, 334.6014 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 317.8676, 412.4, 334.6014 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 317.8676, 508.96, 334.6014 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 317.8676, 605.52, 334.6014 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 301.1338, 605.52, 317.8676 ], "cells": [ { "location": [ 26.16, 301.1338, 122.72, 317.8676 ], "text": "County Attorneys", "html_text": "County Attorneys", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 301.1338, 219.28, 317.8676 ], "text": "66,969,735", "html_text": "66,969,735", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 301.1338, 315.84, 317.8676 ], "text": "74,808,888", "html_text": "74,808,888", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 301.1338, 412.4, 317.8676 ], "text": "83,037,300", "html_text": "83,037,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 301.1338, 508.96, 317.8676 ], "text": "78,631,000", "html_text": "78,631,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 301.1338, 605.52, 317.8676 ], "text": "80,413,100", "html_text": "80,413,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 284.4, 605.52, 301.1338 ], "cells": [ { "location": [ 26.16, 284.4, 122.72, 301.1338 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 284.4, 219.28, 301.1338 ], "text": "66,969,735", "html_text": "66,969,735", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 284.4, 315.84, 301.1338 ], "text": "74,808,888", "html_text": "74,808,888", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 284.4, 412.4, 301.1338 ], "text": "83,037,300", "html_text": "83,037,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 284.4, 508.96, 301.1338 ], "text": "78,631,000", "html_text": "78,631,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 284.4, 605.52, 301.1338 ], "text": "80,413,100", "html_text": "80,413,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 29, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 46, "type": "TEXT", "location": { "l": 25.68, "t": 271.68, "r": 597.6, "b": 221.28 }, "text": "Established in Section 99 of the Kentucky Constitution, the offices of the County Attorney are present in each of the 120 counties of the Commonwealth. Pursuant to KRS 15.725(2), each County Attorney attends the district court in the respective county and prosecutes all violations of criminal and penal laws within the jurisdiction of that district court. In accordance with KRS 15.735, County Attorneys also serve as special prosecutors in cases where the elected prosecutors have been disqualified.", "reading_order": 1 }, { "page": 46, "type": "TEXT", "location": { "l": 25.44, "t": 213.36, "r": 605.76, "b": 140.4 }, "text": "Criminal cases at the district level include felonies (until the case is transferred to circuit court), misdemeanors, juvenile cases, and traffic cases. County Attorneys prosecute the majority of DUI cases. Most counties have Family Court, Drug Court, and/or Truancy Court requiring representation from the County Attorney. The County Attorney receives numerous criminal complaints from local law enforcement and the general public and frequently mediates local complaints so many of the services provided may never appear on a court docket. County Attorneys are also required to participate on multi-disciplinary teams involving child sexual abuse cases.", "reading_order": 2 }, { "page": 46, "type": "TITLE", "location": { "l": 26.64, "t": 131.04, "r": 60, "b": 118.32 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 46, "type": "TEXT", "location": { "l": 25.68, "t": 109.68, "r": 595.68, "b": 72.24 }, "text": "The Governor’s budget includes additional funding in the amount of $1,258,100 in fiscal year 2027 and $2,584,000 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $1,245,500 and $2,558,200, respectively.", "reading_order": 4 }, { "page": 46, "type": "TEXT", "location": { "l": 310.8, "t": 18.48, "r": 322.56, "b": 9.12 }, "text": "37", "reading_order": 5 } ] }, { "page": 47, "items": [ { "page": 47, "type": "TABLE", "location": { "l": 26.16, "t": 772.8, "r": 607.44, "b": 184.8 }, "text": "
General Government Treasury
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation3,520,0003,709,7003,672,0003,437,2003,500,000
State Salary and Compensation
Allocation93,70017,30025,900
Total General Fund3,613,7003,727,0003,697,9003,437,2003,500,000
Restricted Funds
Balance Forward374,186536,215338,300335,800354,000
Current Receipts17,7801,525
Non-Revenue Receipts1,532,8001,594,7002,159,6002,159,6002,159,600
Total Restricted Funds1,924,7662,132,4402,497,9002,495,4002,513,600
Federal Fund
Balance Forward197,96272,045221,800221,800215,000
Current Receipts1,188,1381,276,0101,211,4001,199,9001,207,900
Total Federal Fund1,386,0991,348,0541,433,2001,421,7001,422,900
TOTAL SOURCE OF FUNDS6,924,5657,207,4957,629,0007,354,3007,436,500
EXPENDITURES BY CLASS
Personnel Costs3,456,5133,951,3814,717,7004,449,4004,526,800
Operating Expenses1,134,4771,296,6601,565,9001,562,3001,561,800
Grants Loans Benefits865,595705,235737,400732,700742,100
Capital Outlay80,423116,13950,40040,90041,400
TOTAL EXPENDITURES5,537,0086,069,4157,071,4006,785,3006,872,100
EXPENDITURES BY FUND SOURCE
General Fund2,834,4033,148,9973,697,9003,437,2003,500,000
Restricted Funds1,388,5501,794,1792,162,1002,141,4002,165,400
Federal Fund1,314,0551,126,2391,211,4001,206,7001,206,700
TOTAL EXPENDITURES5,537,0086,069,4157,071,4006,785,3006,872,100
EXPENDITURES BY UNIT
General Administration and Support1,734,6991,926,4582,380,4002,178,5002,214,400
Disbursements and Accounting907,4051,032,9391,125,1001,067,6001,092,800
Abandoned Property Administration1,388,5501,794,1792,162,1002,140,9002,164,500
Commonwealth Council on Developmental Disabilities1,506,3551,315,8391,403,8001,398,3001,400,400
TOTAL EXPENDITURES5,537,0086,069,4157,071,4006,785,3006,872,100
", "rows": [ { "row_index": 0, "location": [ 26.16, 756, 607.44, 772.8 ], "cells": [ { "location": [ 26.16, 756, 123.04, 772.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 756, 607.44, 772.8 ], "text": "General Government Treasury", "html_text": "General Government Treasury", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 739.2, 607.44, 756 ], "cells": [ { "location": [ 26.16, 739.2, 123.04, 756 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 739.2, 219.92, 756 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 739.2, 316.8, 756 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 739.2, 413.68, 756 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 739.2, 510.56, 756 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 739.2, 607.44, 756 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 722.4, 607.44, 739.2 ], "cells": [ { "location": [ 26.16, 722.4, 123.04, 739.2 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 722.4, 219.92, 739.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 722.4, 316.8, 739.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 722.4, 413.68, 739.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 722.4, 510.56, 739.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 722.4, 607.44, 739.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 705.6, 607.44, 722.4 ], "cells": [ { "location": [ 26.16, 705.6, 123.04, 722.4 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 705.6, 219.92, 722.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 705.6, 316.8, 722.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 705.6, 413.68, 722.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 705.6, 510.56, 722.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 705.6, 607.44, 722.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 688.8, 607.44, 705.6 ], "cells": [ { "location": [ 26.16, 688.8, 123.04, 705.6 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 688.8, 219.92, 705.6 ], "text": "3,520,000", "html_text": "3,520,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 688.8, 316.8, 705.6 ], "text": "3,709,700", "html_text": "3,709,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 688.8, 413.68, 705.6 ], "text": "3,672,000", "html_text": "3,672,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 688.8, 510.56, 705.6 ], "text": "3,437,200", "html_text": "3,437,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 688.8, 607.44, 705.6 ], "text": "3,500,000", "html_text": "3,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 672, 607.44, 688.8 ], "cells": [ { "location": [ 26.16, 672, 123.04, 688.8 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 672, 219.92, 688.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 672, 316.8, 688.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 672, 413.68, 688.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 672, 510.56, 688.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 672, 607.44, 688.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 655.2, 607.44, 672 ], "cells": [ { "location": [ 26.16, 655.2, 123.04, 672 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 655.2, 219.92, 672 ], "text": "93,700", "html_text": "93,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 655.2, 316.8, 672 ], "text": "17,300", "html_text": "17,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 655.2, 413.68, 672 ], "text": "25,900", "html_text": "25,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 655.2, 510.56, 672 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 655.2, 607.44, 672 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 638.4, 607.44, 655.2 ], "cells": [ { "location": [ 26.16, 638.4, 123.04, 655.2 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 638.4, 219.92, 655.2 ], "text": "3,613,700", "html_text": "3,613,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 638.4, 316.8, 655.2 ], "text": "3,727,000", "html_text": "3,727,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 638.4, 413.68, 655.2 ], "text": "3,697,900", "html_text": "3,697,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 638.4, 510.56, 655.2 ], "text": "3,437,200", "html_text": "3,437,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 638.4, 607.44, 655.2 ], "text": "3,500,000", "html_text": "3,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 621.6, 607.44, 638.4 ], "cells": [ { "location": [ 26.16, 621.6, 123.04, 638.4 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 621.6, 219.92, 638.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 621.6, 316.8, 638.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 621.6, 413.68, 638.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 621.6, 510.56, 638.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 621.6, 607.44, 638.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 604.8, 607.44, 621.6 ], "cells": [ { "location": [ 26.16, 604.8, 123.04, 621.6 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 604.8, 219.92, 621.6 ], "text": "374,186", "html_text": "374,186", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 604.8, 316.8, 621.6 ], "text": "536,215", "html_text": "536,215", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 604.8, 413.68, 621.6 ], "text": "338,300", "html_text": "338,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 604.8, 510.56, 621.6 ], "text": "335,800", "html_text": "335,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 604.8, 607.44, 621.6 ], "text": "354,000", "html_text": "354,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 588, 607.44, 604.8 ], "cells": [ { "location": [ 26.16, 588, 123.04, 604.8 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 588, 219.92, 604.8 ], "text": "17,780", "html_text": "17,780", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 588, 316.8, 604.8 ], "text": "1,525", "html_text": "1,525", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 588, 413.68, 604.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 588, 510.56, 604.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 588, 607.44, 604.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 571.2, 607.44, 588 ], "cells": [ { "location": [ 26.16, 571.2, 123.04, 588 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 571.2, 219.92, 588 ], "text": "1,532,800", "html_text": "1,532,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 571.2, 316.8, 588 ], "text": "1,594,700", "html_text": "1,594,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 571.2, 413.68, 588 ], "text": "2,159,600", "html_text": "2,159,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 571.2, 510.56, 588 ], "text": "2,159,600", "html_text": "2,159,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 571.2, 607.44, 588 ], "text": "2,159,600", "html_text": "2,159,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 554.4, 607.44, 571.2 ], "cells": [ { "location": [ 26.16, 554.4, 123.04, 571.2 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 554.4, 219.92, 571.2 ], "text": "1,924,766", "html_text": "1,924,766", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 554.4, 316.8, 571.2 ], "text": "2,132,440", "html_text": "2,132,440", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 554.4, 413.68, 571.2 ], "text": "2,497,900", "html_text": "2,497,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 554.4, 510.56, 571.2 ], "text": "2,495,400", "html_text": "2,495,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 554.4, 607.44, 571.2 ], "text": "2,513,600", "html_text": "2,513,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 537.6, 607.44, 554.4 ], "cells": [ { "location": [ 26.16, 537.6, 123.04, 554.4 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 537.6, 219.92, 554.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 537.6, 316.8, 554.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 537.6, 413.68, 554.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 537.6, 510.56, 554.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 537.6, 607.44, 554.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 520.8, 607.44, 537.6 ], "cells": [ { "location": [ 26.16, 520.8, 123.04, 537.6 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 520.8, 219.92, 537.6 ], "text": "197,962", "html_text": "197,962", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 520.8, 316.8, 537.6 ], "text": "72,045", "html_text": "72,045", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 520.8, 413.68, 537.6 ], "text": "221,800", "html_text": "221,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 520.8, 510.56, 537.6 ], "text": "221,800", "html_text": "221,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 520.8, 607.44, 537.6 ], "text": "215,000", "html_text": "215,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 504, 607.44, 520.8 ], "cells": [ { "location": [ 26.16, 504, 123.04, 520.8 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 504, 219.92, 520.8 ], "text": "1,188,138", "html_text": "1,188,138", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 504, 316.8, 520.8 ], "text": "1,276,010", "html_text": "1,276,010", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 504, 413.68, 520.8 ], "text": "1,211,400", "html_text": "1,211,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 504, 510.56, 520.8 ], "text": "1,199,900", "html_text": "1,199,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 504, 607.44, 520.8 ], "text": "1,207,900", "html_text": "1,207,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 487.2, 607.44, 504 ], "cells": [ { "location": [ 26.16, 487.2, 123.04, 504 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 487.2, 219.92, 504 ], "text": "1,386,099", "html_text": "1,386,099", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 487.2, 316.8, 504 ], "text": "1,348,054", "html_text": "1,348,054", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 487.2, 413.68, 504 ], "text": "1,433,200", "html_text": "1,433,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 487.2, 510.56, 504 ], "text": "1,421,700", "html_text": "1,421,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 487.2, 607.44, 504 ], "text": "1,422,900", "html_text": "1,422,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 470.4, 607.44, 487.2 ], "cells": [ { "location": [ 26.16, 470.4, 123.04, 487.2 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 470.4, 219.92, 487.2 ], "text": "6,924,565", "html_text": "6,924,565", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 470.4, 316.8, 487.2 ], "text": "7,207,495", "html_text": "7,207,495", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 470.4, 413.68, 487.2 ], "text": "7,629,000", "html_text": "7,629,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 470.4, 510.56, 487.2 ], "text": "7,354,300", "html_text": "7,354,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 470.4, 607.44, 487.2 ], "text": "7,436,500", "html_text": "7,436,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 453.6, 607.44, 470.4 ], "cells": [ { "location": [ 26.16, 453.6, 123.04, 470.4 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 453.6, 219.92, 470.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 453.6, 316.8, 470.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 453.6, 413.68, 470.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 453.6, 510.56, 470.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 453.6, 607.44, 470.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 436.8, 607.44, 453.6 ], "cells": [ { "location": [ 26.16, 436.8, 123.04, 453.6 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 436.8, 219.92, 453.6 ], "text": "3,456,513", "html_text": "3,456,513", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 436.8, 316.8, 453.6 ], "text": "3,951,381", "html_text": "3,951,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 436.8, 413.68, 453.6 ], "text": "4,717,700", "html_text": "4,717,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 436.8, 510.56, 453.6 ], "text": "4,449,400", "html_text": "4,449,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 436.8, 607.44, 453.6 ], "text": "4,526,800", "html_text": "4,526,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 420, 607.44, 436.8 ], "cells": [ { "location": [ 26.16, 420, 123.04, 436.8 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 420, 219.92, 436.8 ], "text": "1,134,477", "html_text": "1,134,477", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 420, 316.8, 436.8 ], "text": "1,296,660", "html_text": "1,296,660", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 420, 413.68, 436.8 ], "text": "1,565,900", "html_text": "1,565,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 420, 510.56, 436.8 ], "text": "1,562,300", "html_text": "1,562,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 420, 607.44, 436.8 ], "text": "1,561,800", "html_text": "1,561,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 403.2, 607.44, 420 ], "cells": [ { "location": [ 26.16, 403.2, 123.04, 420 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 403.2, 219.92, 420 ], "text": "865,595", "html_text": "865,595", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 403.2, 316.8, 420 ], "text": "705,235", "html_text": "705,235", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 403.2, 413.68, 420 ], "text": "737,400", "html_text": "737,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 403.2, 510.56, 420 ], "text": "732,700", "html_text": "732,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 403.2, 607.44, 420 ], "text": "742,100", "html_text": "742,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 386.4, 607.44, 403.2 ], "cells": [ { "location": [ 26.16, 386.4, 123.04, 403.2 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 386.4, 219.92, 403.2 ], "text": "80,423", "html_text": "80,423", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 386.4, 316.8, 403.2 ], "text": "116,139", "html_text": "116,139", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 386.4, 413.68, 403.2 ], "text": "50,400", "html_text": "50,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 386.4, 510.56, 403.2 ], "text": "40,900", "html_text": "40,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 386.4, 607.44, 403.2 ], "text": "41,400", "html_text": "41,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 369.6, 607.44, 386.4 ], "cells": [ { "location": [ 26.16, 369.6, 123.04, 386.4 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 369.6, 219.92, 386.4 ], "text": "5,537,008", "html_text": "5,537,008", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 369.6, 316.8, 386.4 ], "text": "6,069,415", "html_text": "6,069,415", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 369.6, 413.68, 386.4 ], "text": "7,071,400", "html_text": "7,071,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 369.6, 510.56, 386.4 ], "text": "6,785,300", "html_text": "6,785,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 369.6, 607.44, 386.4 ], "text": "6,872,100", "html_text": "6,872,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 352.8, 607.44, 369.6 ], "cells": [ { "location": [ 26.16, 352.8, 123.04, 369.6 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 352.8, 219.92, 369.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 352.8, 316.8, 369.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 352.8, 413.68, 369.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 352.8, 510.56, 369.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 352.8, 607.44, 369.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 336, 607.44, 352.8 ], "cells": [ { "location": [ 26.16, 336, 123.04, 352.8 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 336, 219.92, 352.8 ], "text": "2,834,403", "html_text": "2,834,403", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 336, 316.8, 352.8 ], "text": "3,148,997", "html_text": "3,148,997", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 336, 413.68, 352.8 ], "text": "3,697,900", "html_text": "3,697,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 336, 510.56, 352.8 ], "text": "3,437,200", "html_text": "3,437,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 336, 607.44, 352.8 ], "text": "3,500,000", "html_text": "3,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 319.2, 607.44, 336 ], "cells": [ { "location": [ 26.16, 319.2, 123.04, 336 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 319.2, 219.92, 336 ], "text": "1,388,550", "html_text": "1,388,550", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 319.2, 316.8, 336 ], "text": "1,794,179", "html_text": "1,794,179", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 319.2, 413.68, 336 ], "text": "2,162,100", "html_text": "2,162,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 319.2, 510.56, 336 ], "text": "2,141,400", "html_text": "2,141,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 319.2, 607.44, 336 ], "text": "2,165,400", "html_text": "2,165,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 302.4, 607.44, 319.2 ], "cells": [ { "location": [ 26.16, 302.4, 123.04, 319.2 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 302.4, 219.92, 319.2 ], "text": "1,314,055", "html_text": "1,314,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 302.4, 316.8, 319.2 ], "text": "1,126,239", "html_text": "1,126,239", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 302.4, 413.68, 319.2 ], "text": "1,211,400", "html_text": "1,211,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 302.4, 510.56, 319.2 ], "text": "1,206,700", "html_text": "1,206,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 302.4, 607.44, 319.2 ], "text": "1,206,700", "html_text": "1,206,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 285.6, 607.44, 302.4 ], "cells": [ { "location": [ 26.16, 285.6, 123.04, 302.4 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 285.6, 219.92, 302.4 ], "text": "5,537,008", "html_text": "5,537,008", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 285.6, 316.8, 302.4 ], "text": "6,069,415", "html_text": "6,069,415", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 285.6, 413.68, 302.4 ], "text": "7,071,400", "html_text": "7,071,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 285.6, 510.56, 302.4 ], "text": "6,785,300", "html_text": "6,785,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 285.6, 607.44, 302.4 ], "text": "6,872,100", "html_text": "6,872,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 268.8, 607.44, 285.6 ], "cells": [ { "location": [ 26.16, 268.8, 123.04, 285.6 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 268.8, 219.92, 285.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 268.8, 316.8, 285.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 268.8, 413.68, 285.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 268.8, 510.56, 285.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 268.8, 607.44, 285.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.16, 252, 607.44, 268.8 ], "cells": [ { "location": [ 26.16, 252, 123.04, 268.8 ], "text": "General Administration and Support", "html_text": "General Administration and Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 252, 219.92, 268.8 ], "text": "1,734,699", "html_text": "1,734,699", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 252, 316.8, 268.8 ], "text": "1,926,458", "html_text": "1,926,458", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 252, 413.68, 268.8 ], "text": "2,380,400", "html_text": "2,380,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 252, 510.56, 268.8 ], "text": "2,178,500", "html_text": "2,178,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 252, 607.44, 268.8 ], "text": "2,214,400", "html_text": "2,214,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.16, 235.2, 607.44, 252 ], "cells": [ { "location": [ 26.16, 235.2, 123.04, 252 ], "text": "Disbursements and Accounting", "html_text": "Disbursements and Accounting", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 235.2, 219.92, 252 ], "text": "907,405", "html_text": "907,405", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 235.2, 316.8, 252 ], "text": "1,032,939", "html_text": "1,032,939", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 235.2, 413.68, 252 ], "text": "1,125,100", "html_text": "1,125,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 235.2, 510.56, 252 ], "text": "1,067,600", "html_text": "1,067,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 235.2, 607.44, 252 ], "text": "1,092,800", "html_text": "1,092,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.16, 218.4, 607.44, 235.2 ], "cells": [ { "location": [ 26.16, 218.4, 123.04, 235.2 ], "text": "Abandoned Property Administration", "html_text": "Abandoned Property Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 218.4, 219.92, 235.2 ], "text": "1,388,550", "html_text": "1,388,550", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 218.4, 316.8, 235.2 ], "text": "1,794,179", "html_text": "1,794,179", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 218.4, 413.68, 235.2 ], "text": "2,162,100", "html_text": "2,162,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 218.4, 510.56, 235.2 ], "text": "2,140,900", "html_text": "2,140,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 218.4, 607.44, 235.2 ], "text": "2,164,500", "html_text": "2,164,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.16, 201.6, 607.44, 218.4 ], "cells": [ { "location": [ 26.16, 201.6, 123.04, 218.4 ], "text": "Commonwealth Council on Developmental Disabilities", "html_text": "Commonwealth Council on Developmental Disabilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 201.6, 219.92, 218.4 ], "text": "1,506,355", "html_text": "1,506,355", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 201.6, 316.8, 218.4 ], "text": "1,315,839", "html_text": "1,315,839", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 201.6, 413.68, 218.4 ], "text": "1,403,800", "html_text": "1,403,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 201.6, 510.56, 218.4 ], "text": "1,398,300", "html_text": "1,398,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 201.6, 607.44, 218.4 ], "text": "1,400,400", "html_text": "1,400,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.16, 184.8, 607.44, 201.6 ], "cells": [ { "location": [ 26.16, 184.8, 123.04, 201.6 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 184.8, 219.92, 201.6 ], "text": "5,537,008", "html_text": "5,537,008", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 184.8, 316.8, 201.6 ], "text": "6,069,415", "html_text": "6,069,415", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 184.8, 413.68, 201.6 ], "text": "7,071,400", "html_text": "7,071,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 184.8, 510.56, 201.6 ], "text": "6,785,300", "html_text": "6,785,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 184.8, 607.44, 201.6 ], "text": "6,872,100", "html_text": "6,872,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 35, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 47, "type": "TEXT", "location": { "l": 25.68, "t": 173.28, "r": 601.92, "b": 147.12 }, "text": "The Treasury Department is the central administrative agency responsible for the receipt and custody of all revenues collected by state government and for writing all checks and disbursing state funds, as outlined in KRS Chapter 41.", "reading_order": 1 }, { "page": 47, "type": "TEXT", "location": { "l": 25.44, "t": 139.2, "r": 601.92, "b": 53.04 }, "text": "The State Treasurer, a constitutional officer as provided in Section 91 of the Kentucky Constitution, heads the Treasury Department. The Treasurer also serves on the Kentucky Lottery Board, the Kentucky Higher Education Assistance Board, as trustee of the Kentucky Teachers' Retirement System, the Deferred Compensation Authority, as Chair of the Kentucky Financial Empowerment Commission, and is Vice-Chair of the State Investment Commission. The Treasury Department is also responsible for administering the federal “Achieving a Better Life Experience”, or STABLE, Kentucky program and provides administrative services to the Commonwealth Council on Developmental Disabilities, including the drawdown of federal funds. The Treasury Department reviews and records all investment transactions of the Commonwealth.", "reading_order": 2 }, { "page": 47, "type": "TEXT", "location": { "l": 310.8, "t": 18.48, "r": 322.56, "b": 8.88 }, "text": "38", "reading_order": 3 } ] }, { "page": 48, "items": [ { "page": 48, "type": "TEXT", "location": { "l": 26.16, "t": 765.12, "r": 593.52, "b": 715.68 }, "text": "The General Administration and Support Division provides management support for Treasury including: fiscal control, personnel administration, and policy development and implementation. The Division issues over 4,200,000 checks and stubs each year, sends over 7,700,000 ACH payments, reconciles the various Commonwealth bank accounts, reconciles daily with the State Depository, administers and records court-ordered withholdings, and produces wire transfers for state government.", "reading_order": 0 }, { "page": 48, "type": "TEXT", "location": { "l": 26.16, "t": 706.8, "r": 597.12, "b": 658.08 }, "text": "The Disbursements and Accounting Division receives all funds of the Commonwealth including fees, grants, taxes, federal funds, fees from officials in counties over 75,000 in population, and fees from various boards and commissions. This program also receives, balances, and deposits all withholdings. A computer analysis is maintained on daily receipts and disbursements, which subsequently is submitted to the Finance and Administration Cabinet for accounting posting.", "reading_order": 1 }, { "page": 48, "type": "TEXT", "location": { "l": 25.92, "t": 649.2, "r": 588.96, "b": 611.52 }, "text": "The Unclaimed Property Division is responsible for administering the provisions of KRS Chapters 393 and 393A related to escheats. This program receives unclaimed property reports from holders and potential holders of unclaimed property, collects unclaimed property, pursues the location and collection of the property, and attempts to locate the rightful property owner.", "reading_order": 2 }, { "page": 48, "type": "TEXT", "location": { "l": 26.88, "t": 602.88, "r": 601.44, "b": 566.16 }, "text": "The Kentucky Commonwealth Council on Developmental Disabilities is administratively attached to the Kentucky State Treasurer. The Council is made up of 26 members (individuals with developmental disabilities and family/guardian/siblings) appointed by the Governor and state agency representatives as defined in P.L. 106-405 and KRS 41.410(3).", "reading_order": 3 }, { "page": 48, "type": "TEXT", "location": { "l": 26.16, "t": 557.04, "r": 584.4, "b": 508.08 }, "text": "The Council promotes systems change, capacity building and advocacy for individuals with developmental disabilities. The Council on Developmental Disabilities represents the interests of an estimated 84,886 Kentuckians who have developmental disabilities. The Council funds time-limited demonstration projects and engages in outreach activities to assist individuals with developmental disabilities and their families.", "reading_order": 4 }, { "page": 48, "type": "TITLE", "location": { "l": 26.88, "t": 498.72, "r": 59.76, "b": 486.72 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 48, "type": "TEXT", "location": { "l": 25.92, "t": 477.12, "r": 593.52, "b": 439.44 }, "text": "Restricted Funds are provided in accordance with KRS 393.250 for the administration of the Unclaimed Property program in the amount of $2,140,900 in fiscal year 2027 and $2,164,500 in fiscal year 2028. This action reflects the movement of available off-budget Restricted Funds to on-budget status to support ongoing activities of the program.", "reading_order": 6 }, { "page": 48, "type": "TEXT", "location": { "l": 25.92, "t": 431.28, "r": 596.88, "b": 394.32 }, "text": "The Governor's budget includes additional funding in the amount of $65,500 in fiscal year 2027 and $134,700 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $47,200 and $97,000, respectively.", "reading_order": 7 }, { "page": 48, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.56, "b": 8.88 }, "text": "39", "reading_order": 8 } ] }, { "page": 49, "items": [ { "page": 49, "type": "TABLE", "location": { "l": 25.2, "t": 777.36, "r": 609.12, "b": 28.56 }, "text": "
General Government Agriculture
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation20,390,90021,691,60022,741,00011,607,80022,085,200
Budget Reserve5,000,000
State Salary and Compensation
Allocation568,90024,00041,500
Current Year Appropriation153,900
Continuing Approp-General Fund6,0359,0248,700
Total General Fund21,119,73521,724,62427,791,20011,607,80022,085,200
Tobacco Fund
Tobacco Settlement - Phase I41,712,00038,967,10039,961,00031,149,90028,559,600
Continuing Approp-Tob Settlement56,946,51955,422,21422,389,200
Other1,638,8771,289,451
Total Tobacco Fund100,297,39695,678,76562,350,20031,149,90028,559,600
Restricted Funds
Balance Forward20,002,40121,458,61423,712,70021,042,9008,292,900
Current Receipts8,151,7628,515,9609,466,7009,252,4008,249,500
Non-Revenue Receipts2,192,2152,540,644775,000758,000740,000
Total Restricted Funds30,346,37832,515,21833,954,40031,053,30017,282,400
Federal Fund
Balance Forward(107,114)(2,239,762)(1,785,400)55,20055,200
Current Receipts15,943,72818,729,14214,019,30012,173,20012,173,200
Total Federal Fund15,836,61416,489,38012,233,90012,228,40012,228,400
TOTAL SOURCE OF FUNDS167,600,123166,407,987136,329,70086,039,40080,155,600
EXPENDITURES BY CLASS
Personnel Costs25,416,27425,269,29033,880,10027,667,90028,227,300
Operating Expenses6,705,7327,481,3669,308,2009,266,8009,266,300
Grants Loans Benefits59,531,03887,859,32571,285,80040,006,60037,377,800
Capital Outlay1,187,658661,619757,500750,000750,000
Construction109,41966,552
TOTAL EXPENDITURES92,950,121121,338,151115,231,60077,691,30075,621,400
EXPENDITURES BY FUND SOURCE
General Fund21,110,71121,050,10927,791,20011,607,80022,085,200
Tobacco Fund44,875,27073,210,67762,350,20031,149,90028,559,600
Restricted Funds8,887,7648,802,49212,911,50022,760,40012,803,400
Federal Fund18,076,37618,274,87312,178,70012,173,20012,173,200
TOTAL EXPENDITURES92,950,121121,338,151115,231,60077,691,30075,621,400
EXPENDITURES BY UNIT
Strategic Planning and Administration7,427,8997,868,3218,239,6007,345,6007,453,100
Motor Fuel Inspection and Testing177,054177,371183,400182,500185,800
Consumer and Environmental Programs26,317,33126,215,87522,312,70022,194,60022,348,400
State Veterinarian5,312,0795,107,7237,049,4006,894,0007,011,600
", "rows": [ { "row_index": 0, "location": [ 25.2, 760.3418, 609.12, 777.36 ], "cells": [ { "location": [ 25.2, 760.3418, 122.52, 777.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 760.3418, 609.12, 777.36 ], "text": "General Government Agriculture", "html_text": "General Government Agriculture", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 743.3236, 609.12, 760.3418 ], "cells": [ { "location": [ 25.2, 743.3236, 122.52, 760.3418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 743.3236, 219.84, 760.3418 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 743.3236, 317.16, 760.3418 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 743.3236, 414.48, 760.3418 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 743.3236, 511.8, 760.3418 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 743.3236, 609.12, 760.3418 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 726.3055, 609.12, 743.3236 ], "cells": [ { "location": [ 25.2, 726.3055, 122.52, 743.3236 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 726.3055, 219.84, 743.3236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 726.3055, 317.16, 743.3236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 726.3055, 414.48, 743.3236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 726.3055, 511.8, 743.3236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 726.3055, 609.12, 743.3236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 709.2873, 609.12, 726.3055 ], "cells": [ { "location": [ 25.2, 709.2873, 122.52, 726.3055 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 709.2873, 219.84, 726.3055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 709.2873, 317.16, 726.3055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 709.2873, 414.48, 726.3055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 709.2873, 511.8, 726.3055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 709.2873, 609.12, 726.3055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 692.2691, 609.12, 709.2873 ], "cells": [ { "location": [ 25.2, 692.2691, 122.52, 709.2873 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 692.2691, 219.84, 709.2873 ], "text": "20,390,900", "html_text": "20,390,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 692.2691, 317.16, 709.2873 ], "text": "21,691,600", "html_text": "21,691,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 692.2691, 414.48, 709.2873 ], "text": "22,741,000", "html_text": "22,741,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 692.2691, 511.8, 709.2873 ], "text": "11,607,800", "html_text": "11,607,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 692.2691, 609.12, 709.2873 ], "text": "22,085,200", "html_text": "22,085,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 675.2509, 609.12, 692.2691 ], "cells": [ { "location": [ 25.2, 675.2509, 122.52, 692.2691 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 675.2509, 219.84, 692.2691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 675.2509, 317.16, 692.2691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 675.2509, 414.48, 692.2691 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 675.2509, 511.8, 692.2691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 675.2509, 609.12, 692.2691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 658.2327, 609.12, 675.2509 ], "cells": [ { "location": [ 25.2, 658.2327, 122.52, 675.2509 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 658.2327, 219.84, 675.2509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 658.2327, 317.16, 675.2509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 658.2327, 414.48, 675.2509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 658.2327, 511.8, 675.2509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 658.2327, 609.12, 675.2509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 641.2145, 609.12, 658.2327 ], "cells": [ { "location": [ 25.2, 641.2145, 122.52, 658.2327 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 641.2145, 219.84, 658.2327 ], "text": "568,900", "html_text": "568,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 641.2145, 317.16, 658.2327 ], "text": "24,000", "html_text": "24,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 641.2145, 414.48, 658.2327 ], "text": "41,500", "html_text": "41,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 641.2145, 511.8, 658.2327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 641.2145, 609.12, 658.2327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 624.1964, 609.12, 641.2145 ], "cells": [ { "location": [ 25.2, 624.1964, 122.52, 641.2145 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 624.1964, 219.84, 641.2145 ], "text": "153,900", "html_text": "153,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 624.1964, 317.16, 641.2145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 624.1964, 414.48, 641.2145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 624.1964, 511.8, 641.2145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 624.1964, 609.12, 641.2145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 607.1782, 609.12, 624.1964 ], "cells": [ { "location": [ 25.2, 607.1782, 122.52, 624.1964 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 607.1782, 219.84, 624.1964 ], "text": "6,035", "html_text": "6,035", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 607.1782, 317.16, 624.1964 ], "text": "9,024", "html_text": "9,024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 607.1782, 414.48, 624.1964 ], "text": "8,700", "html_text": "8,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 607.1782, 511.8, 624.1964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 607.1782, 609.12, 624.1964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 590.16, 609.12, 607.1782 ], "cells": [ { "location": [ 25.2, 590.16, 122.52, 607.1782 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 590.16, 219.84, 607.1782 ], "text": "21,119,735", "html_text": "21,119,735", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 590.16, 317.16, 607.1782 ], "text": "21,724,624", "html_text": "21,724,624", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 590.16, 414.48, 607.1782 ], "text": "27,791,200", "html_text": "27,791,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 590.16, 511.8, 607.1782 ], "text": "11,607,800", "html_text": "11,607,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 590.16, 609.12, 607.1782 ], "text": "22,085,200", "html_text": "22,085,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 573.1418, 609.12, 590.16 ], "cells": [ { "location": [ 25.2, 573.1418, 122.52, 590.16 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 573.1418, 219.84, 590.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 573.1418, 317.16, 590.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 573.1418, 414.48, 590.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 573.1418, 511.8, 590.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 573.1418, 609.12, 590.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 556.1236, 609.12, 573.1418 ], "cells": [ { "location": [ 25.2, 556.1236, 122.52, 573.1418 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 556.1236, 219.84, 573.1418 ], "text": "41,712,000", "html_text": "41,712,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 556.1236, 317.16, 573.1418 ], "text": "38,967,100", "html_text": "38,967,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 556.1236, 414.48, 573.1418 ], "text": "39,961,000", "html_text": "39,961,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 556.1236, 511.8, 573.1418 ], "text": "31,149,900", "html_text": "31,149,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 556.1236, 609.12, 573.1418 ], "text": "28,559,600", "html_text": "28,559,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 539.1055, 609.12, 556.1236 ], "cells": [ { "location": [ 25.2, 539.1055, 122.52, 556.1236 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 539.1055, 219.84, 556.1236 ], "text": "56,946,519", "html_text": "56,946,519", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 539.1055, 317.16, 556.1236 ], "text": "55,422,214", "html_text": "55,422,214", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 539.1055, 414.48, 556.1236 ], "text": "22,389,200", "html_text": "22,389,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 539.1055, 511.8, 556.1236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 539.1055, 609.12, 556.1236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 522.0873, 609.12, 539.1055 ], "cells": [ { "location": [ 25.2, 522.0873, 122.52, 539.1055 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 522.0873, 219.84, 539.1055 ], "text": "1,638,877", "html_text": "1,638,877", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 522.0873, 317.16, 539.1055 ], "text": "1,289,451", "html_text": "1,289,451", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 522.0873, 414.48, 539.1055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 522.0873, 511.8, 539.1055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 522.0873, 609.12, 539.1055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 505.0691, 609.12, 522.0873 ], "cells": [ { "location": [ 25.2, 505.0691, 122.52, 522.0873 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 505.0691, 219.84, 522.0873 ], "text": "100,297,396", "html_text": "100,297,396", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 505.0691, 317.16, 522.0873 ], "text": "95,678,765", "html_text": "95,678,765", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 505.0691, 414.48, 522.0873 ], "text": "62,350,200", "html_text": "62,350,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 505.0691, 511.8, 522.0873 ], "text": "31,149,900", "html_text": "31,149,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 505.0691, 609.12, 522.0873 ], "text": "28,559,600", "html_text": "28,559,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 488.0509, 609.12, 505.0691 ], "cells": [ { "location": [ 25.2, 488.0509, 122.52, 505.0691 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 488.0509, 219.84, 505.0691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 488.0509, 317.16, 505.0691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 488.0509, 414.48, 505.0691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 488.0509, 511.8, 505.0691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 488.0509, 609.12, 505.0691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 471.0327, 609.12, 488.0509 ], "cells": [ { "location": [ 25.2, 471.0327, 122.52, 488.0509 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 471.0327, 219.84, 488.0509 ], "text": "20,002,401", "html_text": "20,002,401", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 471.0327, 317.16, 488.0509 ], "text": "21,458,614", "html_text": "21,458,614", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 471.0327, 414.48, 488.0509 ], "text": "23,712,700", "html_text": "23,712,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 471.0327, 511.8, 488.0509 ], "text": "21,042,900", "html_text": "21,042,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 471.0327, 609.12, 488.0509 ], "text": "8,292,900", "html_text": "8,292,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 454.0145, 609.12, 471.0327 ], "cells": [ { "location": [ 25.2, 454.0145, 122.52, 471.0327 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 454.0145, 219.84, 471.0327 ], "text": "8,151,762", "html_text": "8,151,762", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 454.0145, 317.16, 471.0327 ], "text": "8,515,960", "html_text": "8,515,960", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 454.0145, 414.48, 471.0327 ], "text": "9,466,700", "html_text": "9,466,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 454.0145, 511.8, 471.0327 ], "text": "9,252,400", "html_text": "9,252,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 454.0145, 609.12, 471.0327 ], "text": "8,249,500", "html_text": "8,249,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 436.9964, 609.12, 454.0145 ], "cells": [ { "location": [ 25.2, 436.9964, 122.52, 454.0145 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 436.9964, 219.84, 454.0145 ], "text": "2,192,215", "html_text": "2,192,215", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 436.9964, 317.16, 454.0145 ], "text": "2,540,644", "html_text": "2,540,644", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 436.9964, 414.48, 454.0145 ], "text": "775,000", "html_text": "775,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 436.9964, 511.8, 454.0145 ], "text": "758,000", "html_text": "758,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 436.9964, 609.12, 454.0145 ], "text": "740,000", "html_text": "740,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 419.9782, 609.12, 436.9964 ], "cells": [ { "location": [ 25.2, 419.9782, 122.52, 436.9964 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 419.9782, 219.84, 436.9964 ], "text": "30,346,378", "html_text": "30,346,378", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 419.9782, 317.16, 436.9964 ], "text": "32,515,218", "html_text": "32,515,218", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 419.9782, 414.48, 436.9964 ], "text": "33,954,400", "html_text": "33,954,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 419.9782, 511.8, 436.9964 ], "text": "31,053,300", "html_text": "31,053,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 419.9782, 609.12, 436.9964 ], "text": "17,282,400", "html_text": "17,282,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 402.96, 609.12, 419.9782 ], "cells": [ { "location": [ 25.2, 402.96, 122.52, 419.9782 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 402.96, 219.84, 419.9782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 402.96, 317.16, 419.9782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 402.96, 414.48, 419.9782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 402.96, 511.8, 419.9782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 402.96, 609.12, 419.9782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 385.9418, 609.12, 402.96 ], "cells": [ { "location": [ 25.2, 385.9418, 122.52, 402.96 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 385.9418, 219.84, 402.96 ], "text": "(107,114)", "html_text": "(107,114)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 385.9418, 317.16, 402.96 ], "text": "(2,239,762)", "html_text": "(2,239,762)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 385.9418, 414.48, 402.96 ], "text": "(1,785,400)", "html_text": "(1,785,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 385.9418, 511.8, 402.96 ], "text": "55,200", "html_text": "55,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 385.9418, 609.12, 402.96 ], "text": "55,200", "html_text": "55,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 368.9236, 609.12, 385.9418 ], "cells": [ { "location": [ 25.2, 368.9236, 122.52, 385.9418 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 368.9236, 219.84, 385.9418 ], "text": "15,943,728", "html_text": "15,943,728", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 368.9236, 317.16, 385.9418 ], "text": "18,729,142", "html_text": "18,729,142", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 368.9236, 414.48, 385.9418 ], "text": "14,019,300", "html_text": "14,019,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 368.9236, 511.8, 385.9418 ], "text": "12,173,200", "html_text": "12,173,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 368.9236, 609.12, 385.9418 ], "text": "12,173,200", "html_text": "12,173,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 351.9055, 609.12, 368.9236 ], "cells": [ { "location": [ 25.2, 351.9055, 122.52, 368.9236 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 351.9055, 219.84, 368.9236 ], "text": "15,836,614", "html_text": "15,836,614", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 351.9055, 317.16, 368.9236 ], "text": "16,489,380", "html_text": "16,489,380", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 351.9055, 414.48, 368.9236 ], "text": "12,233,900", "html_text": "12,233,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 351.9055, 511.8, 368.9236 ], "text": "12,228,400", "html_text": "12,228,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 351.9055, 609.12, 368.9236 ], "text": "12,228,400", "html_text": "12,228,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 334.8873, 609.12, 351.9055 ], "cells": [ { "location": [ 25.2, 334.8873, 122.52, 351.9055 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 334.8873, 219.84, 351.9055 ], "text": "167,600,123", "html_text": "167,600,123", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 334.8873, 317.16, 351.9055 ], "text": "166,407,987", "html_text": "166,407,987", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 334.8873, 414.48, 351.9055 ], "text": "136,329,700", "html_text": "136,329,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 334.8873, 511.8, 351.9055 ], "text": "86,039,400", "html_text": "86,039,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 334.8873, 609.12, 351.9055 ], "text": "80,155,600", "html_text": "80,155,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 317.8691, 609.12, 334.8873 ], "cells": [ { "location": [ 25.2, 317.8691, 122.52, 334.8873 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 317.8691, 219.84, 334.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 317.8691, 317.16, 334.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 317.8691, 414.48, 334.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 317.8691, 511.8, 334.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 317.8691, 609.12, 334.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 300.8509, 609.12, 317.8691 ], "cells": [ { "location": [ 25.2, 300.8509, 122.52, 317.8691 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 300.8509, 219.84, 317.8691 ], "text": "25,416,274", "html_text": "25,416,274", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 300.8509, 317.16, 317.8691 ], "text": "25,269,290", "html_text": "25,269,290", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 300.8509, 414.48, 317.8691 ], "text": "33,880,100", "html_text": "33,880,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 300.8509, 511.8, 317.8691 ], "text": "27,667,900", "html_text": "27,667,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 300.8509, 609.12, 317.8691 ], "text": "28,227,300", "html_text": "28,227,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 283.8327, 609.12, 300.8509 ], "cells": [ { "location": [ 25.2, 283.8327, 122.52, 300.8509 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 283.8327, 219.84, 300.8509 ], "text": "6,705,732", "html_text": "6,705,732", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 283.8327, 317.16, 300.8509 ], "text": "7,481,366", "html_text": "7,481,366", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 283.8327, 414.48, 300.8509 ], "text": "9,308,200", "html_text": "9,308,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 283.8327, 511.8, 300.8509 ], "text": "9,266,800", "html_text": "9,266,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 283.8327, 609.12, 300.8509 ], "text": "9,266,300", "html_text": "9,266,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 266.8145, 609.12, 283.8327 ], "cells": [ { "location": [ 25.2, 266.8145, 122.52, 283.8327 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 266.8145, 219.84, 283.8327 ], "text": "59,531,038", "html_text": "59,531,038", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 266.8145, 317.16, 283.8327 ], "text": "87,859,325", "html_text": "87,859,325", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 266.8145, 414.48, 283.8327 ], "text": "71,285,800", "html_text": "71,285,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 266.8145, 511.8, 283.8327 ], "text": "40,006,600", "html_text": "40,006,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 266.8145, 609.12, 283.8327 ], "text": "37,377,800", "html_text": "37,377,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 249.7964, 609.12, 266.8145 ], "cells": [ { "location": [ 25.2, 249.7964, 122.52, 266.8145 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 249.7964, 219.84, 266.8145 ], "text": "1,187,658", "html_text": "1,187,658", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 249.7964, 317.16, 266.8145 ], "text": "661,619", "html_text": "661,619", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 249.7964, 414.48, 266.8145 ], "text": "757,500", "html_text": "757,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 249.7964, 511.8, 266.8145 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 249.7964, 609.12, 266.8145 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 232.7782, 609.12, 249.7964 ], "cells": [ { "location": [ 25.2, 232.7782, 122.52, 249.7964 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 232.7782, 219.84, 249.7964 ], "text": "109,419", "html_text": "109,419", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 232.7782, 317.16, 249.7964 ], "text": "66,552", "html_text": "66,552", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 232.7782, 414.48, 249.7964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 232.7782, 511.8, 249.7964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 232.7782, 609.12, 249.7964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 215.76, 609.12, 232.7782 ], "cells": [ { "location": [ 25.2, 215.76, 122.52, 232.7782 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 215.76, 219.84, 232.7782 ], "text": "92,950,121", "html_text": "92,950,121", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 215.76, 317.16, 232.7782 ], "text": "121,338,151", "html_text": "121,338,151", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 215.76, 414.48, 232.7782 ], "text": "115,231,600", "html_text": "115,231,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 215.76, 511.8, 232.7782 ], "text": "77,691,300", "html_text": "77,691,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 215.76, 609.12, 232.7782 ], "text": "75,621,400", "html_text": "75,621,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 198.7418, 609.12, 215.76 ], "cells": [ { "location": [ 25.2, 198.7418, 122.52, 215.76 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 198.7418, 219.84, 215.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 198.7418, 317.16, 215.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 198.7418, 414.48, 215.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 198.7418, 511.8, 215.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 198.7418, 609.12, 215.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.2, 181.7236, 609.12, 198.7418 ], "cells": [ { "location": [ 25.2, 181.7236, 122.52, 198.7418 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 181.7236, 219.84, 198.7418 ], "text": "21,110,711", "html_text": "21,110,711", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 181.7236, 317.16, 198.7418 ], "text": "21,050,109", "html_text": "21,050,109", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 181.7236, 414.48, 198.7418 ], "text": "27,791,200", "html_text": "27,791,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 181.7236, 511.8, 198.7418 ], "text": "11,607,800", "html_text": "11,607,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 181.7236, 609.12, 198.7418 ], "text": "22,085,200", "html_text": "22,085,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.2, 164.7055, 609.12, 181.7236 ], "cells": [ { "location": [ 25.2, 164.7055, 122.52, 181.7236 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 164.7055, 219.84, 181.7236 ], "text": "44,875,270", "html_text": "44,875,270", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 164.7055, 317.16, 181.7236 ], "text": "73,210,677", "html_text": "73,210,677", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 164.7055, 414.48, 181.7236 ], "text": "62,350,200", "html_text": "62,350,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 164.7055, 511.8, 181.7236 ], "text": "31,149,900", "html_text": "31,149,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 164.7055, 609.12, 181.7236 ], "text": "28,559,600", "html_text": "28,559,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.2, 147.6873, 609.12, 164.7055 ], "cells": [ { "location": [ 25.2, 147.6873, 122.52, 164.7055 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 147.6873, 219.84, 164.7055 ], "text": "8,887,764", "html_text": "8,887,764", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 147.6873, 317.16, 164.7055 ], "text": "8,802,492", "html_text": "8,802,492", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 147.6873, 414.48, 164.7055 ], "text": "12,911,500", "html_text": "12,911,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 147.6873, 511.8, 164.7055 ], "text": "22,760,400", "html_text": "22,760,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 147.6873, 609.12, 164.7055 ], "text": "12,803,400", "html_text": "12,803,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.2, 130.6691, 609.12, 147.6873 ], "cells": [ { "location": [ 25.2, 130.6691, 122.52, 147.6873 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 130.6691, 219.84, 147.6873 ], "text": "18,076,376", "html_text": "18,076,376", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 130.6691, 317.16, 147.6873 ], "text": "18,274,873", "html_text": "18,274,873", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 130.6691, 414.48, 147.6873 ], "text": "12,178,700", "html_text": "12,178,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 130.6691, 511.8, 147.6873 ], "text": "12,173,200", "html_text": "12,173,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 130.6691, 609.12, 147.6873 ], "text": "12,173,200", "html_text": "12,173,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.2, 113.6509, 609.12, 130.6691 ], "cells": [ { "location": [ 25.2, 113.6509, 122.52, 130.6691 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 113.6509, 219.84, 130.6691 ], "text": "92,950,121", "html_text": "92,950,121", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 113.6509, 317.16, 130.6691 ], "text": "121,338,151", "html_text": "121,338,151", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 113.6509, 414.48, 130.6691 ], "text": "115,231,600", "html_text": "115,231,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 113.6509, 511.8, 130.6691 ], "text": "77,691,300", "html_text": "77,691,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 113.6509, 609.12, 130.6691 ], "text": "75,621,400", "html_text": "75,621,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.2, 96.6327, 609.12, 113.6509 ], "cells": [ { "location": [ 25.2, 96.6327, 122.52, 113.6509 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 96.6327, 219.84, 113.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 96.6327, 317.16, 113.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 96.6327, 414.48, 113.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 96.6327, 511.8, 113.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 96.6327, 609.12, 113.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.2, 79.6145, 609.12, 96.6327 ], "cells": [ { "location": [ 25.2, 79.6145, 122.52, 96.6327 ], "text": "Strategic Planning and Administration", "html_text": "Strategic Planning and Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 79.6145, 219.84, 96.6327 ], "text": "7,427,899", "html_text": "7,427,899", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 79.6145, 317.16, 96.6327 ], "text": "7,868,321", "html_text": "7,868,321", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 79.6145, 414.48, 96.6327 ], "text": "8,239,600", "html_text": "8,239,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 79.6145, 511.8, 96.6327 ], "text": "7,345,600", "html_text": "7,345,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 79.6145, 609.12, 96.6327 ], "text": "7,453,100", "html_text": "7,453,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.2, 62.5964, 609.12, 79.6145 ], "cells": [ { "location": [ 25.2, 62.5964, 122.52, 79.6145 ], "text": "Motor Fuel Inspection and Testing", "html_text": "Motor Fuel Inspection and Testing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 62.5964, 219.84, 79.6145 ], "text": "177,054", "html_text": "177,054", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 62.5964, 317.16, 79.6145 ], "text": "177,371", "html_text": "177,371", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 62.5964, 414.48, 79.6145 ], "text": "183,400", "html_text": "183,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 62.5964, 511.8, 79.6145 ], "text": "182,500", "html_text": "182,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 62.5964, 609.12, 79.6145 ], "text": "185,800", "html_text": "185,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 25.2, 45.5782, 609.12, 62.5964 ], "cells": [ { "location": [ 25.2, 45.5782, 122.52, 62.5964 ], "text": "Consumer and Environmental Programs", "html_text": "Consumer and Environmental Programs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 45.5782, 219.84, 62.5964 ], "text": "26,317,331", "html_text": "26,317,331", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 45.5782, 317.16, 62.5964 ], "text": "26,215,875", "html_text": "26,215,875", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 45.5782, 414.48, 62.5964 ], "text": "22,312,700", "html_text": "22,312,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 45.5782, 511.8, 62.5964 ], "text": "22,194,600", "html_text": "22,194,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 45.5782, 609.12, 62.5964 ], "text": "22,348,400", "html_text": "22,348,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 25.2, 28.56, 609.12, 45.5782 ], "cells": [ { "location": [ 25.2, 28.56, 122.52, 45.5782 ], "text": "State Veterinarian", "html_text": "State Veterinarian", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 28.56, 219.84, 45.5782 ], "text": "5,312,079", "html_text": "5,312,079", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 28.56, 317.16, 45.5782 ], "text": "5,107,723", "html_text": "5,107,723", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 28.56, 414.48, 45.5782 ], "text": "7,049,400", "html_text": "7,049,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 28.56, 511.8, 45.5782 ], "text": "6,894,000", "html_text": "6,894,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 28.56, 609.12, 45.5782 ], "text": "7,011,600", "html_text": "7,011,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 44, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 49, "type": "TEXT", "location": { "l": 310.8, "t": 18.48, "r": 322.8, "b": 8.88 }, "text": "40", "reading_order": 1 } ] }, { "page": 50, "items": [ { "page": 50, "type": "TABLE", "location": { "l": 28.32, "t": 764.16, "r": 604.32, "b": 634.08 }, "text": "
Animal Control74,94163,56293,70085,00085,000
Agriculture Development - Statewide MSA Admin28,812,93958,309,06152,117,90019,000,40017,316,700
Agriculture Development - Counties MSA15,051,60713,389,50813,285,30010,202,5009,295,900
Farmland Preservation107,032112,5486,8006,8006,800
Agriculture Marketing and Product Promotion9,669,23810,094,18311,942,80011,779,90011,918,100
Small Winery Support Fund
TOTAL EXPENDITURES92,950,121121,338,151115,231,60077,691,30075,621,400
", "rows": [ { "row_index": 0, "location": [ 28.32, 745.5771, 604.32, 764.16 ], "cells": [ { "location": [ 28.32, 745.5771, 124.32, 764.16 ], "text": "Animal Control", "html_text": "Animal Control", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 745.5771, 220.32, 764.16 ], "text": "74,941", "html_text": "74,941", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 745.5771, 316.32, 764.16 ], "text": "63,562", "html_text": "63,562", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 745.5771, 412.32, 764.16 ], "text": "93,700", "html_text": "93,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 745.5771, 508.32, 764.16 ], "text": "85,000", "html_text": "85,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 745.5771, 604.32, 764.16 ], "text": "85,000", "html_text": "85,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 726.9943, 604.32, 745.5771 ], "cells": [ { "location": [ 28.32, 726.9943, 124.32, 745.5771 ], "text": "Agriculture Development - Statewide MSA Admin", "html_text": "Agriculture Development - Statewide MSA Admin", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 726.9943, 220.32, 745.5771 ], "text": "28,812,939", "html_text": "28,812,939", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 726.9943, 316.32, 745.5771 ], "text": "58,309,061", "html_text": "58,309,061", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 726.9943, 412.32, 745.5771 ], "text": "52,117,900", "html_text": "52,117,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 726.9943, 508.32, 745.5771 ], "text": "19,000,400", "html_text": "19,000,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 726.9943, 604.32, 745.5771 ], "text": "17,316,700", "html_text": "17,316,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 708.4114, 604.32, 726.9943 ], "cells": [ { "location": [ 28.32, 708.4114, 124.32, 726.9943 ], "text": "Agriculture Development - Counties MSA", "html_text": "Agriculture Development - Counties MSA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 708.4114, 220.32, 726.9943 ], "text": "15,051,607", "html_text": "15,051,607", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 708.4114, 316.32, 726.9943 ], "text": "13,389,508", "html_text": "13,389,508", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 708.4114, 412.32, 726.9943 ], "text": "13,285,300", "html_text": "13,285,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 708.4114, 508.32, 726.9943 ], "text": "10,202,500", "html_text": "10,202,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 708.4114, 604.32, 726.9943 ], "text": "9,295,900", "html_text": "9,295,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.32, 689.8286, 604.32, 708.4114 ], "cells": [ { "location": [ 28.32, 689.8286, 124.32, 708.4114 ], "text": "Farmland Preservation", "html_text": "Farmland Preservation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 689.8286, 220.32, 708.4114 ], "text": "107,032", "html_text": "107,032", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 689.8286, 316.32, 708.4114 ], "text": "112,548", "html_text": "112,548", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 689.8286, 412.32, 708.4114 ], "text": "6,800", "html_text": "6,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 689.8286, 508.32, 708.4114 ], "text": "6,800", "html_text": "6,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 689.8286, 604.32, 708.4114 ], "text": "6,800", "html_text": "6,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.32, 671.2457, 604.32, 689.8286 ], "cells": [ { "location": [ 28.32, 671.2457, 124.32, 689.8286 ], "text": "Agriculture Marketing and Product Promotion", "html_text": "Agriculture Marketing and Product Promotion", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 671.2457, 220.32, 689.8286 ], "text": "9,669,238", "html_text": "9,669,238", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 671.2457, 316.32, 689.8286 ], "text": "10,094,183", "html_text": "10,094,183", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 671.2457, 412.32, 689.8286 ], "text": "11,942,800", "html_text": "11,942,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 671.2457, 508.32, 689.8286 ], "text": "11,779,900", "html_text": "11,779,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 671.2457, 604.32, 689.8286 ], "text": "11,918,100", "html_text": "11,918,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.32, 652.6629, 604.32, 671.2457 ], "cells": [ { "location": [ 28.32, 652.6629, 124.32, 671.2457 ], "text": "Small Winery Support Fund", "html_text": "Small Winery Support Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 652.6629, 220.32, 671.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 652.6629, 316.32, 671.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 652.6629, 412.32, 671.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 652.6629, 508.32, 671.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 652.6629, 604.32, 671.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.32, 634.08, 604.32, 652.6629 ], "cells": [ { "location": [ 28.32, 634.08, 124.32, 652.6629 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 634.08, 220.32, 652.6629 ], "text": "92,950,121", "html_text": "92,950,121", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 634.08, 316.32, 652.6629 ], "text": "121,338,151", "html_text": "121,338,151", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 634.08, 412.32, 652.6629 ], "text": "115,231,600", "html_text": "115,231,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 634.08, 508.32, 652.6629 ], "text": "77,691,300", "html_text": "77,691,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 634.08, 604.32, 652.6629 ], "text": "75,621,400", "html_text": "75,621,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 7, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 50, "type": "TEXT", "location": { "l": 26.4, "t": 621.36, "r": 587.76, "b": 595.92 }, "text": "The Department of Agriculture, as defined in KRS Chapter 246, is headed by the Commissioner of Agriculture, a Constitutional Officer. The State Board of Agriculture, appointed by the Governor, acts as an advisory body to the elected Commissioner.", "reading_order": 1 }, { "page": 50, "type": "TEXT", "location": { "l": 25.68, "t": 587.28, "r": 602.88, "b": 562.08 }, "text": "The Office of the Commissioner provides leadership and management for the Department. The office assists the Commissioner in promoting and encouraging the organization of agricultural organizations and associations.", "reading_order": 2 }, { "page": 50, "type": "TEXT", "location": { "l": 25.92, "t": 553.2, "r": 606.72, "b": 456.72 }, "text": "The Office for Agricultural Marketing develops and manages programs which promote Kentucky-produced agricultural products, including grading and inspecting specific products and commodities and reporting market news. The divisions that make up this office include the Promotion and Development Division, the Shows and Fairs Division, the Livestock Division, the Plant Division, the Education and Outreach Division, and the Direct Farm Marketing Division. Responsibilities of this office include the research, development, and promotion of new and expanded outlets for Kentucky's agricultural products, agricultural education, agritourism development, livestock, farm safety, and farmland preservation. The Office is also responsible for providing testing services for hay and other forages essential for Kentucky's livestock industries and sponsoring district, state, and national livestock shows and sales.", "reading_order": 3 }, { "page": 50, "type": "TEXT", "location": { "l": 25.68, "t": 447.6, "r": 602.64, "b": 361.68 }, "text": "The Office for Consumer and Environmental Protection directs programs which have a direct bearing on agricultural revenue. The divisions in this office include, the Division of Regulation and Inspection, the Division of Food Distribution, and the Division of Environmental Services. The Office conducts the grain regulation program, certifies all sales made by solid weight or liquid volume, licenses egg wholesalers, and inspects amusement rides operating within the Commonwealth. Duties include the distribution of commodity foods to qualifying institutions and individuals on behalf of the United States Department of Agriculture. This office is responsible for conducting various pest and noxious weed control programs, enforcing federal and state laws and regulations pertaining to the control of pesticide use and application, and liaison between the regulator and those being regulated.", "reading_order": 4 }, { "page": 50, "type": "TEXT", "location": { "l": 25.68, "t": 353.52, "r": 602.64, "b": 291.6 }, "text": "The Office of State Veterinarian protects the livestock industry pursuant to KRS Chapter 257. The primary function of this office is the prevention and eradication of animal disease, and to ensure the health of the state's multi-billion dollar animal agriculture industries. The Office enforces Kentucky's statutes on animal importation and movement, and provides numerous other services to the livestock and poultry industries. The Office of State Veterinarian includes the Division of Regulatory Field Services, the Division of Animal Health Programs, and the Division of Emergency Preparedness and Response.", "reading_order": 5 }, { "page": 50, "type": "TEXT", "location": { "l": 25.68, "t": 283.2, "r": 591.12, "b": 234 }, "text": "The Office of Administrative Services deals with the budget preparation and administration, handles legislative tracking duties, interacts with government agencies, provides technology systems infrastructure, oversees purchasing and accounting, and ensures fairness for all Department of Agriculture employees. The Office is compromised of the Division of Human Resources, the Division of Administrative Services, and the Division of Information Technology.", "reading_order": 6 }, { "page": 50, "type": "TEXT", "location": { "l": 25.92, "t": 225.12, "r": 602.64, "b": 200.16 }, "text": "The Office of Communications informs the public on news about Kentucky agriculture and shares stories about the Kentucky farm families and agribusinesses that are responsible for the goods provided.", "reading_order": 7 }, { "page": 50, "type": "TEXT", "location": { "l": 26.16, "t": 191.28, "r": 606.48, "b": 153.6 }, "text": "The Office of Legal Services handles the legal needs of the Department as well as serving as the legislative liaison to members of the Kentucky General Assembly, representing the Department and its employees in administrative hearing and court proceedings, and responding to open records requests from the public.", "reading_order": 8 }, { "page": 50, "type": "TEXT", "location": { "l": 25.68, "t": 145.68, "r": 597.84, "b": 84.24 }, "text": "Senate Bill 3 from the 2021 Regular Session of the General Assembly abolished the Governor's Office of Agriculture Policy and established the Kentucky Office of Agricultural Policy within the Department of Agriculture. The office is comprised of two boards, The Kentucky Agricultural Development Board and the Kentucky Agricultural Finance Corporation, which are staffed by the employees in this Office. The Kentucky Agricultural Development Board employs an Executive Director to carry out the duties of the board, while also serving as the Executive Director of the Kentucky Agricultural Finance Corporation.", "reading_order": 9 }, { "page": 50, "type": "TEXT", "location": { "l": 311.28, "t": 18.24, "r": 322.08, "b": 9.36 }, "text": "41", "reading_order": 10 } ] }, { "page": 51, "items": [ { "page": 51, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 606.24, "b": 703.44 }, "text": "The Agricultural Development Board has sixteen members, described in KRS 248.707(2). They are the Governor, Commissioner of Agriculture, Secretary of the Cabinet for Economic Development, Director of the University of Kentucky Cooperative Extension Service and President of Kentucky State University, along with eleven members appointed by the Commissioner to staggered terms. Those appointees include representatives of the Kentucky Farm Bureau, the Kentucky Chamber of Commerce, an attorney, an agricultural lender, and seven active farmers. The Commissioner of Agriculture serves as Chair.", "reading_order": 0 }, { "page": 51, "type": "TEXT", "location": { "l": 25.44, "t": 695.04, "r": 604.08, "b": 561.12 }, "text": "Pursuant to KRS 248.703 half of Kentucky's tobacco settlement receipts are allocated to the Agricultural Development Fund. That amount is further divided between a counties account for county level grants and a state account for investments that have a regional or statewide purpose. From the state account, the General Assembly has appropriated debt service for bonds to support farmland preservation and safe drinking water, water and sewer infrastructure projects, livestock diagnostic lab design and construction, improvements to 4-H camps and FFA Leadership Center, and funding for land conservation programs. A portion of funds received into the Agriculture Development Fund are allocated for projects at the county level. The specific funding level of a county is dependent upon its tobacco-production dependency in relation to other counties within the state as described in KRS 248.703(3). One hundred and eighteen of Kentucky's 120 counties receive a portion of county allocation. Each county has a council of local agriculture leaders who consider applications for grants from the county's share of funds and prioritizes them for the Agricultural Development Board, which has the final grant authority for each county's funds. The Board has developed several programs in which counties may participate. Funds are provided as matching grants.", "reading_order": 1 }, { "page": 51, "type": "TEXT", "location": { "l": 25.44, "t": 552.96, "r": 605.52, "b": 456 }, "text": "In addition to their work with the Kentucky Agricultural Development Fund, personnel in the Kentucky Office of Agricultural Policy provide staffing for the Kentucky Agricultural Finance Corporation (KAFC). KAFC is a de jure municipal corporation created in KRS 247.944 to provide access to capital for farmers and other agricultural enterprises. The mission of KAFC is to strengthen Kentucky agriculture by providing access to low interest loan programs through joint partnerships with local lending institutions. KAFC assists beginning farmers, farm families, and agribusinesses to obtain the necessary capital to establish, maintain, or expand their agricultural operation. The Commissioner of the Kentucky Department of Agriculture serves as the Chair and the Secretary of the Finance Cabinet serves as another statutory member. The Commissioner appoints the remaining ten board members who represent various agricultural sectors.", "reading_order": 2 }, { "page": 51, "type": "TITLE", "location": { "l": 26.88, "t": 447.36, "r": 60, "b": 434.4 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 51, "type": "TEXT", "location": { "l": 25.92, "t": 425.04, "r": 602.88, "b": 388.32 }, "text": "The Governor's budget includes additional funding in the amount of $397,400 in fiscal year 2027 and $816,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $302,000 and $620,300, respectively.", "reading_order": 4 }, { "page": 51, "type": "TEXT", "location": { "l": 25.92, "t": 379.2, "r": 599.04, "b": 354.48 }, "text": "Excess unexpended Restricted funds from the consumer and environmental program carried forward from fiscal year 2025 in the amount of $10 million are used in fiscal year 2027 as a one-year replacement of General Fund dollars.", "reading_order": 5 }, { "page": 51, "type": "TEXT", "location": { "l": 311.04, "t": 18.24, "r": 322.56, "b": 9.6 }, "text": "42", "reading_order": 6 } ] }, { "page": 52, "items": [ { "page": 52, "type": "TABLE", "location": { "l": 26.64, "t": 765.12, "r": 606.96, "b": 275.04 }, "text": "
General Government Auditor of Public Accounts
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation11,335,30014,435,40013,151,0009,598,5009,911,300
Budget Reserve750,000
State Salary and Compensation
Allocation322,4004,200
Current Year Appropriation40,000
Continuing Approp.-General Fund500,0001,500,000
Total General Fund12,197,70015,185,40014,655,2009,598,5009,911,300
Restricted Funds
Balance Forward3,945,0072,028,9446,564,9006,564,9006,495,900
Current Receipts5,885,90724,839,23926,407,00026,407,00026,407,000
Total Restricted Funds9,830,91426,868,18332,971,90032,971,90032,902,900
TOTAL SOURCE OF FUNDS22,028,61442,053,58347,627,10042,570,40042,814,200
EXPENDITURES BY CLASS
Personnel Costs19,024,79032,177,34237,799,30033,151,00033,862,000
Operating Expenses974,8801,752,8573,262,9002,923,5002,923,500
TOTAL EXPENDITURES19,999,67033,930,19941,062,20036,074,50036,785,500
EXPENDITURES BY FUND SOURCE
General Fund12,197,70013,626,84614,655,2009,598,5009,911,300
Restricted Funds7,801,97020,303,35426,407,00026,476,00026,874,200
TOTAL EXPENDITURES19,999,67033,930,19941,062,20036,074,50036,785,500
EXPENDITURES BY UNIT
Auditor of Public Accounts1,833,2002,775,3273,419,4003,253,1003,303,200
State & Local Government Audits18,166,47018,026,35019,350,40014,615,40014,970,900
Ombudsman13,128,52218,292,40018,206,00018,511,400
TOTAL EXPENDITURES19,999,67033,930,19941,062,20036,074,50036,785,500
", "rows": [ { "row_index": 0, "location": [ 26.64, 748.2207, 606.96, 765.12 ], "cells": [ { "location": [ 26.64, 748.2207, 123.36, 765.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 748.2207, 606.96, 765.12 ], "text": "General Government Auditor of Public Accounts", "html_text": "General Government Auditor of Public Accounts", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.64, 731.3214, 606.96, 748.2207 ], "cells": [ { "location": [ 26.64, 731.3214, 123.36, 748.2207 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 731.3214, 220.08, 748.2207 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 731.3214, 316.8, 748.2207 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 731.3214, 413.52, 748.2207 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 731.3214, 510.24, 748.2207 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 731.3214, 606.96, 748.2207 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.64, 714.4221, 606.96, 731.3214 ], "cells": [ { "location": [ 26.64, 714.4221, 123.36, 731.3214 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 714.4221, 220.08, 731.3214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 714.4221, 316.8, 731.3214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 714.4221, 413.52, 731.3214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 714.4221, 510.24, 731.3214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 714.4221, 606.96, 731.3214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.64, 697.5228, 606.96, 714.4221 ], "cells": [ { "location": [ 26.64, 697.5228, 123.36, 714.4221 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 697.5228, 220.08, 714.4221 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 697.5228, 316.8, 714.4221 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 697.5228, 413.52, 714.4221 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 697.5228, 510.24, 714.4221 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 697.5228, 606.96, 714.4221 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.64, 680.6234, 606.96, 697.5228 ], "cells": [ { "location": [ 26.64, 680.6234, 123.36, 697.5228 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 680.6234, 220.08, 697.5228 ], "text": "11,335,300", "html_text": "11,335,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 680.6234, 316.8, 697.5228 ], "text": "14,435,400", "html_text": "14,435,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 680.6234, 413.52, 697.5228 ], "text": "13,151,000", "html_text": "13,151,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 680.6234, 510.24, 697.5228 ], "text": "9,598,500", "html_text": "9,598,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 680.6234, 606.96, 697.5228 ], "text": "9,911,300", "html_text": "9,911,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.64, 663.7241, 606.96, 680.6234 ], "cells": [ { "location": [ 26.64, 663.7241, 123.36, 680.6234 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 663.7241, 220.08, 680.6234 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 663.7241, 316.8, 680.6234 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 663.7241, 413.52, 680.6234 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 663.7241, 510.24, 680.6234 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 663.7241, 606.96, 680.6234 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.64, 646.8248, 606.96, 663.7241 ], "cells": [ { "location": [ 26.64, 646.8248, 123.36, 663.7241 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 646.8248, 220.08, 663.7241 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 646.8248, 316.8, 663.7241 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 646.8248, 413.52, 663.7241 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 646.8248, 510.24, 663.7241 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 646.8248, 606.96, 663.7241 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.64, 629.9255, 606.96, 646.8248 ], "cells": [ { "location": [ 26.64, 629.9255, 123.36, 646.8248 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 629.9255, 220.08, 646.8248 ], "text": "322,400", "html_text": "322,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 629.9255, 316.8, 646.8248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 629.9255, 413.52, 646.8248 ], "text": "4,200", "html_text": "4,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 629.9255, 510.24, 646.8248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 629.9255, 606.96, 646.8248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.64, 613.0262, 606.96, 629.9255 ], "cells": [ { "location": [ 26.64, 613.0262, 123.36, 629.9255 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 613.0262, 220.08, 629.9255 ], "text": "40,000", "html_text": "40,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 613.0262, 316.8, 629.9255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 613.0262, 413.52, 629.9255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 613.0262, 510.24, 629.9255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 613.0262, 606.96, 629.9255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.64, 596.1269, 606.96, 613.0262 ], "cells": [ { "location": [ 26.64, 596.1269, 123.36, 613.0262 ], "text": "Continuing Approp.-General Fund", "html_text": "Continuing Approp.-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 596.1269, 220.08, 613.0262 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 596.1269, 316.8, 613.0262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 596.1269, 413.52, 613.0262 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 596.1269, 510.24, 613.0262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 596.1269, 606.96, 613.0262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.64, 579.2276, 606.96, 596.1269 ], "cells": [ { "location": [ 26.64, 579.2276, 123.36, 596.1269 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 579.2276, 220.08, 596.1269 ], "text": "12,197,700", "html_text": "12,197,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 579.2276, 316.8, 596.1269 ], "text": "15,185,400", "html_text": "15,185,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 579.2276, 413.52, 596.1269 ], "text": "14,655,200", "html_text": "14,655,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 579.2276, 510.24, 596.1269 ], "text": "9,598,500", "html_text": "9,598,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 579.2276, 606.96, 596.1269 ], "text": "9,911,300", "html_text": "9,911,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.64, 562.3283, 606.96, 579.2276 ], "cells": [ { "location": [ 26.64, 562.3283, 123.36, 579.2276 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 562.3283, 220.08, 579.2276 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 562.3283, 316.8, 579.2276 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 562.3283, 413.52, 579.2276 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 562.3283, 510.24, 579.2276 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 562.3283, 606.96, 579.2276 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.64, 545.429, 606.96, 562.3283 ], "cells": [ { "location": [ 26.64, 545.429, 123.36, 562.3283 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 545.429, 220.08, 562.3283 ], "text": "3,945,007", "html_text": "3,945,007", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 545.429, 316.8, 562.3283 ], "text": "2,028,944", "html_text": "2,028,944", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 545.429, 413.52, 562.3283 ], "text": "6,564,900", "html_text": "6,564,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 545.429, 510.24, 562.3283 ], "text": "6,564,900", "html_text": "6,564,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 545.429, 606.96, 562.3283 ], "text": "6,495,900", "html_text": "6,495,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.64, 528.5297, 606.96, 545.429 ], "cells": [ { "location": [ 26.64, 528.5297, 123.36, 545.429 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 528.5297, 220.08, 545.429 ], "text": "5,885,907", "html_text": "5,885,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 528.5297, 316.8, 545.429 ], "text": "24,839,239", "html_text": "24,839,239", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 528.5297, 413.52, 545.429 ], "text": "26,407,000", "html_text": "26,407,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 528.5297, 510.24, 545.429 ], "text": "26,407,000", "html_text": "26,407,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 528.5297, 606.96, 545.429 ], "text": "26,407,000", "html_text": "26,407,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.64, 511.6303, 606.96, 528.5297 ], "cells": [ { "location": [ 26.64, 511.6303, 123.36, 528.5297 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 511.6303, 220.08, 528.5297 ], "text": "9,830,914", "html_text": "9,830,914", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 511.6303, 316.8, 528.5297 ], "text": "26,868,183", "html_text": "26,868,183", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 511.6303, 413.52, 528.5297 ], "text": "32,971,900", "html_text": "32,971,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 511.6303, 510.24, 528.5297 ], "text": "32,971,900", "html_text": "32,971,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 511.6303, 606.96, 528.5297 ], "text": "32,902,900", "html_text": "32,902,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.64, 494.731, 606.96, 511.6303 ], "cells": [ { "location": [ 26.64, 494.731, 123.36, 511.6303 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 494.731, 220.08, 511.6303 ], "text": "22,028,614", "html_text": "22,028,614", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 494.731, 316.8, 511.6303 ], "text": "42,053,583", "html_text": "42,053,583", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 494.731, 413.52, 511.6303 ], "text": "47,627,100", "html_text": "47,627,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 494.731, 510.24, 511.6303 ], "text": "42,570,400", "html_text": "42,570,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 494.731, 606.96, 511.6303 ], "text": "42,814,200", "html_text": "42,814,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.64, 477.8317, 606.96, 494.731 ], "cells": [ { "location": [ 26.64, 477.8317, 123.36, 494.731 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 477.8317, 220.08, 494.731 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 477.8317, 316.8, 494.731 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 477.8317, 413.52, 494.731 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 477.8317, 510.24, 494.731 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 477.8317, 606.96, 494.731 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.64, 460.9324, 606.96, 477.8317 ], "cells": [ { "location": [ 26.64, 460.9324, 123.36, 477.8317 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 460.9324, 220.08, 477.8317 ], "text": "19,024,790", "html_text": "19,024,790", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 460.9324, 316.8, 477.8317 ], "text": "32,177,342", "html_text": "32,177,342", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 460.9324, 413.52, 477.8317 ], "text": "37,799,300", "html_text": "37,799,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 460.9324, 510.24, 477.8317 ], "text": "33,151,000", "html_text": "33,151,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 460.9324, 606.96, 477.8317 ], "text": "33,862,000", "html_text": "33,862,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.64, 444.0331, 606.96, 460.9324 ], "cells": [ { "location": [ 26.64, 444.0331, 123.36, 460.9324 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 444.0331, 220.08, 460.9324 ], "text": "974,880", "html_text": "974,880", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 444.0331, 316.8, 460.9324 ], "text": "1,752,857", "html_text": "1,752,857", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 444.0331, 413.52, 460.9324 ], "text": "3,262,900", "html_text": "3,262,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 444.0331, 510.24, 460.9324 ], "text": "2,923,500", "html_text": "2,923,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 444.0331, 606.96, 460.9324 ], "text": "2,923,500", "html_text": "2,923,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.64, 427.1338, 606.96, 444.0331 ], "cells": [ { "location": [ 26.64, 427.1338, 123.36, 444.0331 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 427.1338, 220.08, 444.0331 ], "text": "19,999,670", "html_text": "19,999,670", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 427.1338, 316.8, 444.0331 ], "text": "33,930,199", "html_text": "33,930,199", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 427.1338, 413.52, 444.0331 ], "text": "41,062,200", "html_text": "41,062,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 427.1338, 510.24, 444.0331 ], "text": "36,074,500", "html_text": "36,074,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 427.1338, 606.96, 444.0331 ], "text": "36,785,500", "html_text": "36,785,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.64, 410.2345, 606.96, 427.1338 ], "cells": [ { "location": [ 26.64, 410.2345, 123.36, 427.1338 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 410.2345, 220.08, 427.1338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 410.2345, 316.8, 427.1338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 410.2345, 413.52, 427.1338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 410.2345, 510.24, 427.1338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 410.2345, 606.96, 427.1338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.64, 393.3352, 606.96, 410.2345 ], "cells": [ { "location": [ 26.64, 393.3352, 123.36, 410.2345 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 393.3352, 220.08, 410.2345 ], "text": "12,197,700", "html_text": "12,197,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 393.3352, 316.8, 410.2345 ], "text": "13,626,846", "html_text": "13,626,846", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 393.3352, 413.52, 410.2345 ], "text": "14,655,200", "html_text": "14,655,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 393.3352, 510.24, 410.2345 ], "text": "9,598,500", "html_text": "9,598,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 393.3352, 606.96, 410.2345 ], "text": "9,911,300", "html_text": "9,911,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.64, 376.4359, 606.96, 393.3352 ], "cells": [ { "location": [ 26.64, 376.4359, 123.36, 393.3352 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 376.4359, 220.08, 393.3352 ], "text": "7,801,970", "html_text": "7,801,970", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 376.4359, 316.8, 393.3352 ], "text": "20,303,354", "html_text": "20,303,354", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 376.4359, 413.52, 393.3352 ], "text": "26,407,000", "html_text": "26,407,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 376.4359, 510.24, 393.3352 ], "text": "26,476,000", "html_text": "26,476,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 376.4359, 606.96, 393.3352 ], "text": "26,874,200", "html_text": "26,874,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.64, 359.5366, 606.96, 376.4359 ], "cells": [ { "location": [ 26.64, 359.5366, 123.36, 376.4359 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 359.5366, 220.08, 376.4359 ], "text": "19,999,670", "html_text": "19,999,670", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 359.5366, 316.8, 376.4359 ], "text": "33,930,199", "html_text": "33,930,199", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 359.5366, 413.52, 376.4359 ], "text": "41,062,200", "html_text": "41,062,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 359.5366, 510.24, 376.4359 ], "text": "36,074,500", "html_text": "36,074,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 359.5366, 606.96, 376.4359 ], "text": "36,785,500", "html_text": "36,785,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.64, 342.6372, 606.96, 359.5366 ], "cells": [ { "location": [ 26.64, 342.6372, 123.36, 359.5366 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 342.6372, 220.08, 359.5366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 342.6372, 316.8, 359.5366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 342.6372, 413.52, 359.5366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 342.6372, 510.24, 359.5366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 342.6372, 606.96, 359.5366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.64, 325.7379, 606.96, 342.6372 ], "cells": [ { "location": [ 26.64, 325.7379, 123.36, 342.6372 ], "text": "Auditor of Public Accounts", "html_text": "Auditor of Public Accounts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 325.7379, 220.08, 342.6372 ], "text": "1,833,200", "html_text": "1,833,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 325.7379, 316.8, 342.6372 ], "text": "2,775,327", "html_text": "2,775,327", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 325.7379, 413.52, 342.6372 ], "text": "3,419,400", "html_text": "3,419,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 325.7379, 510.24, 342.6372 ], "text": "3,253,100", "html_text": "3,253,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 325.7379, 606.96, 342.6372 ], "text": "3,303,200", "html_text": "3,303,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.64, 308.8386, 606.96, 325.7379 ], "cells": [ { "location": [ 26.64, 308.8386, 123.36, 325.7379 ], "text": "State & Local Government Audits", "html_text": "State & Local Government Audits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 308.8386, 220.08, 325.7379 ], "text": "18,166,470", "html_text": "18,166,470", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 308.8386, 316.8, 325.7379 ], "text": "18,026,350", "html_text": "18,026,350", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 308.8386, 413.52, 325.7379 ], "text": "19,350,400", "html_text": "19,350,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 308.8386, 510.24, 325.7379 ], "text": "14,615,400", "html_text": "14,615,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 308.8386, 606.96, 325.7379 ], "text": "14,970,900", "html_text": "14,970,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.64, 291.9393, 606.96, 308.8386 ], "cells": [ { "location": [ 26.64, 291.9393, 123.36, 308.8386 ], "text": "Ombudsman", "html_text": "Ombudsman", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 291.9393, 220.08, 308.8386 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 291.9393, 316.8, 308.8386 ], "text": "13,128,522", "html_text": "13,128,522", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 291.9393, 413.52, 308.8386 ], "text": "18,292,400", "html_text": "18,292,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 291.9393, 510.24, 308.8386 ], "text": "18,206,000", "html_text": "18,206,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 291.9393, 606.96, 308.8386 ], "text": "18,511,400", "html_text": "18,511,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.64, 275.04, 606.96, 291.9393 ], "cells": [ { "location": [ 26.64, 275.04, 123.36, 291.9393 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 275.04, 220.08, 291.9393 ], "text": "19,999,670", "html_text": "19,999,670", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 275.04, 316.8, 291.9393 ], "text": "33,930,199", "html_text": "33,930,199", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 275.04, 413.52, 291.9393 ], "text": "41,062,200", "html_text": "41,062,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 275.04, 510.24, 291.9393 ], "text": "36,074,500", "html_text": "36,074,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 275.04, 606.96, 291.9393 ], "text": "36,785,500", "html_text": "36,785,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 29, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 52, "type": "TEXT", "location": { "l": 25.68, "t": 262.8, "r": 592.56, "b": 189.36 }, "text": "The Auditor of Public Accounts is the constitutional officer responsible for auditing all state agencies and county governments, pursuant to KRS Chapter 43. Statutory responsibility requires the Auditor's Office to examine the state general accounts, the accounts of all state agencies, all private and semi-private agencies receiving or handling state funds, all state revenue collections, funds contained in each county's budget, and the accounts and papers of all county clerks and sheriffs. The Auditor must examine the management and control of all institutions and public works in which the state has financial interest or legal power.", "reading_order": 1 }, { "page": 52, "type": "TEXT", "location": { "l": 25.68, "t": 181.2, "r": 605.04, "b": 119.04 }, "text": "The Auditor's Office is responsible for assisting state and local officials in establishing and maintaining proper accounting records, internal controls, and administrative controls over public funds. The Office responds to requests from public officials, the general public, the Legislative Research Commission, and the Governor's Office concerning financial and program matters, special audits, and investigations. Also, the Auditor of Public Accounts has primary responsibility for auditing nearly $9 billion in federal funds expended in state and county governments.", "reading_order": 2 }, { "page": 52, "type": "TEXT", "location": { "l": 27.12, "t": 111.36, "r": 509.52, "b": 97.68 }, "text": "The Auditor of Public Accounts has three program areas: Administration, Financial Audits, and Ombudsman.", "reading_order": 3 }, { "page": 52, "type": "TEXT", "location": { "l": 25.68, "t": 89.04, "r": 597.12, "b": 50.88 }, "text": "The Administration area includes the Office of the Auditor of Public Accounts, the Office of the Assistant Auditor of Public Accounts, the Office of Legal and Records Services, and the Office of Planning and Management. All policy, budget, fiscal, legal, and personnel duties are performed within the Administration area.", "reading_order": 4 }, { "page": 52, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.8, "b": 9.12 }, "text": "43", "reading_order": 5 } ] }, { "page": 53, "items": [ { "page": 53, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 605.52, "b": 692.4 }, "text": "Financial Audits is responsible for financial audits of state agency transactions, pursuant to KRS 43.050, and of county officials such as fiscal courts, sheriffs, county clerks, property valuation administrators, county attorneys, and circuit clerks per KRS 43.070. Audits of major federal programs performed in accordance with the Single Audit Act of 1984 (amended in 1996) as enacted by the United States Congress are also performed by this office. Collectively, these audits identify significant waste, fraud, and abuse, and have led to numerous law enforcement referrals. The agency's information technology audit and support staff are also within this office.", "reading_order": 0 }, { "page": 53, "type": "TEXT", "location": { "l": 25.44, "t": 683.28, "r": 583.44, "b": 646.8 }, "text": "I he Office of Ombudsman, established by KRS 43.035, provides independent oversight of the Cabinet for Health and Family Services (CHFS). The Office investigates citizen complaints, advises on service delivery issues and conducts comprehensive reviews of CHFS programs and administrative actions.", "reading_order": 1 }, { "page": 53, "type": "TITLE", "location": { "l": 26.88, "t": 637.44, "r": 60, "b": 624.72 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 53, "type": "TEXT", "location": { "l": 26.16, "t": 615.36, "r": 586.08, "b": 578.64 }, "text": "The Governor's budget includes additional funding in the amount of $542,700 in fiscal year 2027 and $1,114,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $238,800 and $490,400, respectively.", "reading_order": 3 }, { "page": 53, "type": "TEXT", "location": { "l": 311.04, "t": 18.24, "r": 322.56, "b": 9.36 }, "text": "44", "reading_order": 4 } ] }, { "page": 54, "items": [ { "page": 54, "type": "TABLE", "location": { "l": 26.4, "t": 772.32, "r": 607.44, "b": 341.52 }, "text": "
General Government Personnel Board
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation255,000245,300
Budget Reduction-General Fund(5,400)
Total General Fund255,000239,900
Restricted Funds
Balance Forward53,649115,282323,600352,100332,500
Current Receipts946,4041,021,2861,019,7001,015,1001,015,100
Total Restricted Funds1,000,0531,136,5681,343,3001,367,2001,347,600
TOTAL SOURCE OF FUNDS1,000,0531,391,5681,583,2001,367,2001,347,600
EXPENDITURES BY CLASS
Personnel Costs768,964707,7981,000,800820,300846,100
Operating Expenses115,584164,774230,300214,400203,300
Grants Loans Benefits224(453)
TOTAL EXPENDITURES884,771872,1191,231,1001,034,7001,049,400
EXPENDITURES BY FUND SOURCE
General Fund59,164239,900
Restricted Funds884,771812,955991,2001,034,7001,049,400
TOTAL EXPENDITURES884,771872,1191,231,1001,034,7001,049,400
EXPENDITURES BY UNIT
Personnel Board884,771872,1191,231,1001,034,7001,049,400
TOTAL EXPENDITURES884,771872,1191,231,1001,034,7001,049,400
", "rows": [ { "row_index": 0, "location": [ 26.4, 754.37, 607.44, 772.32 ], "cells": [ { "location": [ 26.4, 754.37, 123.24, 772.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 754.37, 607.44, 772.32 ], "text": "General Government Personnel Board", "html_text": "General Government Personnel Board", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 736.42, 607.44, 754.37 ], "cells": [ { "location": [ 26.4, 736.42, 123.24, 754.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 736.42, 220.08, 754.37 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 736.42, 316.92, 754.37 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 736.42, 413.76, 754.37 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 736.42, 510.6, 754.37 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 736.42, 607.44, 754.37 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 718.47, 607.44, 736.42 ], "cells": [ { "location": [ 26.4, 718.47, 123.24, 736.42 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 718.47, 220.08, 736.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 718.47, 316.92, 736.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 718.47, 413.76, 736.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 718.47, 510.6, 736.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 718.47, 607.44, 736.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 700.52, 607.44, 718.47 ], "cells": [ { "location": [ 26.4, 700.52, 123.24, 718.47 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 700.52, 220.08, 718.47 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 700.52, 316.92, 718.47 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 700.52, 413.76, 718.47 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 700.52, 510.6, 718.47 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 700.52, 607.44, 718.47 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 682.57, 607.44, 700.52 ], "cells": [ { "location": [ 26.4, 682.57, 123.24, 700.52 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 682.57, 220.08, 700.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 682.57, 316.92, 700.52 ], "text": "255,000", "html_text": "255,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 682.57, 413.76, 700.52 ], "text": "245,300", "html_text": "245,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 682.57, 510.6, 700.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 682.57, 607.44, 700.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 664.62, 607.44, 682.57 ], "cells": [ { "location": [ 26.4, 664.62, 123.24, 682.57 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 664.62, 220.08, 682.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 664.62, 316.92, 682.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 664.62, 413.76, 682.57 ], "text": "(5,400)", "html_text": "(5,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 664.62, 510.6, 682.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 664.62, 607.44, 682.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 646.67, 607.44, 664.62 ], "cells": [ { "location": [ 26.4, 646.67, 123.24, 664.62 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 646.67, 220.08, 664.62 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 646.67, 316.92, 664.62 ], "text": "255,000", "html_text": "255,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 646.67, 413.76, 664.62 ], "text": "239,900", "html_text": "239,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 646.67, 510.6, 664.62 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 646.67, 607.44, 664.62 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 628.72, 607.44, 646.67 ], "cells": [ { "location": [ 26.4, 628.72, 123.24, 646.67 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 628.72, 220.08, 646.67 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 628.72, 316.92, 646.67 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 628.72, 413.76, 646.67 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 628.72, 510.6, 646.67 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 628.72, 607.44, 646.67 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 610.77, 607.44, 628.72 ], "cells": [ { "location": [ 26.4, 610.77, 123.24, 628.72 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 610.77, 220.08, 628.72 ], "text": "53,649", "html_text": "53,649", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 610.77, 316.92, 628.72 ], "text": "115,282", "html_text": "115,282", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 610.77, 413.76, 628.72 ], "text": "323,600", "html_text": "323,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 610.77, 510.6, 628.72 ], "text": "352,100", "html_text": "352,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 610.77, 607.44, 628.72 ], "text": "332,500", "html_text": "332,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 592.82, 607.44, 610.77 ], "cells": [ { "location": [ 26.4, 592.82, 123.24, 610.77 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 592.82, 220.08, 610.77 ], "text": "946,404", "html_text": "946,404", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 592.82, 316.92, 610.77 ], "text": "1,021,286", "html_text": "1,021,286", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 592.82, 413.76, 610.77 ], "text": "1,019,700", "html_text": "1,019,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 592.82, 510.6, 610.77 ], "text": "1,015,100", "html_text": "1,015,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 592.82, 607.44, 610.77 ], "text": "1,015,100", "html_text": "1,015,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 574.87, 607.44, 592.82 ], "cells": [ { "location": [ 26.4, 574.87, 123.24, 592.82 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 574.87, 220.08, 592.82 ], "text": "1,000,053", "html_text": "1,000,053", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 574.87, 316.92, 592.82 ], "text": "1,136,568", "html_text": "1,136,568", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 574.87, 413.76, 592.82 ], "text": "1,343,300", "html_text": "1,343,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 574.87, 510.6, 592.82 ], "text": "1,367,200", "html_text": "1,367,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 574.87, 607.44, 592.82 ], "text": "1,347,600", "html_text": "1,347,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 556.92, 607.44, 574.87 ], "cells": [ { "location": [ 26.4, 556.92, 123.24, 574.87 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 556.92, 220.08, 574.87 ], "text": "1,000,053", "html_text": "1,000,053", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 556.92, 316.92, 574.87 ], "text": "1,391,568", "html_text": "1,391,568", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 556.92, 413.76, 574.87 ], "text": "1,583,200", "html_text": "1,583,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 556.92, 510.6, 574.87 ], "text": "1,367,200", "html_text": "1,367,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 556.92, 607.44, 574.87 ], "text": "1,347,600", "html_text": "1,347,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 538.97, 607.44, 556.92 ], "cells": [ { "location": [ 26.4, 538.97, 123.24, 556.92 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 538.97, 220.08, 556.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 538.97, 316.92, 556.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 538.97, 413.76, 556.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 538.97, 510.6, 556.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 538.97, 607.44, 556.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 521.02, 607.44, 538.97 ], "cells": [ { "location": [ 26.4, 521.02, 123.24, 538.97 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 521.02, 220.08, 538.97 ], "text": "768,964", "html_text": "768,964", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 521.02, 316.92, 538.97 ], "text": "707,798", "html_text": "707,798", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 521.02, 413.76, 538.97 ], "text": "1,000,800", "html_text": "1,000,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 521.02, 510.6, 538.97 ], "text": "820,300", "html_text": "820,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 521.02, 607.44, 538.97 ], "text": "846,100", "html_text": "846,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 503.07, 607.44, 521.02 ], "cells": [ { "location": [ 26.4, 503.07, 123.24, 521.02 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 503.07, 220.08, 521.02 ], "text": "115,584", "html_text": "115,584", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 503.07, 316.92, 521.02 ], "text": "164,774", "html_text": "164,774", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 503.07, 413.76, 521.02 ], "text": "230,300", "html_text": "230,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 503.07, 510.6, 521.02 ], "text": "214,400", "html_text": "214,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 503.07, 607.44, 521.02 ], "text": "203,300", "html_text": "203,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 485.12, 607.44, 503.07 ], "cells": [ { "location": [ 26.4, 485.12, 123.24, 503.07 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 485.12, 220.08, 503.07 ], "text": "224", "html_text": "224", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 485.12, 316.92, 503.07 ], "text": "(453)", "html_text": "(453)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 485.12, 413.76, 503.07 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 485.12, 510.6, 503.07 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 485.12, 607.44, 503.07 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 467.17, 607.44, 485.12 ], "cells": [ { "location": [ 26.4, 467.17, 123.24, 485.12 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 467.17, 220.08, 485.12 ], "text": "884,771", "html_text": "884,771", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 467.17, 316.92, 485.12 ], "text": "872,119", "html_text": "872,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 467.17, 413.76, 485.12 ], "text": "1,231,100", "html_text": "1,231,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 467.17, 510.6, 485.12 ], "text": "1,034,700", "html_text": "1,034,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 467.17, 607.44, 485.12 ], "text": "1,049,400", "html_text": "1,049,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 449.22, 607.44, 467.17 ], "cells": [ { "location": [ 26.4, 449.22, 123.24, 467.17 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 449.22, 220.08, 467.17 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 449.22, 316.92, 467.17 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 449.22, 413.76, 467.17 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 449.22, 510.6, 467.17 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 449.22, 607.44, 467.17 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 431.27, 607.44, 449.22 ], "cells": [ { "location": [ 26.4, 431.27, 123.24, 449.22 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 431.27, 220.08, 449.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 431.27, 316.92, 449.22 ], "text": "59,164", "html_text": "59,164", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 431.27, 413.76, 449.22 ], "text": "239,900", "html_text": "239,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 431.27, 510.6, 449.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 431.27, 607.44, 449.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 413.32, 607.44, 431.27 ], "cells": [ { "location": [ 26.4, 413.32, 123.24, 431.27 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 413.32, 220.08, 431.27 ], "text": "884,771", "html_text": "884,771", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 413.32, 316.92, 431.27 ], "text": "812,955", "html_text": "812,955", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 413.32, 413.76, 431.27 ], "text": "991,200", "html_text": "991,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 413.32, 510.6, 431.27 ], "text": "1,034,700", "html_text": "1,034,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 413.32, 607.44, 431.27 ], "text": "1,049,400", "html_text": "1,049,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 395.37, 607.44, 413.32 ], "cells": [ { "location": [ 26.4, 395.37, 123.24, 413.32 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 395.37, 220.08, 413.32 ], "text": "884,771", "html_text": "884,771", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 395.37, 316.92, 413.32 ], "text": "872,119", "html_text": "872,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 395.37, 413.76, 413.32 ], "text": "1,231,100", "html_text": "1,231,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 395.37, 510.6, 413.32 ], "text": "1,034,700", "html_text": "1,034,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 395.37, 607.44, 413.32 ], "text": "1,049,400", "html_text": "1,049,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 377.42, 607.44, 395.37 ], "cells": [ { "location": [ 26.4, 377.42, 123.24, 395.37 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 377.42, 220.08, 395.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 377.42, 316.92, 395.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 377.42, 413.76, 395.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 377.42, 510.6, 395.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 377.42, 607.44, 395.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 359.47, 607.44, 377.42 ], "cells": [ { "location": [ 26.4, 359.47, 123.24, 377.42 ], "text": "Personnel Board", "html_text": "Personnel Board", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 359.47, 220.08, 377.42 ], "text": "884,771", "html_text": "884,771", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 359.47, 316.92, 377.42 ], "text": "872,119", "html_text": "872,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 359.47, 413.76, 377.42 ], "text": "1,231,100", "html_text": "1,231,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 359.47, 510.6, 377.42 ], "text": "1,034,700", "html_text": "1,034,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 359.47, 607.44, 377.42 ], "text": "1,049,400", "html_text": "1,049,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 341.52, 607.44, 359.47 ], "cells": [ { "location": [ 26.4, 341.52, 123.24, 359.47 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 341.52, 220.08, 359.47 ], "text": "884,771", "html_text": "884,771", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 341.52, 316.92, 359.47 ], "text": "872,119", "html_text": "872,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 341.52, 413.76, 359.47 ], "text": "1,231,100", "html_text": "1,231,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 341.52, 510.6, 359.47 ], "text": "1,034,700", "html_text": "1,034,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 341.52, 607.44, 359.47 ], "text": "1,049,400", "html_text": "1,049,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 24, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 54, "type": "TEXT", "location": { "l": 25.92, "t": 330.48, "r": 592.8, "b": 291.84 }, "text": "Created by the 1982 General Assembly, the Personnel Board is composed of seven members. The Governor appoints five, and two are classified employees elected by their colleagues. Pursuant to KRS 18A.0551, elections for the two classified employee members of the Board are held every four years.", "reading_order": 1 }, { "page": 54, "type": "TEXT", "location": { "l": 25.92, "t": 283.68, "r": 593.04, "b": 234.72 }, "text": "The Personnel Board serves in a quasi judicial capacity and assists the Personnel Cabinet in the development of administrative regulations pertaining to the classified service. The Board administers the appeals process of applicants for classified positions and conducts hearings for any non-probationary employee who is dismissed, demoted, suspended, or otherwise penalized for cause.", "reading_order": 2 }, { "page": 54, "type": "TITLE", "location": { "l": 26.64, "t": 226.08, "r": 60.24, "b": 212.64 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 54, "type": "TEXT", "location": { "l": 25.44, "t": 204.48, "r": 606, "b": 177.84 }, "text": "The Governor's budget includes additional funding in the amount of $12,700 in fiscal year 2027 and $26,000 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 4 }, { "page": 54, "type": "TEXT", "location": { "l": 25.92, "t": 170.16, "r": 602.4, "b": 144.48 }, "text": "The Personnel Board will coordinate with the Finance and Administration Cabinet to assess each agency of the Executive Branch under KRS 18A based upon the authorized permanent full-time positions of each agency as of July 1.", "reading_order": 5 }, { "page": 54, "type": "TEXT", "location": { "l": 311.04, "t": 18.72, "r": 322.8, "b": 8.88 }, "text": "45", "reading_order": 6 } ] }, { "page": 55, "items": [ { "page": 55, "type": "TABLE", "location": { "l": 27.84, "t": 766.08, "r": 607.68, "b": 322.08 }, "text": "
General Government
Kentucky Public Pensions Authority
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation135,000,000250,000,000250,000,000
Budget Reserve75,000,00075,000,000
Special Appropriation105,000,000
Total General Fund240,000,000325,000,000325,000,000
Restricted Funds
Current Receipts55445
Non-Revenue Receipts46,400,00046,800,00050,115,60052,407,50054,022,700
Total Restricted Funds46,400,05546,800,44550,115,60052,407,50054,022,700
TOTAL SOURCE OF FUNDS286,400,055371,800,445375,115,60052,407,50054,022,700
EXPENDITURES BY CLASS
Personnel Costs42,393,89042,097,84943,386,10045,547,00046,921,400
Operating Expenses3,998,2494,702,5966,729,5006,860,5007,101,300
Grants Loans Benefits240,001,571325,000,000325,000,000
Construction6,345
TOTAL EXPENDITURES286,400,055371,800,445375,115,60052,407,50054,022,700
EXPENDITURES BY FUND SOURCE
General Fund240,000,000325,000,000325,000,000
Restricted Funds46,400,05546,800,44550,115,60052,407,50054,022,700
TOTAL EXPENDITURES286,400,055371,800,445375,115,60052,407,50054,022,700
EXPENDITURES BY UNIT
Kentucky Public Pensions Authority286,400,055371,800,445375,115,60052,407,50054,022,700
TOTAL EXPENDITURES286,400,055371,800,445375,115,60052,407,50054,022,700
", "rows": [ { "row_index": 0, "location": [ 27.84, 749.6356, 607.68, 766.08 ], "cells": [ { "location": [ 27.84, 749.6356, 124.48, 766.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 749.6356, 607.68, 766.08 ], "text": "General Government", "html_text": "General Government", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 733.1911, 607.68, 749.6356 ], "cells": [ { "location": [ 27.84, 733.1911, 124.48, 749.6356 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 733.1911, 607.68, 749.6356 ], "text": "Kentucky Public Pensions Authority", "html_text": "Kentucky Public Pensions Authority", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 716.7467, 607.68, 733.1911 ], "cells": [ { "location": [ 27.84, 716.7467, 124.48, 733.1911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 716.7467, 221.12, 733.1911 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 716.7467, 317.76, 733.1911 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 716.7467, 414.4, 733.1911 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 716.7467, 511.04, 733.1911 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 716.7467, 607.68, 733.1911 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 700.3022, 607.68, 716.7467 ], "cells": [ { "location": [ 27.84, 700.3022, 124.48, 716.7467 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 700.3022, 221.12, 716.7467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 700.3022, 317.76, 716.7467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 700.3022, 414.4, 716.7467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 700.3022, 511.04, 716.7467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 700.3022, 607.68, 716.7467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 683.8578, 607.68, 700.3022 ], "cells": [ { "location": [ 27.84, 683.8578, 124.48, 700.3022 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 683.8578, 221.12, 700.3022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 683.8578, 317.76, 700.3022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 683.8578, 414.4, 700.3022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 683.8578, 511.04, 700.3022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 683.8578, 607.68, 700.3022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 667.4133, 607.68, 683.8578 ], "cells": [ { "location": [ 27.84, 667.4133, 124.48, 683.8578 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 667.4133, 221.12, 683.8578 ], "text": "135,000,000", "html_text": "135,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 667.4133, 317.76, 683.8578 ], "text": "250,000,000", "html_text": "250,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 667.4133, 414.4, 683.8578 ], "text": "250,000,000", "html_text": "250,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 667.4133, 511.04, 683.8578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 667.4133, 607.68, 683.8578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 650.9689, 607.68, 667.4133 ], "cells": [ { "location": [ 27.84, 650.9689, 124.48, 667.4133 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 650.9689, 221.12, 667.4133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 650.9689, 317.76, 667.4133 ], "text": "75,000,000", "html_text": "75,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 650.9689, 414.4, 667.4133 ], "text": "75,000,000", "html_text": "75,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 650.9689, 511.04, 667.4133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 650.9689, 607.68, 667.4133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 634.5244, 607.68, 650.9689 ], "cells": [ { "location": [ 27.84, 634.5244, 124.48, 650.9689 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 634.5244, 221.12, 650.9689 ], "text": "105,000,000", "html_text": "105,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 634.5244, 317.76, 650.9689 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 634.5244, 414.4, 650.9689 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 634.5244, 511.04, 650.9689 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 634.5244, 607.68, 650.9689 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 618.08, 607.68, 634.5244 ], "cells": [ { "location": [ 27.84, 618.08, 124.48, 634.5244 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 618.08, 221.12, 634.5244 ], "text": "240,000,000", "html_text": "240,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 618.08, 317.76, 634.5244 ], "text": "325,000,000", "html_text": "325,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 618.08, 414.4, 634.5244 ], "text": "325,000,000", "html_text": "325,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 618.08, 511.04, 634.5244 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 618.08, 607.68, 634.5244 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 601.6356, 607.68, 618.08 ], "cells": [ { "location": [ 27.84, 601.6356, 124.48, 618.08 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 601.6356, 221.12, 618.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 601.6356, 317.76, 618.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 601.6356, 414.4, 618.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 601.6356, 511.04, 618.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 601.6356, 607.68, 618.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 585.1911, 607.68, 601.6356 ], "cells": [ { "location": [ 27.84, 585.1911, 124.48, 601.6356 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 585.1911, 221.12, 601.6356 ], "text": "55", "html_text": "55", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 585.1911, 317.76, 601.6356 ], "text": "445", "html_text": "445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 585.1911, 414.4, 601.6356 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 585.1911, 511.04, 601.6356 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 585.1911, 607.68, 601.6356 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 568.7467, 607.68, 585.1911 ], "cells": [ { "location": [ 27.84, 568.7467, 124.48, 585.1911 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 568.7467, 221.12, 585.1911 ], "text": "46,400,000", "html_text": "46,400,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 568.7467, 317.76, 585.1911 ], "text": "46,800,000", "html_text": "46,800,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 568.7467, 414.4, 585.1911 ], "text": "50,115,600", "html_text": "50,115,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 568.7467, 511.04, 585.1911 ], "text": "52,407,500", "html_text": "52,407,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 568.7467, 607.68, 585.1911 ], "text": "54,022,700", "html_text": "54,022,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 552.3022, 607.68, 568.7467 ], "cells": [ { "location": [ 27.84, 552.3022, 124.48, 568.7467 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 552.3022, 221.12, 568.7467 ], "text": "46,400,055", "html_text": "46,400,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 552.3022, 317.76, 568.7467 ], "text": "46,800,445", "html_text": "46,800,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 552.3022, 414.4, 568.7467 ], "text": "50,115,600", "html_text": "50,115,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 552.3022, 511.04, 568.7467 ], "text": "52,407,500", "html_text": "52,407,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 552.3022, 607.68, 568.7467 ], "text": "54,022,700", "html_text": "54,022,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 535.8578, 607.68, 552.3022 ], "cells": [ { "location": [ 27.84, 535.8578, 124.48, 552.3022 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 535.8578, 221.12, 552.3022 ], "text": "286,400,055", "html_text": "286,400,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 535.8578, 317.76, 552.3022 ], "text": "371,800,445", "html_text": "371,800,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 535.8578, 414.4, 552.3022 ], "text": "375,115,600", "html_text": "375,115,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 535.8578, 511.04, 552.3022 ], "text": "52,407,500", "html_text": "52,407,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 535.8578, 607.68, 552.3022 ], "text": "54,022,700", "html_text": "54,022,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 519.4133, 607.68, 535.8578 ], "cells": [ { "location": [ 27.84, 519.4133, 124.48, 535.8578 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 519.4133, 221.12, 535.8578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 519.4133, 317.76, 535.8578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 519.4133, 414.4, 535.8578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 519.4133, 511.04, 535.8578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 519.4133, 607.68, 535.8578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 502.9689, 607.68, 519.4133 ], "cells": [ { "location": [ 27.84, 502.9689, 124.48, 519.4133 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 502.9689, 221.12, 519.4133 ], "text": "42,393,890", "html_text": "42,393,890", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 502.9689, 317.76, 519.4133 ], "text": "42,097,849", "html_text": "42,097,849", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 502.9689, 414.4, 519.4133 ], "text": "43,386,100", "html_text": "43,386,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 502.9689, 511.04, 519.4133 ], "text": "45,547,000", "html_text": "45,547,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 502.9689, 607.68, 519.4133 ], "text": "46,921,400", "html_text": "46,921,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 486.5244, 607.68, 502.9689 ], "cells": [ { "location": [ 27.84, 486.5244, 124.48, 502.9689 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 486.5244, 221.12, 502.9689 ], "text": "3,998,249", "html_text": "3,998,249", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 486.5244, 317.76, 502.9689 ], "text": "4,702,596", "html_text": "4,702,596", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 486.5244, 414.4, 502.9689 ], "text": "6,729,500", "html_text": "6,729,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 486.5244, 511.04, 502.9689 ], "text": "6,860,500", "html_text": "6,860,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 486.5244, 607.68, 502.9689 ], "text": "7,101,300", "html_text": "7,101,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 470.08, 607.68, 486.5244 ], "cells": [ { "location": [ 27.84, 470.08, 124.48, 486.5244 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 470.08, 221.12, 486.5244 ], "text": "240,001,571", "html_text": "240,001,571", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 470.08, 317.76, 486.5244 ], "text": "325,000,000", "html_text": "325,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 470.08, 414.4, 486.5244 ], "text": "325,000,000", "html_text": "325,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 470.08, 511.04, 486.5244 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 470.08, 607.68, 486.5244 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 453.6356, 607.68, 470.08 ], "cells": [ { "location": [ 27.84, 453.6356, 124.48, 470.08 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 453.6356, 221.12, 470.08 ], "text": "6,345", "html_text": "6,345", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 453.6356, 317.76, 470.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 453.6356, 414.4, 470.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 453.6356, 511.04, 470.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 453.6356, 607.68, 470.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 437.1911, 607.68, 453.6356 ], "cells": [ { "location": [ 27.84, 437.1911, 124.48, 453.6356 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 437.1911, 221.12, 453.6356 ], "text": "286,400,055", "html_text": "286,400,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 437.1911, 317.76, 453.6356 ], "text": "371,800,445", "html_text": "371,800,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 437.1911, 414.4, 453.6356 ], "text": "375,115,600", "html_text": "375,115,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 437.1911, 511.04, 453.6356 ], "text": "52,407,500", "html_text": "52,407,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 437.1911, 607.68, 453.6356 ], "text": "54,022,700", "html_text": "54,022,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 420.7467, 607.68, 437.1911 ], "cells": [ { "location": [ 27.84, 420.7467, 124.48, 437.1911 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 420.7467, 221.12, 437.1911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 420.7467, 317.76, 437.1911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 420.7467, 414.4, 437.1911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 420.7467, 511.04, 437.1911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 420.7467, 607.68, 437.1911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 404.3022, 607.68, 420.7467 ], "cells": [ { "location": [ 27.84, 404.3022, 124.48, 420.7467 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 404.3022, 221.12, 420.7467 ], "text": "240,000,000", "html_text": "240,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 404.3022, 317.76, 420.7467 ], "text": "325,000,000", "html_text": "325,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 404.3022, 414.4, 420.7467 ], "text": "325,000,000", "html_text": "325,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 404.3022, 511.04, 420.7467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 404.3022, 607.68, 420.7467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 387.8578, 607.68, 404.3022 ], "cells": [ { "location": [ 27.84, 387.8578, 124.48, 404.3022 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 387.8578, 221.12, 404.3022 ], "text": "46,400,055", "html_text": "46,400,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 387.8578, 317.76, 404.3022 ], "text": "46,800,445", "html_text": "46,800,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 387.8578, 414.4, 404.3022 ], "text": "50,115,600", "html_text": "50,115,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 387.8578, 511.04, 404.3022 ], "text": "52,407,500", "html_text": "52,407,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 387.8578, 607.68, 404.3022 ], "text": "54,022,700", "html_text": "54,022,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 371.4133, 607.68, 387.8578 ], "cells": [ { "location": [ 27.84, 371.4133, 124.48, 387.8578 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 371.4133, 221.12, 387.8578 ], "text": "286,400,055", "html_text": "286,400,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 371.4133, 317.76, 387.8578 ], "text": "371,800,445", "html_text": "371,800,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 371.4133, 414.4, 387.8578 ], "text": "375,115,600", "html_text": "375,115,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 371.4133, 511.04, 387.8578 ], "text": "52,407,500", "html_text": "52,407,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 371.4133, 607.68, 387.8578 ], "text": "54,022,700", "html_text": "54,022,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 354.9689, 607.68, 371.4133 ], "cells": [ { "location": [ 27.84, 354.9689, 124.48, 371.4133 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 354.9689, 221.12, 371.4133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 354.9689, 317.76, 371.4133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 354.9689, 414.4, 371.4133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 354.9689, 511.04, 371.4133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 354.9689, 607.68, 371.4133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 338.5244, 607.68, 354.9689 ], "cells": [ { "location": [ 27.84, 338.5244, 124.48, 354.9689 ], "text": "Kentucky Public Pensions Authority", "html_text": "Kentucky Public Pensions Authority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 338.5244, 221.12, 354.9689 ], "text": "286,400,055", "html_text": "286,400,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 338.5244, 317.76, 354.9689 ], "text": "371,800,445", "html_text": "371,800,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 338.5244, 414.4, 354.9689 ], "text": "375,115,600", "html_text": "375,115,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 338.5244, 511.04, 354.9689 ], "text": "52,407,500", "html_text": "52,407,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 338.5244, 607.68, 354.9689 ], "text": "54,022,700", "html_text": "54,022,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 322.08, 607.68, 338.5244 ], "cells": [ { "location": [ 27.84, 322.08, 124.48, 338.5244 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 322.08, 221.12, 338.5244 ], "text": "286,400,055", "html_text": "286,400,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 322.08, 317.76, 338.5244 ], "text": "371,800,445", "html_text": "371,800,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 322.08, 414.4, 338.5244 ], "text": "375,115,600", "html_text": "375,115,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 322.08, 511.04, 338.5244 ], "text": "52,407,500", "html_text": "52,407,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.04, 322.08, 607.68, 338.5244 ], "text": "54,022,700", "html_text": "54,022,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 27, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 55, "type": "TEXT", "location": { "l": 25.2, "t": 309.36, "r": 604.32, "b": 211.44 }, "text": "Kentucky Public Pensions Authority is the administrative arm of three retirement systems which are qualified governmental defined benefit plans under Section 401(a) of the Internal Revenue Code: County Employees Retirement System (cities, counties, local government entities, and classified employees of school boards) governed by KRS 78.510-78.990, Kentucky Employees Retirement System (state employees, universities, health departments, and certain boards) governed by KRS 61.510-61.705 and, State Police Retirement System (uniformed officers of Kentucky State Police) governed by KRS 16.505-16.652 Medical insurance benefits are governed by KRS 61.701-61.702 and KRS 78.5536. The systems were established in the 1950s to provide a pension that, when coupled with Social Security, would provide the career employee with sufficient income to maintain his or her pre-retirement standard of living.", "reading_order": 1 }, { "page": 55, "type": "TEXT", "location": { "l": 24.96, "t": 203.76, "r": 600.48, "b": 93.36 }, "text": "Kentucky Public Pensions Authority is administered by a 8-member board that is composed of trustees from the County Employees Retirement System and the Kentucky Retirement System. The County Employees Retirement System is governed by a separate 9 member board of trustees called the County Employees Retirement System Board. Another 9 member board of trustees called the Kentucky Retirement System Board oversees the Kentucky Employees Retirement System and the State Police Retirement System. The boards are responsible for the collection and investment of contributions. Members of the boards are considered fiduciaries and are required to administer the funds in the sole interest of the members and beneficiaries of the systems. All three boards are required to invest the funds under the “prudent person” rule. Investments are diversified among common stocks, government and private bonds, real estate and cash equivalents. An actuarial valuation is conducted each year to determine the funding status of the three systems, and an annual independent audit is performed as well.", "reading_order": 2 }, { "page": 55, "type": "TEXT", "location": { "l": 311.04, "t": 18.72, "r": 322.56, "b": 9.12 }, "text": "46", "reading_order": 3 } ] }, { "page": 56, "items": [ { "page": 56, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 606.24, "b": 704.16 }, "text": "Employers contribute a percentage of gross payroll recommended by the actuarial valuation. Kentucky Employees Retirement System non-hazardous employers contribute normal cost plus an additional flat amount based on their assigned percentage of the total unfunded liability calculated within the annual valuation. Pursuant to KRS 61.565 the General Assembly shall pay the full actuarially required contribution rate. Employees contribute at a fixed rate set in the statutes. The assets of the system are considered trust funds. All expenses are paid from the trust.", "reading_order": 0 }, { "page": 56, "type": "TEXT", "location": { "l": 25.68, "t": 695.04, "r": 602.16, "b": 658.08 }, "text": "Restricted Funds providing for the operations of the Kentucky Public Pensions Authority are transferred from trust funds held by the System for the benefit of members and beneficiaries. The trust funds include investment earnings, employee contributions, and employer contributions from agencies supported by the General Fund, the Road Fund, Federal Funds, and Restricted Funds.", "reading_order": 1 }, { "page": 56, "type": "TITLE", "location": { "l": 26.88, "t": 649.44, "r": 60, "b": 636.72 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 56, "type": "TEXT", "location": { "l": 25.68, "t": 627.6, "r": 586.56, "b": 602.4 }, "text": "The Governor's budget includes additional funding in the amount of $644,900 in fiscal year 2027 and $1,320,700 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 3 }, { "page": 56, "type": "TEXT", "location": { "l": 25.92, "t": 593.04, "r": 581.28, "b": 556.8 }, "text": "The Governor's budget includes additional Restricted Funds in the amount of $750,000 in fiscal year 2027 and $1,500,000 in fiscal year 2028 to fund ancillary costs associated with the planned modernization of the Kentucky Public Pension Authority's Pension Administration System.", "reading_order": 4 }, { "page": 56, "type": "TEXT", "location": { "l": 311.04, "t": 18.24, "r": 322.32, "b": 9.36 }, "text": "47", "reading_order": 5 } ] }, { "page": 57, "items": [ { "page": 57, "type": "TEXT", "location": { "l": 188.88, "t": 765.84, "r": 444.96, "b": 741.6 }, "text": "General Government\nOccupational & Professional Boards & Commissions", "reading_order": 0 }, { "page": 57, "type": "TABLE", "location": { "l": 26.88, "t": 756.72, "r": 607.68, "b": 37.44 }, "text": "
Occupational & Professional Boards & Commissions
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS\\nGeneral Fund
Regular Appropriation2,679,6002,718,1002,571,1002,602,900
State Salary and Compensation Allocation38,4006,400
Current Year Appropriation155,600
Reorganization Adjustment1,799,700
Budget Reduction-General Fund(81,700)
Total General Fund1,993,7002,679,6002,642,8002,571,1002,602,900
Restricted Funds
Balance Forward40,953,91242,598,80345,704,00043,795,10043,751,300
Current Receipts30,007,42831,894,09331,489,70035,510,30030,251,100
Fund Transfer(374,200)
Total Restricted Funds70,961,34074,118,69577,193,70079,305,40074,002,400
Federal Fund
Balance Forward(12,474)(24,299)
Current Receipts317,306306,571349,000343,400345,300
Total Federal Fund304,832282,272349,000343,400345,300
TOTAL SOURCE OF FUNDS73,259,87277,080,56880,185,50082,219,90076,950,600
EXPENDITURES BY CLASS
Personnel Costs25,097,52725,552,56528,655,50029,863,00030,336,600
Operating Expenses4,171,2394,231,2125,549,8006,542,8005,574,300
Grants Loans Benefits1,298,5401,483,2902,037,3002,062,3002,062,300
Capital Outlay112,0621,820147,800500500
Construction6,001107,596
TOTAL EXPENDITURES30,685,36831,376,48236,390,40038,468,60037,973,700
EXPENDITURES BY FUND SOURCE
General Fund1,993,7002,679,6002,642,8002,571,1002,602,900
Restricted Funds28,362,53728,414,60933,398,60035,554,10035,025,500
Federal Fund329,131282,272349,000343,400345,300
TOTAL EXPENDITURES30,685,36831,376,48236,390,40038,468,60037,973,700
EXPENDITURES BY UNIT
Accountancy613,418690,103720,800739,700751,100
Certification of Alcohol and Drug206,587191,807275,200405,400405,400
Applied Behavior Analysis56,39641,36370,60070,80070,800
Architects426,256404,930480,700485,500493,200
Certification for Professional Art8,4069,97411,20011,20011,200
Barbering357,123458,498499,100513,400521,500
Chiropractic Examiners264,961288,556300,000299,800299,800
Dentistry755,682782,961980,1001,000,0001,012,900
Diabetes Educators20,80718,48529,30029,30029,300
", "rows": [ { "row_index": 0, "location": [ 26.88, 739.1766, 607.68, 756.72 ], "cells": [ { "location": [ 26.88, 739.1766, 123.68, 756.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 739.1766, 607.68, 756.72 ], "text": "Occupational & Professional Boards & Commissions", "html_text": "Occupational & Professional Boards & Commissions", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.88, 721.6332, 607.68, 739.1766 ], "cells": [ { "location": [ 26.88, 721.6332, 123.68, 739.1766 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 721.6332, 220.48, 739.1766 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 721.6332, 317.28, 739.1766 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 721.6332, 414.08, 739.1766 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 721.6332, 510.88, 739.1766 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 721.6332, 607.68, 739.1766 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.88, 704.0898, 607.68, 721.6332 ], "cells": [ { "location": [ 26.88, 704.0898, 123.68, 721.6332 ], "text": "SOURCE OF FUNDS\\nGeneral Fund", "html_text": "SOURCE OF FUNDS\\nGeneral Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 704.0898, 220.48, 721.6332 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 704.0898, 317.28, 721.6332 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 704.0898, 414.08, 721.6332 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 704.0898, 510.88, 721.6332 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 704.0898, 607.68, 721.6332 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.88, 686.5463, 607.68, 704.0898 ], "cells": [ { "location": [ 26.88, 686.5463, 123.68, 704.0898 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 686.5463, 220.48, 704.0898 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 686.5463, 317.28, 704.0898 ], "text": "2,679,600", "html_text": "2,679,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 686.5463, 414.08, 704.0898 ], "text": "2,718,100", "html_text": "2,718,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 686.5463, 510.88, 704.0898 ], "text": "2,571,100", "html_text": "2,571,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 686.5463, 607.68, 704.0898 ], "text": "2,602,900", "html_text": "2,602,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.88, 669.0029, 607.68, 686.5463 ], "cells": [ { "location": [ 26.88, 669.0029, 123.68, 686.5463 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 669.0029, 220.48, 686.5463 ], "text": "38,400", "html_text": "38,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 669.0029, 317.28, 686.5463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 669.0029, 414.08, 686.5463 ], "text": "6,400", "html_text": "6,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 669.0029, 510.88, 686.5463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 669.0029, 607.68, 686.5463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.88, 651.4595, 607.68, 669.0029 ], "cells": [ { "location": [ 26.88, 651.4595, 123.68, 669.0029 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 651.4595, 220.48, 669.0029 ], "text": "155,600", "html_text": "155,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 651.4595, 317.28, 669.0029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 651.4595, 414.08, 669.0029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 651.4595, 510.88, 669.0029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 651.4595, 607.68, 669.0029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.88, 633.9161, 607.68, 651.4595 ], "cells": [ { "location": [ 26.88, 633.9161, 123.68, 651.4595 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 633.9161, 220.48, 651.4595 ], "text": "1,799,700", "html_text": "1,799,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 633.9161, 317.28, 651.4595 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 633.9161, 414.08, 651.4595 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 633.9161, 510.88, 651.4595 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 633.9161, 607.68, 651.4595 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.88, 616.3727, 607.68, 633.9161 ], "cells": [ { "location": [ 26.88, 616.3727, 123.68, 633.9161 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 616.3727, 220.48, 633.9161 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 616.3727, 317.28, 633.9161 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 616.3727, 414.08, 633.9161 ], "text": "(81,700)", "html_text": "(81,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 616.3727, 510.88, 633.9161 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 616.3727, 607.68, 633.9161 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.88, 598.8293, 607.68, 616.3727 ], "cells": [ { "location": [ 26.88, 598.8293, 123.68, 616.3727 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 598.8293, 220.48, 616.3727 ], "text": "1,993,700", "html_text": "1,993,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 598.8293, 317.28, 616.3727 ], "text": "2,679,600", "html_text": "2,679,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 598.8293, 414.08, 616.3727 ], "text": "2,642,800", "html_text": "2,642,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 598.8293, 510.88, 616.3727 ], "text": "2,571,100", "html_text": "2,571,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 598.8293, 607.68, 616.3727 ], "text": "2,602,900", "html_text": "2,602,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.88, 581.2859, 607.68, 598.8293 ], "cells": [ { "location": [ 26.88, 581.2859, 123.68, 598.8293 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 581.2859, 220.48, 598.8293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 581.2859, 317.28, 598.8293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 581.2859, 414.08, 598.8293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 581.2859, 510.88, 598.8293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 581.2859, 607.68, 598.8293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.88, 563.7424, 607.68, 581.2859 ], "cells": [ { "location": [ 26.88, 563.7424, 123.68, 581.2859 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 563.7424, 220.48, 581.2859 ], "text": "40,953,912", "html_text": "40,953,912", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 563.7424, 317.28, 581.2859 ], "text": "42,598,803", "html_text": "42,598,803", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 563.7424, 414.08, 581.2859 ], "text": "45,704,000", "html_text": "45,704,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 563.7424, 510.88, 581.2859 ], "text": "43,795,100", "html_text": "43,795,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 563.7424, 607.68, 581.2859 ], "text": "43,751,300", "html_text": "43,751,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.88, 546.199, 607.68, 563.7424 ], "cells": [ { "location": [ 26.88, 546.199, 123.68, 563.7424 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 546.199, 220.48, 563.7424 ], "text": "30,007,428", "html_text": "30,007,428", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 546.199, 317.28, 563.7424 ], "text": "31,894,093", "html_text": "31,894,093", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 546.199, 414.08, 563.7424 ], "text": "31,489,700", "html_text": "31,489,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 546.199, 510.88, 563.7424 ], "text": "35,510,300", "html_text": "35,510,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 546.199, 607.68, 563.7424 ], "text": "30,251,100", "html_text": "30,251,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.88, 528.6556, 607.68, 546.199 ], "cells": [ { "location": [ 26.88, 528.6556, 123.68, 546.199 ], "text": "Fund Transfer", "html_text": "Fund Transfer", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 528.6556, 220.48, 546.199 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 528.6556, 317.28, 546.199 ], "text": "(374,200)", "html_text": "(374,200)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 528.6556, 414.08, 546.199 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 528.6556, 510.88, 546.199 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 528.6556, 607.68, 546.199 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.88, 511.1122, 607.68, 528.6556 ], "cells": [ { "location": [ 26.88, 511.1122, 123.68, 528.6556 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 511.1122, 220.48, 528.6556 ], "text": "70,961,340", "html_text": "70,961,340", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 511.1122, 317.28, 528.6556 ], "text": "74,118,695", "html_text": "74,118,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 511.1122, 414.08, 528.6556 ], "text": "77,193,700", "html_text": "77,193,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 511.1122, 510.88, 528.6556 ], "text": "79,305,400", "html_text": "79,305,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 511.1122, 607.68, 528.6556 ], "text": "74,002,400", "html_text": "74,002,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.88, 493.5688, 607.68, 511.1122 ], "cells": [ { "location": [ 26.88, 493.5688, 123.68, 511.1122 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 493.5688, 220.48, 511.1122 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 493.5688, 317.28, 511.1122 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 493.5688, 414.08, 511.1122 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 493.5688, 510.88, 511.1122 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 493.5688, 607.68, 511.1122 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.88, 476.0254, 607.68, 493.5688 ], "cells": [ { "location": [ 26.88, 476.0254, 123.68, 493.5688 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 476.0254, 220.48, 493.5688 ], "text": "(12,474)", "html_text": "(12,474)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 476.0254, 317.28, 493.5688 ], "text": "(24,299)", "html_text": "(24,299)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 476.0254, 414.08, 493.5688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 476.0254, 510.88, 493.5688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 476.0254, 607.68, 493.5688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.88, 458.482, 607.68, 476.0254 ], "cells": [ { "location": [ 26.88, 458.482, 123.68, 476.0254 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 458.482, 220.48, 476.0254 ], "text": "317,306", "html_text": "317,306", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 458.482, 317.28, 476.0254 ], "text": "306,571", "html_text": "306,571", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 458.482, 414.08, 476.0254 ], "text": "349,000", "html_text": "349,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 458.482, 510.88, 476.0254 ], "text": "343,400", "html_text": "343,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 458.482, 607.68, 476.0254 ], "text": "345,300", "html_text": "345,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.88, 440.9385, 607.68, 458.482 ], "cells": [ { "location": [ 26.88, 440.9385, 123.68, 458.482 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 440.9385, 220.48, 458.482 ], "text": "304,832", "html_text": "304,832", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 440.9385, 317.28, 458.482 ], "text": "282,272", "html_text": "282,272", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 440.9385, 414.08, 458.482 ], "text": "349,000", "html_text": "349,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 440.9385, 510.88, 458.482 ], "text": "343,400", "html_text": "343,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 440.9385, 607.68, 458.482 ], "text": "345,300", "html_text": "345,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.88, 423.3951, 607.68, 440.9385 ], "cells": [ { "location": [ 26.88, 423.3951, 123.68, 440.9385 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 423.3951, 220.48, 440.9385 ], "text": "73,259,872", "html_text": "73,259,872", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 423.3951, 317.28, 440.9385 ], "text": "77,080,568", "html_text": "77,080,568", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 423.3951, 414.08, 440.9385 ], "text": "80,185,500", "html_text": "80,185,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 423.3951, 510.88, 440.9385 ], "text": "82,219,900", "html_text": "82,219,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 423.3951, 607.68, 440.9385 ], "text": "76,950,600", "html_text": "76,950,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.88, 405.8517, 607.68, 423.3951 ], "cells": [ { "location": [ 26.88, 405.8517, 123.68, 423.3951 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 405.8517, 220.48, 423.3951 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 405.8517, 317.28, 423.3951 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 405.8517, 414.08, 423.3951 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 405.8517, 510.88, 423.3951 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 405.8517, 607.68, 423.3951 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.88, 388.3083, 607.68, 405.8517 ], "cells": [ { "location": [ 26.88, 388.3083, 123.68, 405.8517 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 388.3083, 220.48, 405.8517 ], "text": "25,097,527", "html_text": "25,097,527", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 388.3083, 317.28, 405.8517 ], "text": "25,552,565", "html_text": "25,552,565", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 388.3083, 414.08, 405.8517 ], "text": "28,655,500", "html_text": "28,655,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 388.3083, 510.88, 405.8517 ], "text": "29,863,000", "html_text": "29,863,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 388.3083, 607.68, 405.8517 ], "text": "30,336,600", "html_text": "30,336,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.88, 370.7649, 607.68, 388.3083 ], "cells": [ { "location": [ 26.88, 370.7649, 123.68, 388.3083 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 370.7649, 220.48, 388.3083 ], "text": "4,171,239", "html_text": "4,171,239", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 370.7649, 317.28, 388.3083 ], "text": "4,231,212", "html_text": "4,231,212", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 370.7649, 414.08, 388.3083 ], "text": "5,549,800", "html_text": "5,549,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 370.7649, 510.88, 388.3083 ], "text": "6,542,800", "html_text": "6,542,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 370.7649, 607.68, 388.3083 ], "text": "5,574,300", "html_text": "5,574,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.88, 353.2215, 607.68, 370.7649 ], "cells": [ { "location": [ 26.88, 353.2215, 123.68, 370.7649 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 353.2215, 220.48, 370.7649 ], "text": "1,298,540", "html_text": "1,298,540", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 353.2215, 317.28, 370.7649 ], "text": "1,483,290", "html_text": "1,483,290", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 353.2215, 414.08, 370.7649 ], "text": "2,037,300", "html_text": "2,037,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 353.2215, 510.88, 370.7649 ], "text": "2,062,300", "html_text": "2,062,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 353.2215, 607.68, 370.7649 ], "text": "2,062,300", "html_text": "2,062,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.88, 335.678, 607.68, 353.2215 ], "cells": [ { "location": [ 26.88, 335.678, 123.68, 353.2215 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 335.678, 220.48, 353.2215 ], "text": "112,062", "html_text": "112,062", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 335.678, 317.28, 353.2215 ], "text": "1,820", "html_text": "1,820", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 335.678, 414.08, 353.2215 ], "text": "147,800", "html_text": "147,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 335.678, 510.88, 353.2215 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 335.678, 607.68, 353.2215 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.88, 318.1346, 607.68, 335.678 ], "cells": [ { "location": [ 26.88, 318.1346, 123.68, 335.678 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 318.1346, 220.48, 335.678 ], "text": "6,001", "html_text": "6,001", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 318.1346, 317.28, 335.678 ], "text": "107,596", "html_text": "107,596", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 318.1346, 414.08, 335.678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 318.1346, 510.88, 335.678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 318.1346, 607.68, 335.678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.88, 300.5912, 607.68, 318.1346 ], "cells": [ { "location": [ 26.88, 300.5912, 123.68, 318.1346 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 300.5912, 220.48, 318.1346 ], "text": "30,685,368", "html_text": "30,685,368", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 300.5912, 317.28, 318.1346 ], "text": "31,376,482", "html_text": "31,376,482", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 300.5912, 414.08, 318.1346 ], "text": "36,390,400", "html_text": "36,390,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 300.5912, 510.88, 318.1346 ], "text": "38,468,600", "html_text": "38,468,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 300.5912, 607.68, 318.1346 ], "text": "37,973,700", "html_text": "37,973,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.88, 283.0478, 607.68, 300.5912 ], "cells": [ { "location": [ 26.88, 283.0478, 123.68, 300.5912 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 283.0478, 220.48, 300.5912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 283.0478, 317.28, 300.5912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 283.0478, 414.08, 300.5912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 283.0478, 510.88, 300.5912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 283.0478, 607.68, 300.5912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.88, 265.5044, 607.68, 283.0478 ], "cells": [ { "location": [ 26.88, 265.5044, 123.68, 283.0478 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 265.5044, 220.48, 283.0478 ], "text": "1,993,700", "html_text": "1,993,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 265.5044, 317.28, 283.0478 ], "text": "2,679,600", "html_text": "2,679,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 265.5044, 414.08, 283.0478 ], "text": "2,642,800", "html_text": "2,642,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 265.5044, 510.88, 283.0478 ], "text": "2,571,100", "html_text": "2,571,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 265.5044, 607.68, 283.0478 ], "text": "2,602,900", "html_text": "2,602,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.88, 247.961, 607.68, 265.5044 ], "cells": [ { "location": [ 26.88, 247.961, 123.68, 265.5044 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 247.961, 220.48, 265.5044 ], "text": "28,362,537", "html_text": "28,362,537", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 247.961, 317.28, 265.5044 ], "text": "28,414,609", "html_text": "28,414,609", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 247.961, 414.08, 265.5044 ], "text": "33,398,600", "html_text": "33,398,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 247.961, 510.88, 265.5044 ], "text": "35,554,100", "html_text": "35,554,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 247.961, 607.68, 265.5044 ], "text": "35,025,500", "html_text": "35,025,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.88, 230.4176, 607.68, 247.961 ], "cells": [ { "location": [ 26.88, 230.4176, 123.68, 247.961 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 230.4176, 220.48, 247.961 ], "text": "329,131", "html_text": "329,131", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 230.4176, 317.28, 247.961 ], "text": "282,272", "html_text": "282,272", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 230.4176, 414.08, 247.961 ], "text": "349,000", "html_text": "349,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 230.4176, 510.88, 247.961 ], "text": "343,400", "html_text": "343,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 230.4176, 607.68, 247.961 ], "text": "345,300", "html_text": "345,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.88, 212.8741, 607.68, 230.4176 ], "cells": [ { "location": [ 26.88, 212.8741, 123.68, 230.4176 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 212.8741, 220.48, 230.4176 ], "text": "30,685,368", "html_text": "30,685,368", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 212.8741, 317.28, 230.4176 ], "text": "31,376,482", "html_text": "31,376,482", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 212.8741, 414.08, 230.4176 ], "text": "36,390,400", "html_text": "36,390,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 212.8741, 510.88, 230.4176 ], "text": "38,468,600", "html_text": "38,468,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 212.8741, 607.68, 230.4176 ], "text": "37,973,700", "html_text": "37,973,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.88, 195.3307, 607.68, 212.8741 ], "cells": [ { "location": [ 26.88, 195.3307, 123.68, 212.8741 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 195.3307, 220.48, 212.8741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 195.3307, 317.28, 212.8741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 195.3307, 414.08, 212.8741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 195.3307, 510.88, 212.8741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 195.3307, 607.68, 212.8741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.88, 177.7873, 607.68, 195.3307 ], "cells": [ { "location": [ 26.88, 177.7873, 123.68, 195.3307 ], "text": "Accountancy", "html_text": "Accountancy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 177.7873, 220.48, 195.3307 ], "text": "613,418", "html_text": "613,418", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 177.7873, 317.28, 195.3307 ], "text": "690,103", "html_text": "690,103", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 177.7873, 414.08, 195.3307 ], "text": "720,800", "html_text": "720,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 177.7873, 510.88, 195.3307 ], "text": "739,700", "html_text": "739,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 177.7873, 607.68, 195.3307 ], "text": "751,100", "html_text": "751,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.88, 160.2439, 607.68, 177.7873 ], "cells": [ { "location": [ 26.88, 160.2439, 123.68, 177.7873 ], "text": "Certification of Alcohol and Drug", "html_text": "Certification of Alcohol and Drug", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 160.2439, 220.48, 177.7873 ], "text": "206,587", "html_text": "206,587", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 160.2439, 317.28, 177.7873 ], "text": "191,807", "html_text": "191,807", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 160.2439, 414.08, 177.7873 ], "text": "275,200", "html_text": "275,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 160.2439, 510.88, 177.7873 ], "text": "405,400", "html_text": "405,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 160.2439, 607.68, 177.7873 ], "text": "405,400", "html_text": "405,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.88, 142.7005, 607.68, 160.2439 ], "cells": [ { "location": [ 26.88, 142.7005, 123.68, 160.2439 ], "text": "Applied Behavior Analysis", "html_text": "Applied Behavior Analysis", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 142.7005, 220.48, 160.2439 ], "text": "56,396", "html_text": "56,396", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 142.7005, 317.28, 160.2439 ], "text": "41,363", "html_text": "41,363", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 142.7005, 414.08, 160.2439 ], "text": "70,600", "html_text": "70,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 142.7005, 510.88, 160.2439 ], "text": "70,800", "html_text": "70,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 142.7005, 607.68, 160.2439 ], "text": "70,800", "html_text": "70,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.88, 125.1571, 607.68, 142.7005 ], "cells": [ { "location": [ 26.88, 125.1571, 123.68, 142.7005 ], "text": "Architects", "html_text": "Architects", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 125.1571, 220.48, 142.7005 ], "text": "426,256", "html_text": "426,256", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 125.1571, 317.28, 142.7005 ], "text": "404,930", "html_text": "404,930", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 125.1571, 414.08, 142.7005 ], "text": "480,700", "html_text": "480,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 125.1571, 510.88, 142.7005 ], "text": "485,500", "html_text": "485,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 125.1571, 607.68, 142.7005 ], "text": "493,200", "html_text": "493,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.88, 107.6137, 607.68, 125.1571 ], "cells": [ { "location": [ 26.88, 107.6137, 123.68, 125.1571 ], "text": "Certification for Professional Art", "html_text": "Certification for Professional Art", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 107.6137, 220.48, 125.1571 ], "text": "8,406", "html_text": "8,406", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 107.6137, 317.28, 125.1571 ], "text": "9,974", "html_text": "9,974", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 107.6137, 414.08, 125.1571 ], "text": "11,200", "html_text": "11,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 107.6137, 510.88, 125.1571 ], "text": "11,200", "html_text": "11,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 107.6137, 607.68, 125.1571 ], "text": "11,200", "html_text": "11,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.88, 90.0702, 607.68, 107.6137 ], "cells": [ { "location": [ 26.88, 90.0702, 123.68, 107.6137 ], "text": "Barbering", "html_text": "Barbering", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 90.0702, 220.48, 107.6137 ], "text": "357,123", "html_text": "357,123", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 90.0702, 317.28, 107.6137 ], "text": "458,498", "html_text": "458,498", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 90.0702, 414.08, 107.6137 ], "text": "499,100", "html_text": "499,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 90.0702, 510.88, 107.6137 ], "text": "513,400", "html_text": "513,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 90.0702, 607.68, 107.6137 ], "text": "521,500", "html_text": "521,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.88, 72.5268, 607.68, 90.0702 ], "cells": [ { "location": [ 26.88, 72.5268, 123.68, 90.0702 ], "text": "Chiropractic Examiners", "html_text": "Chiropractic Examiners", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 72.5268, 220.48, 90.0702 ], "text": "264,961", "html_text": "264,961", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 72.5268, 317.28, 90.0702 ], "text": "288,556", "html_text": "288,556", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 72.5268, 414.08, 90.0702 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 72.5268, 510.88, 90.0702 ], "text": "299,800", "html_text": "299,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 72.5268, 607.68, 90.0702 ], "text": "299,800", "html_text": "299,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.88, 54.9834, 607.68, 72.5268 ], "cells": [ { "location": [ 26.88, 54.9834, 123.68, 72.5268 ], "text": "Dentistry", "html_text": "Dentistry", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 54.9834, 220.48, 72.5268 ], "text": "755,682", "html_text": "755,682", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 54.9834, 317.28, 72.5268 ], "text": "782,961", "html_text": "782,961", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 54.9834, 414.08, 72.5268 ], "text": "980,100", "html_text": "980,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 54.9834, 510.88, 72.5268 ], "text": "1,000,000", "html_text": "1,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 54.9834, 607.68, 72.5268 ], "text": "1,012,900", "html_text": "1,012,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 26.88, 37.44, 607.68, 54.9834 ], "cells": [ { "location": [ 26.88, 37.44, 123.68, 54.9834 ], "text": "Diabetes Educators", "html_text": "Diabetes Educators", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 37.44, 220.48, 54.9834 ], "text": "20,807", "html_text": "20,807", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 37.44, 317.28, 54.9834 ], "text": "18,485", "html_text": "18,485", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 37.44, 414.08, 54.9834 ], "text": "29,300", "html_text": "29,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 37.44, 510.88, 54.9834 ], "text": "29,300", "html_text": "29,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 37.44, 607.68, 54.9834 ], "text": "29,300", "html_text": "29,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 41, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 57, "type": "TEXT", "location": { "l": 310.56, "t": 18.72, "r": 322.8, "b": 9.12 }, "text": "48", "reading_order": 2 } ] }, { "page": 58, "items": [ { "page": 58, "type": "TABLE", "location": { "l": 28.08, "t": 753.84, "r": 604.08, "b": 211.2 }, "text": "
Emergency Medical Services2,878,8283,003,5293,960,8003,858,2003,893,400
Licensure & Cert. for Dietitians & Nutritionists74,30881,58393,90094,10094,100
Embalmers and Funeral Directors521,956572,150620,000642,300652,000
Licensure for Prof. Engineers and Certification of Fee-Based Pastoral Counselors1,541,0571,549,2192,176,9002,239,5002,270,500
Registration for Professional Geologists2,5452,0263,6003,6003,600
Kentucky Board of Cosmetology88,05092,727109,000109,000109,000
Specialists in Hearing Instruments1,948,4391,958,8432,522,0003,605,9002,657,900
Interpreters for the Deaf and Hard of Hearing43,63068,99978,00077,90077,900
Examiners & Registration of Landscape Architects46,75647,97249,20051,80051,800
Licensure of Marriage and Family Therapists78,35976,43488,20092,80095,300
Licensure for Massage Therapy133,277132,800133,600141,300141,300
Medical Imaging and Radiation Therapy140,330145,249150,500150,700150,700
Medical Licensure418,708575,356498,400518,100526,800
Nursing4,009,9823,891,1974,590,3004,697,0004,751,300
Licensure for Nursing Home9,519,6959,789,54110,624,20010,879,80011,069,400
Licensure for Occupational Therapy82,12883,705101,100101,100101,100
Ophthalmic Dispensers211,554211,176241,600241,600241,600
Optometric Examiners61,84669,00871,40071,20071,200
Pharmacy311,400247,907306,500312,700316,500
Physical Therapy3,022,5702,762,7112,956,8003,255,3003,308,600
Podiatry569,692584,967733,400753,500766,100
Private Investigators46,46158,94846,50058,10058,100
Licensed Professional Counselors84,44685,082113,700113,700113,700
Prosthetics, Orthodics and Pedorthics385,345390,094460,800460,800460,800
Examiners of Psychology42,48441,08746,20046,30046,300
Veterinary Examiners302,971295,205306,400311,400311,400
Respiratory Care511,031575,184759,700816,900813,600
Social Work256,016296,046321,300329,900335,300
Speech-Language Pathology and Audiology448,606588,148636,500653,500663,700
TOTAL EXPENDITURES30,685,36831,376,48236,390,40038,468,60037,973,700
", "rows": [ { "row_index": 0, "location": [ 28.08, 735.752, 604.08, 753.84 ], "cells": [ { "location": [ 28.08, 735.752, 124.08, 753.84 ], "text": "Emergency Medical Services", "html_text": "Emergency Medical Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 735.752, 220.08, 753.84 ], "text": "2,878,828", "html_text": "2,878,828", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 735.752, 316.08, 753.84 ], "text": "3,003,529", "html_text": "3,003,529", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 735.752, 412.08, 753.84 ], "text": "3,960,800", "html_text": "3,960,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 735.752, 508.08, 753.84 ], "text": "3,858,200", "html_text": "3,858,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 735.752, 604.08, 753.84 ], "text": "3,893,400", "html_text": "3,893,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 717.664, 604.08, 735.752 ], "cells": [ { "location": [ 28.08, 717.664, 124.08, 735.752 ], "text": "Licensure & Cert. for Dietitians & Nutritionists", "html_text": "Licensure & Cert. for Dietitians & Nutritionists", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 717.664, 220.08, 735.752 ], "text": "74,308", "html_text": "74,308", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 717.664, 316.08, 735.752 ], "text": "81,583", "html_text": "81,583", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 717.664, 412.08, 735.752 ], "text": "93,900", "html_text": "93,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 717.664, 508.08, 735.752 ], "text": "94,100", "html_text": "94,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 717.664, 604.08, 735.752 ], "text": "94,100", "html_text": "94,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 699.576, 604.08, 717.664 ], "cells": [ { "location": [ 28.08, 699.576, 124.08, 717.664 ], "text": "Embalmers and Funeral Directors", "html_text": "Embalmers and Funeral Directors", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 699.576, 220.08, 717.664 ], "text": "521,956", "html_text": "521,956", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 699.576, 316.08, 717.664 ], "text": "572,150", "html_text": "572,150", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 699.576, 412.08, 717.664 ], "text": "620,000", "html_text": "620,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 699.576, 508.08, 717.664 ], "text": "642,300", "html_text": "642,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 699.576, 604.08, 717.664 ], "text": "652,000", "html_text": "652,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 681.488, 604.08, 699.576 ], "cells": [ { "location": [ 28.08, 681.488, 124.08, 699.576 ], "text": "Licensure for Prof. Engineers and Certification of Fee-Based Pastoral Counselors", "html_text": "Licensure for Prof. Engineers and Certification of Fee-Based Pastoral Counselors", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 681.488, 220.08, 699.576 ], "text": "1,541,057", "html_text": "1,541,057", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 681.488, 316.08, 699.576 ], "text": "1,549,219", "html_text": "1,549,219", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 681.488, 412.08, 699.576 ], "text": "2,176,900", "html_text": "2,176,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 681.488, 508.08, 699.576 ], "text": "2,239,500", "html_text": "2,239,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 681.488, 604.08, 699.576 ], "text": "2,270,500", "html_text": "2,270,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 663.4, 604.08, 681.488 ], "cells": [ { "location": [ 28.08, 663.4, 124.08, 681.488 ], "text": "Registration for Professional Geologists", "html_text": "Registration for Professional Geologists", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 663.4, 220.08, 681.488 ], "text": "2,545", "html_text": "2,545", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 663.4, 316.08, 681.488 ], "text": "2,026", "html_text": "2,026", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 663.4, 412.08, 681.488 ], "text": "3,600", "html_text": "3,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 663.4, 508.08, 681.488 ], "text": "3,600", "html_text": "3,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 663.4, 604.08, 681.488 ], "text": "3,600", "html_text": "3,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 645.312, 604.08, 663.4 ], "cells": [ { "location": [ 28.08, 645.312, 124.08, 663.4 ], "text": "Kentucky Board of Cosmetology", "html_text": "Kentucky Board of Cosmetology", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 645.312, 220.08, 663.4 ], "text": "88,050", "html_text": "88,050", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 645.312, 316.08, 663.4 ], "text": "92,727", "html_text": "92,727", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 645.312, 412.08, 663.4 ], "text": "109,000", "html_text": "109,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 645.312, 508.08, 663.4 ], "text": "109,000", "html_text": "109,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 645.312, 604.08, 663.4 ], "text": "109,000", "html_text": "109,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 627.224, 604.08, 645.312 ], "cells": [ { "location": [ 28.08, 627.224, 124.08, 645.312 ], "text": "Specialists in Hearing Instruments", "html_text": "Specialists in Hearing Instruments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 627.224, 220.08, 645.312 ], "text": "1,948,439", "html_text": "1,948,439", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 627.224, 316.08, 645.312 ], "text": "1,958,843", "html_text": "1,958,843", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 627.224, 412.08, 645.312 ], "text": "2,522,000", "html_text": "2,522,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 627.224, 508.08, 645.312 ], "text": "3,605,900", "html_text": "3,605,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 627.224, 604.08, 645.312 ], "text": "2,657,900", "html_text": "2,657,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 609.136, 604.08, 627.224 ], "cells": [ { "location": [ 28.08, 609.136, 124.08, 627.224 ], "text": "Interpreters for the Deaf and Hard of Hearing", "html_text": "Interpreters for the Deaf and Hard of Hearing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 609.136, 220.08, 627.224 ], "text": "43,630", "html_text": "43,630", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 609.136, 316.08, 627.224 ], "text": "68,999", "html_text": "68,999", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 609.136, 412.08, 627.224 ], "text": "78,000", "html_text": "78,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 609.136, 508.08, 627.224 ], "text": "77,900", "html_text": "77,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 609.136, 604.08, 627.224 ], "text": "77,900", "html_text": "77,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 591.048, 604.08, 609.136 ], "cells": [ { "location": [ 28.08, 591.048, 124.08, 609.136 ], "text": "Examiners & Registration of Landscape Architects", "html_text": "Examiners & Registration of Landscape Architects", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 591.048, 220.08, 609.136 ], "text": "46,756", "html_text": "46,756", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 591.048, 316.08, 609.136 ], "text": "47,972", "html_text": "47,972", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 591.048, 412.08, 609.136 ], "text": "49,200", "html_text": "49,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 591.048, 508.08, 609.136 ], "text": "51,800", "html_text": "51,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 591.048, 604.08, 609.136 ], "text": "51,800", "html_text": "51,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 572.96, 604.08, 591.048 ], "cells": [ { "location": [ 28.08, 572.96, 124.08, 591.048 ], "text": "Licensure of Marriage and Family Therapists", "html_text": "Licensure of Marriage and Family Therapists", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 572.96, 220.08, 591.048 ], "text": "78,359", "html_text": "78,359", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 572.96, 316.08, 591.048 ], "text": "76,434", "html_text": "76,434", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 572.96, 412.08, 591.048 ], "text": "88,200", "html_text": "88,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 572.96, 508.08, 591.048 ], "text": "92,800", "html_text": "92,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 572.96, 604.08, 591.048 ], "text": "95,300", "html_text": "95,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 554.872, 604.08, 572.96 ], "cells": [ { "location": [ 28.08, 554.872, 124.08, 572.96 ], "text": "Licensure for Massage Therapy", "html_text": "Licensure for Massage Therapy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 554.872, 220.08, 572.96 ], "text": "133,277", "html_text": "133,277", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 554.872, 316.08, 572.96 ], "text": "132,800", "html_text": "132,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 554.872, 412.08, 572.96 ], "text": "133,600", "html_text": "133,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 554.872, 508.08, 572.96 ], "text": "141,300", "html_text": "141,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 554.872, 604.08, 572.96 ], "text": "141,300", "html_text": "141,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 536.784, 604.08, 554.872 ], "cells": [ { "location": [ 28.08, 536.784, 124.08, 554.872 ], "text": "Medical Imaging and Radiation Therapy", "html_text": "Medical Imaging and Radiation Therapy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 536.784, 220.08, 554.872 ], "text": "140,330", "html_text": "140,330", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 536.784, 316.08, 554.872 ], "text": "145,249", "html_text": "145,249", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 536.784, 412.08, 554.872 ], "text": "150,500", "html_text": "150,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 536.784, 508.08, 554.872 ], "text": "150,700", "html_text": "150,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 536.784, 604.08, 554.872 ], "text": "150,700", "html_text": "150,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 518.696, 604.08, 536.784 ], "cells": [ { "location": [ 28.08, 518.696, 124.08, 536.784 ], "text": "Medical Licensure", "html_text": "Medical Licensure", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 518.696, 220.08, 536.784 ], "text": "418,708", "html_text": "418,708", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 518.696, 316.08, 536.784 ], "text": "575,356", "html_text": "575,356", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 518.696, 412.08, 536.784 ], "text": "498,400", "html_text": "498,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 518.696, 508.08, 536.784 ], "text": "518,100", "html_text": "518,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 518.696, 604.08, 536.784 ], "text": "526,800", "html_text": "526,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 500.608, 604.08, 518.696 ], "cells": [ { "location": [ 28.08, 500.608, 124.08, 518.696 ], "text": "Nursing", "html_text": "Nursing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 500.608, 220.08, 518.696 ], "text": "4,009,982", "html_text": "4,009,982", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 500.608, 316.08, 518.696 ], "text": "3,891,197", "html_text": "3,891,197", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 500.608, 412.08, 518.696 ], "text": "4,590,300", "html_text": "4,590,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 500.608, 508.08, 518.696 ], "text": "4,697,000", "html_text": "4,697,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 500.608, 604.08, 518.696 ], "text": "4,751,300", "html_text": "4,751,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 482.52, 604.08, 500.608 ], "cells": [ { "location": [ 28.08, 482.52, 124.08, 500.608 ], "text": "Licensure for Nursing Home", "html_text": "Licensure for Nursing Home", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 482.52, 220.08, 500.608 ], "text": "9,519,695", "html_text": "9,519,695", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 482.52, 316.08, 500.608 ], "text": "9,789,541", "html_text": "9,789,541", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 482.52, 412.08, 500.608 ], "text": "10,624,200", "html_text": "10,624,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 482.52, 508.08, 500.608 ], "text": "10,879,800", "html_text": "10,879,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 482.52, 604.08, 500.608 ], "text": "11,069,400", "html_text": "11,069,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 464.432, 604.08, 482.52 ], "cells": [ { "location": [ 28.08, 464.432, 124.08, 482.52 ], "text": "Licensure for Occupational Therapy", "html_text": "Licensure for Occupational Therapy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 464.432, 220.08, 482.52 ], "text": "82,128", "html_text": "82,128", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 464.432, 316.08, 482.52 ], "text": "83,705", "html_text": "83,705", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 464.432, 412.08, 482.52 ], "text": "101,100", "html_text": "101,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 464.432, 508.08, 482.52 ], "text": "101,100", "html_text": "101,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 464.432, 604.08, 482.52 ], "text": "101,100", "html_text": "101,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 446.344, 604.08, 464.432 ], "cells": [ { "location": [ 28.08, 446.344, 124.08, 464.432 ], "text": "Ophthalmic Dispensers", "html_text": "Ophthalmic Dispensers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 446.344, 220.08, 464.432 ], "text": "211,554", "html_text": "211,554", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 446.344, 316.08, 464.432 ], "text": "211,176", "html_text": "211,176", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 446.344, 412.08, 464.432 ], "text": "241,600", "html_text": "241,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 446.344, 508.08, 464.432 ], "text": "241,600", "html_text": "241,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 446.344, 604.08, 464.432 ], "text": "241,600", "html_text": "241,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 428.256, 604.08, 446.344 ], "cells": [ { "location": [ 28.08, 428.256, 124.08, 446.344 ], "text": "Optometric Examiners", "html_text": "Optometric Examiners", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 428.256, 220.08, 446.344 ], "text": "61,846", "html_text": "61,846", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 428.256, 316.08, 446.344 ], "text": "69,008", "html_text": "69,008", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 428.256, 412.08, 446.344 ], "text": "71,400", "html_text": "71,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 428.256, 508.08, 446.344 ], "text": "71,200", "html_text": "71,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 428.256, 604.08, 446.344 ], "text": "71,200", "html_text": "71,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 410.168, 604.08, 428.256 ], "cells": [ { "location": [ 28.08, 410.168, 124.08, 428.256 ], "text": "Pharmacy", "html_text": "Pharmacy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 410.168, 220.08, 428.256 ], "text": "311,400", "html_text": "311,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 410.168, 316.08, 428.256 ], "text": "247,907", "html_text": "247,907", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 410.168, 412.08, 428.256 ], "text": "306,500", "html_text": "306,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 410.168, 508.08, 428.256 ], "text": "312,700", "html_text": "312,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 410.168, 604.08, 428.256 ], "text": "316,500", "html_text": "316,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 392.08, 604.08, 410.168 ], "cells": [ { "location": [ 28.08, 392.08, 124.08, 410.168 ], "text": "Physical Therapy", "html_text": "Physical Therapy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 392.08, 220.08, 410.168 ], "text": "3,022,570", "html_text": "3,022,570", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 392.08, 316.08, 410.168 ], "text": "2,762,711", "html_text": "2,762,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 392.08, 412.08, 410.168 ], "text": "2,956,800", "html_text": "2,956,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 392.08, 508.08, 410.168 ], "text": "3,255,300", "html_text": "3,255,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 392.08, 604.08, 410.168 ], "text": "3,308,600", "html_text": "3,308,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 373.992, 604.08, 392.08 ], "cells": [ { "location": [ 28.08, 373.992, 124.08, 392.08 ], "text": "Podiatry", "html_text": "Podiatry", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 373.992, 220.08, 392.08 ], "text": "569,692", "html_text": "569,692", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 373.992, 316.08, 392.08 ], "text": "584,967", "html_text": "584,967", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 373.992, 412.08, 392.08 ], "text": "733,400", "html_text": "733,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 373.992, 508.08, 392.08 ], "text": "753,500", "html_text": "753,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 373.992, 604.08, 392.08 ], "text": "766,100", "html_text": "766,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.08, 355.904, 604.08, 373.992 ], "cells": [ { "location": [ 28.08, 355.904, 124.08, 373.992 ], "text": "Private Investigators", "html_text": "Private Investigators", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 355.904, 220.08, 373.992 ], "text": "46,461", "html_text": "46,461", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 355.904, 316.08, 373.992 ], "text": "58,948", "html_text": "58,948", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 355.904, 412.08, 373.992 ], "text": "46,500", "html_text": "46,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 355.904, 508.08, 373.992 ], "text": "58,100", "html_text": "58,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 355.904, 604.08, 373.992 ], "text": "58,100", "html_text": "58,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.08, 337.816, 604.08, 355.904 ], "cells": [ { "location": [ 28.08, 337.816, 124.08, 355.904 ], "text": "Licensed Professional Counselors", "html_text": "Licensed Professional Counselors", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 337.816, 220.08, 355.904 ], "text": "84,446", "html_text": "84,446", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 337.816, 316.08, 355.904 ], "text": "85,082", "html_text": "85,082", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 337.816, 412.08, 355.904 ], "text": "113,700", "html_text": "113,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 337.816, 508.08, 355.904 ], "text": "113,700", "html_text": "113,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 337.816, 604.08, 355.904 ], "text": "113,700", "html_text": "113,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 28.08, 319.728, 604.08, 337.816 ], "cells": [ { "location": [ 28.08, 319.728, 124.08, 337.816 ], "text": "Prosthetics, Orthodics and Pedorthics", "html_text": "Prosthetics, Orthodics and Pedorthics", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 319.728, 220.08, 337.816 ], "text": "385,345", "html_text": "385,345", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 319.728, 316.08, 337.816 ], "text": "390,094", "html_text": "390,094", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 319.728, 412.08, 337.816 ], "text": "460,800", "html_text": "460,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 319.728, 508.08, 337.816 ], "text": "460,800", "html_text": "460,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 319.728, 604.08, 337.816 ], "text": "460,800", "html_text": "460,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 28.08, 301.64, 604.08, 319.728 ], "cells": [ { "location": [ 28.08, 301.64, 124.08, 319.728 ], "text": "Examiners of Psychology", "html_text": "Examiners of Psychology", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 301.64, 220.08, 319.728 ], "text": "42,484", "html_text": "42,484", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 301.64, 316.08, 319.728 ], "text": "41,087", "html_text": "41,087", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 301.64, 412.08, 319.728 ], "text": "46,200", "html_text": "46,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 301.64, 508.08, 319.728 ], "text": "46,300", "html_text": "46,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 301.64, 604.08, 319.728 ], "text": "46,300", "html_text": "46,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 28.08, 283.552, 604.08, 301.64 ], "cells": [ { "location": [ 28.08, 283.552, 124.08, 301.64 ], "text": "Veterinary Examiners", "html_text": "Veterinary Examiners", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 283.552, 220.08, 301.64 ], "text": "302,971", "html_text": "302,971", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 283.552, 316.08, 301.64 ], "text": "295,205", "html_text": "295,205", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 283.552, 412.08, 301.64 ], "text": "306,400", "html_text": "306,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 283.552, 508.08, 301.64 ], "text": "311,400", "html_text": "311,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 283.552, 604.08, 301.64 ], "text": "311,400", "html_text": "311,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 28.08, 265.464, 604.08, 283.552 ], "cells": [ { "location": [ 28.08, 265.464, 124.08, 283.552 ], "text": "Respiratory Care", "html_text": "Respiratory Care", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 265.464, 220.08, 283.552 ], "text": "511,031", "html_text": "511,031", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 265.464, 316.08, 283.552 ], "text": "575,184", "html_text": "575,184", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 265.464, 412.08, 283.552 ], "text": "759,700", "html_text": "759,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 265.464, 508.08, 283.552 ], "text": "816,900", "html_text": "816,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 265.464, 604.08, 283.552 ], "text": "813,600", "html_text": "813,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 28.08, 247.376, 604.08, 265.464 ], "cells": [ { "location": [ 28.08, 247.376, 124.08, 265.464 ], "text": "Social Work", "html_text": "Social Work", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 247.376, 220.08, 265.464 ], "text": "256,016", "html_text": "256,016", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 247.376, 316.08, 265.464 ], "text": "296,046", "html_text": "296,046", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 247.376, 412.08, 265.464 ], "text": "321,300", "html_text": "321,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 247.376, 508.08, 265.464 ], "text": "329,900", "html_text": "329,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 247.376, 604.08, 265.464 ], "text": "335,300", "html_text": "335,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 28.08, 229.288, 604.08, 247.376 ], "cells": [ { "location": [ 28.08, 229.288, 124.08, 247.376 ], "text": "Speech-Language Pathology and Audiology", "html_text": "Speech-Language Pathology and Audiology", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 229.288, 220.08, 247.376 ], "text": "448,606", "html_text": "448,606", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 229.288, 316.08, 247.376 ], "text": "588,148", "html_text": "588,148", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 229.288, 412.08, 247.376 ], "text": "636,500", "html_text": "636,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 229.288, 508.08, 247.376 ], "text": "653,500", "html_text": "653,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 229.288, 604.08, 247.376 ], "text": "663,700", "html_text": "663,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 28.08, 211.2, 604.08, 229.288 ], "cells": [ { "location": [ 28.08, 211.2, 124.08, 229.288 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 211.2, 220.08, 229.288 ], "text": "30,685,368", "html_text": "30,685,368", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 211.2, 316.08, 229.288 ], "text": "31,376,482", "html_text": "31,376,482", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 211.2, 412.08, 229.288 ], "text": "36,390,400", "html_text": "36,390,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.08, 211.2, 508.08, 229.288 ], "text": "38,468,600", "html_text": "38,468,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.08, 211.2, 604.08, 229.288 ], "text": "37,973,700", "html_text": "37,973,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 30, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 58, "type": "TEXT", "location": { "l": 26.16, "t": 201.12, "r": 583.44, "b": 162.72 }, "text": "The thirty-eight occupational, professional and regulatory boards and commissions were created to safeguard the life, health, safety and welfare of the people of the Commonwealth who avail themselves of the services that are licensed or regulated by these boards. Board members are appointed by the Governor and represent both industry and consumer interests.", "reading_order": 1 }, { "page": 58, "type": "TEXT", "location": { "l": 25.68, "t": 155.04, "r": 599.52, "b": 116.4 }, "text": "Common objectives of the boards and commissions are to examine and license all qualified applicants, enforce ethical, legal and professional standards and regulations, ensure compliance with licensure requirements and administer programs in an efficient manner. The boards and commissions operate solely from agency receipts.", "reading_order": 2 }, { "page": 58, "type": "TEXT", "location": { "l": 26.16, "t": 109.2, "r": 603.12, "b": 46.8 }, "text": "Twenty-one of the boards and commissions employ the services of the Department of Professional Licensing established in KRS 324B.020 within the Public Protection Cabinet to perform their administrative functions. Department of Professional Licensing executes administrative support services including but not limited to applications and renewals, preparation of board meeting materials, database entry, maintenance of board records and files, preparation of correspondence, administration of examinations and communications with the public regarding board activity and functions.", "reading_order": 3 }, { "page": 58, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.8, "b": 9.12 }, "text": "49", "reading_order": 4 } ] }, { "page": 59, "items": [ { "page": 59, "type": "TABLE", "location": { "l": 26.64, "t": 765.36, "r": 608.88, "b": 152.4 }, "text": "
General Government\\nKentucky River Authority
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation311,400398,400407,500393,700399,200
State Salary and Compensation Allocation9,900
Budget Reduction-General Fund(12,200)
Total General Fund321,300398,400395,300393,700399,200
Restricted Funds
Balance Forward11,385,95014,498,27318,173,80010,155,6009,242,500
Current Receipts8,439,3968,351,5326,941,0007,245,6007,250,300
Non-Revenue Receipts(8,804,100)(2,000,000)(6,200,000)
Total Restricted Funds19,825,34622,849,80516,310,70015,401,20010,292,800
Federal Fund
Balance Forward4,3004,300
Total Federal Fund4,3004,300
TOTAL SOURCE OF FUNDS20,146,64623,248,20516,710,30015,799,20010,692,000
EXPENDITURES BY CLASS
Personnel Costs830,448786,865906,500901,300916,800
Operating Expenses272,795478,276413,900425,400426,500
Grants Loans Benefits243,862280,499300,000300,000300,000
Debt Service3,101,2681,997,3744,100,0004,000,0004,000,000
Capital Outlay1,200,0001,523,450830,000930,000930,000
Construction7,870
TOTAL EXPENDITURES5,648,3735,074,3356,550,4006,556,7006,573,300
EXPENDITURES BY FUND SOURCE
General Fund321,300398,400395,300393,700399,200
Restricted Funds5,327,0734,675,9356,155,1006,158,7006,174,100
Federal Fund4,300
TOTAL EXPENDITURES5,648,3735,074,3356,550,4006,556,7006,573,300
EXPENDITURES BY UNIT
General Operations1,025,8061,180,3561,255,1001,258,7001,274,100
Locks and Dams Construction/ Maintenance4,301,2683,495,5794,900,0004,900,0004,900,000
Locks and Dams Operations321,300398,400395,300398,000399,200
TOTAL EXPENDITURES5,648,3735,074,3356,550,4006,556,7006,573,300
", "rows": [ { "row_index": 0, "location": [ 26.64, 747.8469, 608.88, 765.36 ], "cells": [ { "location": [ 26.64, 747.8469, 123.68, 765.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 747.8469, 608.88, 765.36 ], "text": "General Government\\nKentucky River Authority", "html_text": "General Government\\nKentucky River Authority", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.64, 730.3337, 608.88, 747.8469 ], "cells": [ { "location": [ 26.64, 730.3337, 123.68, 747.8469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 730.3337, 220.72, 747.8469 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 730.3337, 317.76, 747.8469 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 730.3337, 414.8, 747.8469 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 730.3337, 511.84, 747.8469 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 730.3337, 608.88, 747.8469 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.64, 712.8206, 608.88, 730.3337 ], "cells": [ { "location": [ 26.64, 712.8206, 123.68, 730.3337 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 712.8206, 220.72, 730.3337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 712.8206, 317.76, 730.3337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 712.8206, 414.8, 730.3337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 712.8206, 511.84, 730.3337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 712.8206, 608.88, 730.3337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.64, 695.3074, 608.88, 712.8206 ], "cells": [ { "location": [ 26.64, 695.3074, 123.68, 712.8206 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 695.3074, 220.72, 712.8206 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 695.3074, 317.76, 712.8206 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 695.3074, 414.8, 712.8206 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 695.3074, 511.84, 712.8206 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 695.3074, 608.88, 712.8206 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.64, 677.7943, 608.88, 695.3074 ], "cells": [ { "location": [ 26.64, 677.7943, 123.68, 695.3074 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 677.7943, 220.72, 695.3074 ], "text": "311,400", "html_text": "311,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 677.7943, 317.76, 695.3074 ], "text": "398,400", "html_text": "398,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 677.7943, 414.8, 695.3074 ], "text": "407,500", "html_text": "407,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 677.7943, 511.84, 695.3074 ], "text": "393,700", "html_text": "393,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 677.7943, 608.88, 695.3074 ], "text": "399,200", "html_text": "399,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.64, 660.2811, 608.88, 677.7943 ], "cells": [ { "location": [ 26.64, 660.2811, 123.68, 677.7943 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 660.2811, 220.72, 677.7943 ], "text": "9,900", "html_text": "9,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 660.2811, 317.76, 677.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 660.2811, 414.8, 677.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 660.2811, 511.84, 677.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 660.2811, 608.88, 677.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.64, 642.768, 608.88, 660.2811 ], "cells": [ { "location": [ 26.64, 642.768, 123.68, 660.2811 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 642.768, 220.72, 660.2811 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 642.768, 317.76, 660.2811 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 642.768, 414.8, 660.2811 ], "text": "(12,200)", "html_text": "(12,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 642.768, 511.84, 660.2811 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 642.768, 608.88, 660.2811 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.64, 625.2549, 608.88, 642.768 ], "cells": [ { "location": [ 26.64, 625.2549, 123.68, 642.768 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 625.2549, 220.72, 642.768 ], "text": "321,300", "html_text": "321,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 625.2549, 317.76, 642.768 ], "text": "398,400", "html_text": "398,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 625.2549, 414.8, 642.768 ], "text": "395,300", "html_text": "395,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 625.2549, 511.84, 642.768 ], "text": "393,700", "html_text": "393,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 625.2549, 608.88, 642.768 ], "text": "399,200", "html_text": "399,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.64, 607.7417, 608.88, 625.2549 ], "cells": [ { "location": [ 26.64, 607.7417, 123.68, 625.2549 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 607.7417, 220.72, 625.2549 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 607.7417, 317.76, 625.2549 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 607.7417, 414.8, 625.2549 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 607.7417, 511.84, 625.2549 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 607.7417, 608.88, 625.2549 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.64, 590.2286, 608.88, 607.7417 ], "cells": [ { "location": [ 26.64, 590.2286, 123.68, 607.7417 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 590.2286, 220.72, 607.7417 ], "text": "11,385,950", "html_text": "11,385,950", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 590.2286, 317.76, 607.7417 ], "text": "14,498,273", "html_text": "14,498,273", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 590.2286, 414.8, 607.7417 ], "text": "18,173,800", "html_text": "18,173,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 590.2286, 511.84, 607.7417 ], "text": "10,155,600", "html_text": "10,155,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 590.2286, 608.88, 607.7417 ], "text": "9,242,500", "html_text": "9,242,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.64, 572.7154, 608.88, 590.2286 ], "cells": [ { "location": [ 26.64, 572.7154, 123.68, 590.2286 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 572.7154, 220.72, 590.2286 ], "text": "8,439,396", "html_text": "8,439,396", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 572.7154, 317.76, 590.2286 ], "text": "8,351,532", "html_text": "8,351,532", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 572.7154, 414.8, 590.2286 ], "text": "6,941,000", "html_text": "6,941,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 572.7154, 511.84, 590.2286 ], "text": "7,245,600", "html_text": "7,245,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 572.7154, 608.88, 590.2286 ], "text": "7,250,300", "html_text": "7,250,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.64, 555.2023, 608.88, 572.7154 ], "cells": [ { "location": [ 26.64, 555.2023, 123.68, 572.7154 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 555.2023, 220.72, 572.7154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 555.2023, 317.76, 572.7154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 555.2023, 414.8, 572.7154 ], "text": "(8,804,100)", "html_text": "(8,804,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 555.2023, 511.84, 572.7154 ], "text": "(2,000,000)", "html_text": "(2,000,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 555.2023, 608.88, 572.7154 ], "text": "(6,200,000)", "html_text": "(6,200,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.64, 537.6891, 608.88, 555.2023 ], "cells": [ { "location": [ 26.64, 537.6891, 123.68, 555.2023 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 537.6891, 220.72, 555.2023 ], "text": "19,825,346", "html_text": "19,825,346", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 537.6891, 317.76, 555.2023 ], "text": "22,849,805", "html_text": "22,849,805", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 537.6891, 414.8, 555.2023 ], "text": "16,310,700", "html_text": "16,310,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 537.6891, 511.84, 555.2023 ], "text": "15,401,200", "html_text": "15,401,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 537.6891, 608.88, 555.2023 ], "text": "10,292,800", "html_text": "10,292,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.64, 520.176, 608.88, 537.6891 ], "cells": [ { "location": [ 26.64, 520.176, 123.68, 537.6891 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 520.176, 220.72, 537.6891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 520.176, 317.76, 537.6891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 520.176, 414.8, 537.6891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 520.176, 511.84, 537.6891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 520.176, 608.88, 537.6891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.64, 502.6629, 608.88, 520.176 ], "cells": [ { "location": [ 26.64, 502.6629, 123.68, 520.176 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 502.6629, 220.72, 520.176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 502.6629, 317.76, 520.176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 502.6629, 414.8, 520.176 ], "text": "4,300", "html_text": "4,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 502.6629, 511.84, 520.176 ], "text": "4,300", "html_text": "4,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 502.6629, 608.88, 520.176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.64, 485.1497, 608.88, 502.6629 ], "cells": [ { "location": [ 26.64, 485.1497, 123.68, 502.6629 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 485.1497, 220.72, 502.6629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 485.1497, 317.76, 502.6629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 485.1497, 414.8, 502.6629 ], "text": "4,300", "html_text": "4,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 485.1497, 511.84, 502.6629 ], "text": "4,300", "html_text": "4,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 485.1497, 608.88, 502.6629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.64, 467.6366, 608.88, 485.1497 ], "cells": [ { "location": [ 26.64, 467.6366, 123.68, 485.1497 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 467.6366, 220.72, 485.1497 ], "text": "20,146,646", "html_text": "20,146,646", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 467.6366, 317.76, 485.1497 ], "text": "23,248,205", "html_text": "23,248,205", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 467.6366, 414.8, 485.1497 ], "text": "16,710,300", "html_text": "16,710,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 467.6366, 511.84, 485.1497 ], "text": "15,799,200", "html_text": "15,799,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 467.6366, 608.88, 485.1497 ], "text": "10,692,000", "html_text": "10,692,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.64, 450.1234, 608.88, 467.6366 ], "cells": [ { "location": [ 26.64, 450.1234, 123.68, 467.6366 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 450.1234, 220.72, 467.6366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 450.1234, 317.76, 467.6366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 450.1234, 414.8, 467.6366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 450.1234, 511.84, 467.6366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 450.1234, 608.88, 467.6366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.64, 432.6103, 608.88, 450.1234 ], "cells": [ { "location": [ 26.64, 432.6103, 123.68, 450.1234 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 432.6103, 220.72, 450.1234 ], "text": "830,448", "html_text": "830,448", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 432.6103, 317.76, 450.1234 ], "text": "786,865", "html_text": "786,865", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 432.6103, 414.8, 450.1234 ], "text": "906,500", "html_text": "906,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 432.6103, 511.84, 450.1234 ], "text": "901,300", "html_text": "901,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 432.6103, 608.88, 450.1234 ], "text": "916,800", "html_text": "916,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.64, 415.0971, 608.88, 432.6103 ], "cells": [ { "location": [ 26.64, 415.0971, 123.68, 432.6103 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 415.0971, 220.72, 432.6103 ], "text": "272,795", "html_text": "272,795", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 415.0971, 317.76, 432.6103 ], "text": "478,276", "html_text": "478,276", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 415.0971, 414.8, 432.6103 ], "text": "413,900", "html_text": "413,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 415.0971, 511.84, 432.6103 ], "text": "425,400", "html_text": "425,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 415.0971, 608.88, 432.6103 ], "text": "426,500", "html_text": "426,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.64, 397.584, 608.88, 415.0971 ], "cells": [ { "location": [ 26.64, 397.584, 123.68, 415.0971 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 397.584, 220.72, 415.0971 ], "text": "243,862", "html_text": "243,862", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 397.584, 317.76, 415.0971 ], "text": "280,499", "html_text": "280,499", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 397.584, 414.8, 415.0971 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 397.584, 511.84, 415.0971 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 397.584, 608.88, 415.0971 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.64, 380.0709, 608.88, 397.584 ], "cells": [ { "location": [ 26.64, 380.0709, 123.68, 397.584 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 380.0709, 220.72, 397.584 ], "text": "3,101,268", "html_text": "3,101,268", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 380.0709, 317.76, 397.584 ], "text": "1,997,374", "html_text": "1,997,374", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 380.0709, 414.8, 397.584 ], "text": "4,100,000", "html_text": "4,100,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 380.0709, 511.84, 397.584 ], "text": "4,000,000", "html_text": "4,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 380.0709, 608.88, 397.584 ], "text": "4,000,000", "html_text": "4,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.64, 362.5577, 608.88, 380.0709 ], "cells": [ { "location": [ 26.64, 362.5577, 123.68, 380.0709 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 362.5577, 220.72, 380.0709 ], "text": "1,200,000", "html_text": "1,200,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 362.5577, 317.76, 380.0709 ], "text": "1,523,450", "html_text": "1,523,450", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 362.5577, 414.8, 380.0709 ], "text": "830,000", "html_text": "830,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 362.5577, 511.84, 380.0709 ], "text": "930,000", "html_text": "930,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 362.5577, 608.88, 380.0709 ], "text": "930,000", "html_text": "930,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.64, 345.0446, 608.88, 362.5577 ], "cells": [ { "location": [ 26.64, 345.0446, 123.68, 362.5577 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 345.0446, 220.72, 362.5577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 345.0446, 317.76, 362.5577 ], "text": "7,870", "html_text": "7,870", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 345.0446, 414.8, 362.5577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 345.0446, 511.84, 362.5577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 345.0446, 608.88, 362.5577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.64, 327.5314, 608.88, 345.0446 ], "cells": [ { "location": [ 26.64, 327.5314, 123.68, 345.0446 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 327.5314, 220.72, 345.0446 ], "text": "5,648,373", "html_text": "5,648,373", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 327.5314, 317.76, 345.0446 ], "text": "5,074,335", "html_text": "5,074,335", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 327.5314, 414.8, 345.0446 ], "text": "6,550,400", "html_text": "6,550,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 327.5314, 511.84, 345.0446 ], "text": "6,556,700", "html_text": "6,556,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 327.5314, 608.88, 345.0446 ], "text": "6,573,300", "html_text": "6,573,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.64, 310.0183, 608.88, 327.5314 ], "cells": [ { "location": [ 26.64, 310.0183, 123.68, 327.5314 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 310.0183, 220.72, 327.5314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 310.0183, 317.76, 327.5314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 310.0183, 414.8, 327.5314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 310.0183, 511.84, 327.5314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 310.0183, 608.88, 327.5314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.64, 292.5051, 608.88, 310.0183 ], "cells": [ { "location": [ 26.64, 292.5051, 123.68, 310.0183 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 292.5051, 220.72, 310.0183 ], "text": "321,300", "html_text": "321,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 292.5051, 317.76, 310.0183 ], "text": "398,400", "html_text": "398,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 292.5051, 414.8, 310.0183 ], "text": "395,300", "html_text": "395,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 292.5051, 511.84, 310.0183 ], "text": "393,700", "html_text": "393,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 292.5051, 608.88, 310.0183 ], "text": "399,200", "html_text": "399,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.64, 274.992, 608.88, 292.5051 ], "cells": [ { "location": [ 26.64, 274.992, 123.68, 292.5051 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 274.992, 220.72, 292.5051 ], "text": "5,327,073", "html_text": "5,327,073", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 274.992, 317.76, 292.5051 ], "text": "4,675,935", "html_text": "4,675,935", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 274.992, 414.8, 292.5051 ], "text": "6,155,100", "html_text": "6,155,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 274.992, 511.84, 292.5051 ], "text": "6,158,700", "html_text": "6,158,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 274.992, 608.88, 292.5051 ], "text": "6,174,100", "html_text": "6,174,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.64, 257.4789, 608.88, 274.992 ], "cells": [ { "location": [ 26.64, 257.4789, 123.68, 274.992 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 257.4789, 220.72, 274.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 257.4789, 317.76, 274.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 257.4789, 414.8, 274.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 257.4789, 511.84, 274.992 ], "text": "4,300", "html_text": "4,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 257.4789, 608.88, 274.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.64, 239.9657, 608.88, 257.4789 ], "cells": [ { "location": [ 26.64, 239.9657, 123.68, 257.4789 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 239.9657, 220.72, 257.4789 ], "text": "5,648,373", "html_text": "5,648,373", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 239.9657, 317.76, 257.4789 ], "text": "5,074,335", "html_text": "5,074,335", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 239.9657, 414.8, 257.4789 ], "text": "6,550,400", "html_text": "6,550,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 239.9657, 511.84, 257.4789 ], "text": "6,556,700", "html_text": "6,556,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 239.9657, 608.88, 257.4789 ], "text": "6,573,300", "html_text": "6,573,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.64, 222.4526, 608.88, 239.9657 ], "cells": [ { "location": [ 26.64, 222.4526, 123.68, 239.9657 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 222.4526, 220.72, 239.9657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 222.4526, 317.76, 239.9657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 222.4526, 414.8, 239.9657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 222.4526, 511.84, 239.9657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 222.4526, 608.88, 239.9657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.64, 204.9394, 608.88, 222.4526 ], "cells": [ { "location": [ 26.64, 204.9394, 123.68, 222.4526 ], "text": "General Operations", "html_text": "General Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 204.9394, 220.72, 222.4526 ], "text": "1,025,806", "html_text": "1,025,806", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 204.9394, 317.76, 222.4526 ], "text": "1,180,356", "html_text": "1,180,356", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 204.9394, 414.8, 222.4526 ], "text": "1,255,100", "html_text": "1,255,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 204.9394, 511.84, 222.4526 ], "text": "1,258,700", "html_text": "1,258,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 204.9394, 608.88, 222.4526 ], "text": "1,274,100", "html_text": "1,274,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.64, 187.4263, 608.88, 204.9394 ], "cells": [ { "location": [ 26.64, 187.4263, 123.68, 204.9394 ], "text": "Locks and Dams Construction/ Maintenance", "html_text": "Locks and Dams Construction/ Maintenance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 187.4263, 220.72, 204.9394 ], "text": "4,301,268", "html_text": "4,301,268", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 187.4263, 317.76, 204.9394 ], "text": "3,495,579", "html_text": "3,495,579", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 187.4263, 414.8, 204.9394 ], "text": "4,900,000", "html_text": "4,900,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 187.4263, 511.84, 204.9394 ], "text": "4,900,000", "html_text": "4,900,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 187.4263, 608.88, 204.9394 ], "text": "4,900,000", "html_text": "4,900,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.64, 169.9131, 608.88, 187.4263 ], "cells": [ { "location": [ 26.64, 169.9131, 123.68, 187.4263 ], "text": "Locks and Dams Operations", "html_text": "Locks and Dams Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 169.9131, 220.72, 187.4263 ], "text": "321,300", "html_text": "321,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 169.9131, 317.76, 187.4263 ], "text": "398,400", "html_text": "398,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 169.9131, 414.8, 187.4263 ], "text": "395,300", "html_text": "395,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 169.9131, 511.84, 187.4263 ], "text": "398,000", "html_text": "398,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 169.9131, 608.88, 187.4263 ], "text": "399,200", "html_text": "399,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.64, 152.4, 608.88, 169.9131 ], "cells": [ { "location": [ 26.64, 152.4, 123.68, 169.9131 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 152.4, 220.72, 169.9131 ], "text": "5,648,373", "html_text": "5,648,373", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 152.4, 317.76, 169.9131 ], "text": "5,074,335", "html_text": "5,074,335", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 152.4, 414.8, 169.9131 ], "text": "6,550,400", "html_text": "6,550,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 152.4, 511.84, 169.9131 ], "text": "6,556,700", "html_text": "6,556,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 152.4, 608.88, 169.9131 ], "text": "6,573,300", "html_text": "6,573,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 35, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 59, "type": "TEXT", "location": { "l": 310.8, "t": 18.96, "r": 322.56, "b": 9.12 }, "text": "50", "reading_order": 1 } ] }, { "page": 60, "items": [ { "page": 60, "type": "TEXT", "location": { "l": 25.44, "t": 764.88, "r": 605.04, "b": 619.92 }, "text": "The Kentucky River Authority, created by act of the 1986 General Assembly, and now codified as KRS 151.700-730, is charged with managing the water resources of the Kentucky River watershed. The watershed covers all the drainage area to the Kentucky River. This area includes parts of 42 counties and has over 780,000 residents. The primary focus of the Kentucky River Authority is to protect and develop the water supply sources of the area to meet future demands. The primary water source is the main steam of the Kentucky River, extending 256 miles, from Beattyville to Carrollton where it flows to the Ohio River. There are 14 dams creating water supply pools on the Kentucky River. The Authority has title to all 14 locks, dams and adjacent properties and obtained those from the U.S. Army Corps of Engineers who constructed, maintained, and operated the facilities until they gradually abandoned operations between 1985 to 2001. There is a reservation at each dam comprising approximately 15 acres of land and buildings, which once housed the resident lock-master of Corps of Engineers. All commercial traffic on the Kentucky River stopped in 2001 and had not existed upstream of Frankfort for many years. Maintenance has varied widely, and all facilities have outlived their design life. The purpose of these facilities currently is to provide water supply and facilitate recreational use of the river.", "reading_order": 0 }, { "page": 60, "type": "TEXT", "location": { "l": 26.16, "t": 610.8, "r": 605.76, "b": 573.84 }, "text": "The Authority collects a water withdrawal fee from each water utility and business user in the watershed that supports programs which benefit the entire watershed. In addition, a second fee is collected from users who withdraw water from the main stem of the river. Those funds support the lock and dam renovation and reconstruction projects the Authority undertakes from time to time.", "reading_order": 1 }, { "page": 60, "type": "TEXT", "location": { "l": 25.92, "t": 565.2, "r": 602.4, "b": 504 }, "text": "The Authority is created in KRS 151.705 as a public corporation and independent state agency. The Authority is governed by a board that consists of the Secretary of Finance and Administration, the Secretary of Energy and Environment and ten members appointed by the Governor. Those ten include a mayor and a county judge-executive from jurisdictions within the Kentucky River Basin, an engineer and a water quality expert. The board appoints an executive director and other staff necessary to carry out the responsibilities of the Authority.", "reading_order": 2 }, { "page": 60, "type": "TEXT", "location": { "l": 25.68, "t": 495.12, "r": 604.8, "b": 434.16 }, "text": "The Kentucky River Authority has built new dams at Dam 9 at Valley View in Fayette County, Dam 3 in Owen and Henry Counties, and Dam 8 in Jessamine County. Dams 9 and 3 retain the water supply for Kentucky American Water Company's Lexington and Owen County water treatment plants. Dam 8 retains the water supply for Nicholasville and Lancaster. Locks 1 through 4 are currently operational. Eighty-two uninterrupted miles of the Kentucky River are now navigable from Carrollton to Tyrone in Anderson County.", "reading_order": 3 }, { "page": 60, "type": "TITLE", "location": { "l": 26.64, "t": 425.04, "r": 59.76, "b": 412.56 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 60, "type": "TEXT", "location": { "l": 25.68, "t": 403.2, "r": 602.64, "b": 366.48 }, "text": "The Governor's budget includes additional funding in the amount of $11,500 in fiscal year 2027 and $23,500 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $3,000 and $6,100, respectively.", "reading_order": 5 }, { "page": 60, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.08, "b": 9.12 }, "text": "51", "reading_order": 6 } ] }, { "page": 61, "items": [ { "page": 61, "type": "TEXT", "location": { "l": 210.48, "t": 765.84, "r": 421.92, "b": 740.88 }, "text": "General Government\nSchool Facilities Construction Commission", "reading_order": 0 }, { "page": 61, "type": "TABLE", "location": { "l": 28.08, "t": 736.08, "r": 604.8, "b": 250.56 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation127,169,800117,389,800118,827,500105,468,800108,222,200
State Salary and Compensation Allocation11,700
Continuing Approp-General Fund1,281,436(13,600)
Budget Reduction-General Fund
Other810,100
Total General Fund129,273,036117,389,800118,813,900105,468,800108,222,200
Restricted Funds
Balance Forward10,095,9584,624,7797,676,4008,453,400
Non-Revenue Receipts4,028,8223,051,636777,000(8,453,400)
Total Restricted Funds14,124,7797,676,4158,453,400
TOTAL SOURCE OF FUNDS143,397,815125,066,215127,267,300105,468,800108,222,200
EXPENDITURES BY CLASS
Personnel Costs423,200400,700398,800373,100381,600
Operating Expenses38,70040,50040,60041,60041,600
Grants Loans Benefits11,591,536
Debt Service126,719,600116,948,600118,374,500105,054,100107,799,000
TOTAL EXPENDITURES138,773,036117,389,800118,813,900105,468,800108,222,200
EXPENDITURES BY FUND SOURCE
General Fund129,273,036117,389,800118,813,900105,468,800108,222,200
Restricted Funds9,500,000
TOTAL EXPENDITURES138,773,036117,389,800118,813,900105,468,800108,222,200
EXPENDITURES BY UNIT
School Facilities Construction Commission136,681,500117,389,800118,813,900105,468,800108,222,200
SFCC Construction Grants2,091,536
TOTAL EXPENDITURES138,773,036117,389,800118,813,900105,468,800108,222,200
", "rows": [ { "row_index": 0, "location": [ 28.08, 718.74, 604.8, 736.08 ], "cells": [ { "location": [ 28.08, 718.74, 124.2, 736.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 718.74, 220.32, 736.08 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 718.74, 316.44, 736.08 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 718.74, 412.56, 736.08 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 718.74, 508.68, 736.08 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 718.74, 604.8, 736.08 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 701.4, 604.8, 718.74 ], "cells": [ { "location": [ 28.08, 701.4, 124.2, 718.74 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 701.4, 220.32, 718.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 701.4, 316.44, 718.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 701.4, 412.56, 718.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 701.4, 508.68, 718.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 701.4, 604.8, 718.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 684.06, 604.8, 701.4 ], "cells": [ { "location": [ 28.08, 684.06, 124.2, 701.4 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 684.06, 220.32, 701.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 684.06, 316.44, 701.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 684.06, 412.56, 701.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 684.06, 508.68, 701.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 684.06, 604.8, 701.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 666.72, 604.8, 684.06 ], "cells": [ { "location": [ 28.08, 666.72, 124.2, 684.06 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 666.72, 220.32, 684.06 ], "text": "127,169,800", "html_text": "127,169,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 666.72, 316.44, 684.06 ], "text": "117,389,800", "html_text": "117,389,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 666.72, 412.56, 684.06 ], "text": "118,827,500", "html_text": "118,827,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 666.72, 508.68, 684.06 ], "text": "105,468,800", "html_text": "105,468,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 666.72, 604.8, 684.06 ], "text": "108,222,200", "html_text": "108,222,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 649.38, 604.8, 666.72 ], "cells": [ { "location": [ 28.08, 649.38, 124.2, 666.72 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 649.38, 220.32, 666.72 ], "text": "11,700", "html_text": "11,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 649.38, 316.44, 666.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 649.38, 412.56, 666.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 649.38, 508.68, 666.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 649.38, 604.8, 666.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 632.04, 604.8, 649.38 ], "cells": [ { "location": [ 28.08, 632.04, 124.2, 649.38 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 632.04, 220.32, 649.38 ], "text": "1,281,436", "html_text": "1,281,436", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 632.04, 316.44, 649.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 632.04, 412.56, 649.38 ], "text": "(13,600)", "html_text": "(13,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 632.04, 508.68, 649.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 632.04, 604.8, 649.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 614.7, 604.8, 632.04 ], "cells": [ { "location": [ 28.08, 614.7, 124.2, 632.04 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 614.7, 220.32, 632.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 614.7, 316.44, 632.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 614.7, 412.56, 632.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 614.7, 508.68, 632.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 614.7, 604.8, 632.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 597.36, 604.8, 614.7 ], "cells": [ { "location": [ 28.08, 597.36, 124.2, 614.7 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 597.36, 220.32, 614.7 ], "text": "810,100", "html_text": "810,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 597.36, 316.44, 614.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 597.36, 412.56, 614.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 597.36, 508.68, 614.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 597.36, 604.8, 614.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 580.02, 604.8, 597.36 ], "cells": [ { "location": [ 28.08, 580.02, 124.2, 597.36 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 580.02, 220.32, 597.36 ], "text": "129,273,036", "html_text": "129,273,036", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 580.02, 316.44, 597.36 ], "text": "117,389,800", "html_text": "117,389,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 580.02, 412.56, 597.36 ], "text": "118,813,900", "html_text": "118,813,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 580.02, 508.68, 597.36 ], "text": "105,468,800", "html_text": "105,468,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 580.02, 604.8, 597.36 ], "text": "108,222,200", "html_text": "108,222,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 562.68, 604.8, 580.02 ], "cells": [ { "location": [ 28.08, 562.68, 124.2, 580.02 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 562.68, 220.32, 580.02 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 562.68, 316.44, 580.02 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 562.68, 412.56, 580.02 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 562.68, 508.68, 580.02 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 562.68, 604.8, 580.02 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 545.34, 604.8, 562.68 ], "cells": [ { "location": [ 28.08, 545.34, 124.2, 562.68 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 545.34, 220.32, 562.68 ], "text": "10,095,958", "html_text": "10,095,958", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 545.34, 316.44, 562.68 ], "text": "4,624,779", "html_text": "4,624,779", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 545.34, 412.56, 562.68 ], "text": "7,676,400", "html_text": "7,676,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 545.34, 508.68, 562.68 ], "text": "8,453,400", "html_text": "8,453,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 545.34, 604.8, 562.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 528, 604.8, 545.34 ], "cells": [ { "location": [ 28.08, 528, 124.2, 545.34 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 528, 220.32, 545.34 ], "text": "4,028,822", "html_text": "4,028,822", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 528, 316.44, 545.34 ], "text": "3,051,636", "html_text": "3,051,636", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 528, 412.56, 545.34 ], "text": "777,000", "html_text": "777,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 528, 508.68, 545.34 ], "text": "(8,453,400)", "html_text": "(8,453,400)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 528, 604.8, 545.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 510.66, 604.8, 528 ], "cells": [ { "location": [ 28.08, 510.66, 124.2, 528 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 510.66, 220.32, 528 ], "text": "14,124,779", "html_text": "14,124,779", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 510.66, 316.44, 528 ], "text": "7,676,415", "html_text": "7,676,415", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 510.66, 412.56, 528 ], "text": "8,453,400", "html_text": "8,453,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 510.66, 508.68, 528 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 510.66, 604.8, 528 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 493.32, 604.8, 510.66 ], "cells": [ { "location": [ 28.08, 493.32, 124.2, 510.66 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 493.32, 220.32, 510.66 ], "text": "143,397,815", "html_text": "143,397,815", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 493.32, 316.44, 510.66 ], "text": "125,066,215", "html_text": "125,066,215", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 493.32, 412.56, 510.66 ], "text": "127,267,300", "html_text": "127,267,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 493.32, 508.68, 510.66 ], "text": "105,468,800", "html_text": "105,468,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 493.32, 604.8, 510.66 ], "text": "108,222,200", "html_text": "108,222,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 475.98, 604.8, 493.32 ], "cells": [ { "location": [ 28.08, 475.98, 124.2, 493.32 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 475.98, 220.32, 493.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 475.98, 316.44, 493.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 475.98, 412.56, 493.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 475.98, 508.68, 493.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 475.98, 604.8, 493.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 458.64, 604.8, 475.98 ], "cells": [ { "location": [ 28.08, 458.64, 124.2, 475.98 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 458.64, 220.32, 475.98 ], "text": "423,200", "html_text": "423,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 458.64, 316.44, 475.98 ], "text": "400,700", "html_text": "400,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 458.64, 412.56, 475.98 ], "text": "398,800", "html_text": "398,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 458.64, 508.68, 475.98 ], "text": "373,100", "html_text": "373,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 458.64, 604.8, 475.98 ], "text": "381,600", "html_text": "381,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 441.3, 604.8, 458.64 ], "cells": [ { "location": [ 28.08, 441.3, 124.2, 458.64 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 441.3, 220.32, 458.64 ], "text": "38,700", "html_text": "38,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 441.3, 316.44, 458.64 ], "text": "40,500", "html_text": "40,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 441.3, 412.56, 458.64 ], "text": "40,600", "html_text": "40,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 441.3, 508.68, 458.64 ], "text": "41,600", "html_text": "41,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 441.3, 604.8, 458.64 ], "text": "41,600", "html_text": "41,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 423.96, 604.8, 441.3 ], "cells": [ { "location": [ 28.08, 423.96, 124.2, 441.3 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 423.96, 220.32, 441.3 ], "text": "11,591,536", "html_text": "11,591,536", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 423.96, 316.44, 441.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 423.96, 412.56, 441.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 423.96, 508.68, 441.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 423.96, 604.8, 441.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 406.62, 604.8, 423.96 ], "cells": [ { "location": [ 28.08, 406.62, 124.2, 423.96 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 406.62, 220.32, 423.96 ], "text": "126,719,600", "html_text": "126,719,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 406.62, 316.44, 423.96 ], "text": "116,948,600", "html_text": "116,948,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 406.62, 412.56, 423.96 ], "text": "118,374,500", "html_text": "118,374,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 406.62, 508.68, 423.96 ], "text": "105,054,100", "html_text": "105,054,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 406.62, 604.8, 423.96 ], "text": "107,799,000", "html_text": "107,799,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 389.28, 604.8, 406.62 ], "cells": [ { "location": [ 28.08, 389.28, 124.2, 406.62 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 389.28, 220.32, 406.62 ], "text": "138,773,036", "html_text": "138,773,036", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 389.28, 316.44, 406.62 ], "text": "117,389,800", "html_text": "117,389,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 389.28, 412.56, 406.62 ], "text": "118,813,900", "html_text": "118,813,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 389.28, 508.68, 406.62 ], "text": "105,468,800", "html_text": "105,468,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 389.28, 604.8, 406.62 ], "text": "108,222,200", "html_text": "108,222,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 371.94, 604.8, 389.28 ], "cells": [ { "location": [ 28.08, 371.94, 124.2, 389.28 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 371.94, 220.32, 389.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 371.94, 316.44, 389.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 371.94, 412.56, 389.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 371.94, 508.68, 389.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 371.94, 604.8, 389.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.08, 354.6, 604.8, 371.94 ], "cells": [ { "location": [ 28.08, 354.6, 124.2, 371.94 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 354.6, 220.32, 371.94 ], "text": "129,273,036", "html_text": "129,273,036", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 354.6, 316.44, 371.94 ], "text": "117,389,800", "html_text": "117,389,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 354.6, 412.56, 371.94 ], "text": "118,813,900", "html_text": "118,813,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 354.6, 508.68, 371.94 ], "text": "105,468,800", "html_text": "105,468,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 354.6, 604.8, 371.94 ], "text": "108,222,200", "html_text": "108,222,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.08, 337.26, 604.8, 354.6 ], "cells": [ { "location": [ 28.08, 337.26, 124.2, 354.6 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 337.26, 220.32, 354.6 ], "text": "9,500,000", "html_text": "9,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 337.26, 316.44, 354.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 337.26, 412.56, 354.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 337.26, 508.68, 354.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 337.26, 604.8, 354.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 28.08, 319.92, 604.8, 337.26 ], "cells": [ { "location": [ 28.08, 319.92, 124.2, 337.26 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 319.92, 220.32, 337.26 ], "text": "138,773,036", "html_text": "138,773,036", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 319.92, 316.44, 337.26 ], "text": "117,389,800", "html_text": "117,389,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 319.92, 412.56, 337.26 ], "text": "118,813,900", "html_text": "118,813,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 319.92, 508.68, 337.26 ], "text": "105,468,800", "html_text": "105,468,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 319.92, 604.8, 337.26 ], "text": "108,222,200", "html_text": "108,222,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 28.08, 302.58, 604.8, 319.92 ], "cells": [ { "location": [ 28.08, 302.58, 124.2, 319.92 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 302.58, 220.32, 319.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 302.58, 316.44, 319.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 302.58, 412.56, 319.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 302.58, 508.68, 319.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 302.58, 604.8, 319.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 28.08, 285.24, 604.8, 302.58 ], "cells": [ { "location": [ 28.08, 285.24, 124.2, 302.58 ], "text": "School Facilities Construction Commission", "html_text": "School Facilities Construction Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 285.24, 220.32, 302.58 ], "text": "136,681,500", "html_text": "136,681,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 285.24, 316.44, 302.58 ], "text": "117,389,800", "html_text": "117,389,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 285.24, 412.56, 302.58 ], "text": "118,813,900", "html_text": "118,813,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 285.24, 508.68, 302.58 ], "text": "105,468,800", "html_text": "105,468,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 285.24, 604.8, 302.58 ], "text": "108,222,200", "html_text": "108,222,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 28.08, 267.9, 604.8, 285.24 ], "cells": [ { "location": [ 28.08, 267.9, 124.2, 285.24 ], "text": "SFCC Construction Grants", "html_text": "SFCC Construction Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 267.9, 220.32, 285.24 ], "text": "2,091,536", "html_text": "2,091,536", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 267.9, 316.44, 285.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 267.9, 412.56, 285.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 267.9, 508.68, 285.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 267.9, 604.8, 285.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 28.08, 250.56, 604.8, 267.9 ], "cells": [ { "location": [ 28.08, 250.56, 124.2, 267.9 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 250.56, 220.32, 267.9 ], "text": "138,773,036", "html_text": "138,773,036", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 250.56, 316.44, 267.9 ], "text": "117,389,800", "html_text": "117,389,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 250.56, 412.56, 267.9 ], "text": "118,813,900", "html_text": "118,813,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 250.56, 508.68, 267.9 ], "text": "105,468,800", "html_text": "105,468,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 250.56, 604.8, 267.9 ], "text": "108,222,200", "html_text": "108,222,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 28, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 61, "type": "TEXT", "location": { "l": 25.44, "t": 237.84, "r": 604.32, "b": 175.68 }, "text": "The School Facilities Construction Commission (SFCC), created by the 1985 Extraordinary Session of the General Assembly (KRS 157.611 et seq.), exists to assist local school districts with their school building needs. The Commission is responsible for the distribution of state funds via offers of assistance for approved building or renovation projects. The Commission is empowered to act on behalf of local school districts to issue bonds in the name of the Commission and to enter into lease arrangements with local boards of education to finance construction of new facilities or major renovation of existing school facilities.", "reading_order": 2 }, { "page": 61, "type": "TEXT", "location": { "l": 25.44, "t": 167.76, "r": 601.92, "b": 94.08 }, "text": "Offers of assistance are made to eligible local school districts that have demonstrated a reasonable local effort to provide adequate school facilities but still have unmet building needs. Required local effort consists of a levy equivalent to at least five cents per hundred dollars of assessed valuation as well as available funds within a district's capital outlay and building funds and related bonding capacity. Unmet building needs are the costs of projects on a district's facilities plan as approved by the Kentucky Department of Education that remain after the application of local effort. A given district qualifies for offers of assistance based on its unmet need relative to unmet need statewide.", "reading_order": 3 }, { "page": 61, "type": "TEXT", "location": { "l": 25.68, "t": 85.92, "r": 594.24, "b": 60 }, "text": "The School Facilities Construction Commission is also charged with distributing state funds allocated to the Kentucky Education Technology System's trust fund to assist local school districts in addressing their unmet education technology needs.", "reading_order": 4 }, { "page": 61, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.56, "b": 9.36 }, "text": "52", "reading_order": 5 } ] }, { "page": 62, "items": [ { "page": 62, "type": "TITLE", "location": { "l": 26.64, "t": 765.36, "r": 59.76, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 62, "type": "TEXT", "location": { "l": 25.92, "t": 743.52, "r": 590.4, "b": 694.08 }, "text": "The budget includes sufficient funds to support debt service necessary to fulfill commitments made by previous sessions of the General Assembly in authorizing additional bonded indebtedness and related offers of assistance to local school districts. Restricted Funds from the Emergency and Targeted Investment Fund in the amount of $8,453,400 are included to support debt service on previously issued bonds in fiscal year 2027.", "reading_order": 1 }, { "page": 62, "type": "TEXT", "location": { "l": 25.92, "t": 685.2, "r": 571.2, "b": 660.24 }, "text": "The budget authorizes the School Facilities Construction Commission to make an additional $100,000,000 in new offers of assistance during the 2026-2028 biennium in anticipation of debt service availability during the 2028-2030 biennium.", "reading_order": 2 }, { "page": 62, "type": "TEXT", "location": { "l": 25.92, "t": 651.6, "r": 598.32, "b": 626.16 }, "text": "New General Fund debt service in the amount of $1,503,000 in fiscal year 2027 and $3,006,000 in fiscal year 2028 is included to support new bonds authorized in the capital budget.", "reading_order": 3 }, { "page": 62, "type": "TEXT", "location": { "l": 25.92, "t": 616.8, "r": 600.48, "b": 579.84 }, "text": "I ne Governor's budget directs unallocated bond funds from the School Facility Assistance Fund appropriated in the 2024-2026 biennial budget to Augusta Independent school system in the amount of $2,679,000 and to Marion County schools in the amount of $9,870,000 in fiscal year 2027 to supplement funding received in the 2024-26 budget needed to complete their capital projects.", "reading_order": 4 }, { "page": 62, "type": "TEXT", "location": { "l": 25.92, "t": 571.44, "r": 589.92, "b": 546.48 }, "text": "The Governor's budget includes additional General Fund in the amount of $5,200 in fiscal year 2027 and $10,700 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 5 }, { "page": 62, "type": "TEXT", "location": { "l": 311.28, "t": 18.24, "r": 322.32, "b": 9.12 }, "text": "53", "reading_order": 6 } ] }, { "page": 63, "items": [ { "page": 63, "type": "TABLE", "location": { "l": 26.4, "t": 764.88, "r": 607.2, "b": 292.08 }, "text": "
General Government Teachers' Retirement System
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation767,731,100846,740,7001,037,231,2001,225,339,0001,277,624,600
Budget Reserve(39,325,100)40,000,00040,000,000
Special Appropriation
Total General Fund728,406,000886,740,7001,077,231,2001,225,339,0001,277,624,600
Restricted Funds
Balance Forward184,366607,5081,174,500
Current Receipts118,756(109,944)
Non-Revenue Receipts19,068,33220,479,68620,959,90023,326,30024,418,700
Total Restricted Funds19,371,45520,977,25122,134,40023,326,30024,418,700
TOTAL SOURCE OF FUNDS747,777,455907,717,9511,099,365,6001,248,665,3001,302,043,300
EXPENDITURES BY CLASS
Personnel Costs14,834,99315,606,39117,477,80017,763,00018,055,400
Operating Expenses3,928,9544,163,8884,580,7005,487,4006,287,400
Grants Loans Benefits728,406,000886,771,1431,077,231,2001,225,339,0001,277,624,600
Capital Outlay75,90075,90075,900
Construction2,024
TOTAL EXPENDITURES747,169,946906,543,4471,099,365,6001,248,665,3001,302,043,300
EXPENDITURES BY FUND SOURCE
General Fund728,406,000886,740,7001,077,231,2001,225,339,0001,277,624,600
Restricted Funds18,763,94619,802,74722,134,40023,326,30024,418,700
TOTAL EXPENDITURES747,169,946906,543,4471,099,365,6001,248,665,3001,302,043,300
EXPENDITURES BY UNIT
Teachers' Retirement System747,169,946906,543,4471,099,365,6001,248,665,3001,302,043,300
TOTAL EXPENDITURES747,169,946906,543,4471,099,365,6001,248,665,3001,302,043,300
", "rows": [ { "row_index": 0, "location": [ 26.4, 747.9943, 607.2, 764.88 ], "cells": [ { "location": [ 26.4, 747.9943, 123.2, 764.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 747.9943, 607.2, 764.88 ], "text": "General Government Teachers' Retirement System", "html_text": "General Government Teachers' Retirement System", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 731.1086, 607.2, 747.9943 ], "cells": [ { "location": [ 26.4, 731.1086, 123.2, 747.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 731.1086, 220, 747.9943 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 731.1086, 316.8, 747.9943 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 731.1086, 413.6, 747.9943 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 731.1086, 510.4, 747.9943 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 731.1086, 607.2, 747.9943 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 714.2229, 607.2, 731.1086 ], "cells": [ { "location": [ 26.4, 714.2229, 123.2, 731.1086 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 714.2229, 220, 731.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 714.2229, 316.8, 731.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 714.2229, 413.6, 731.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 714.2229, 510.4, 731.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 714.2229, 607.2, 731.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 697.3371, 607.2, 714.2229 ], "cells": [ { "location": [ 26.4, 697.3371, 123.2, 714.2229 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 697.3371, 220, 714.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 697.3371, 316.8, 714.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 697.3371, 413.6, 714.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 697.3371, 510.4, 714.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 697.3371, 607.2, 714.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 680.4514, 607.2, 697.3371 ], "cells": [ { "location": [ 26.4, 680.4514, 123.2, 697.3371 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 680.4514, 220, 697.3371 ], "text": "767,731,100", "html_text": "767,731,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 680.4514, 316.8, 697.3371 ], "text": "846,740,700", "html_text": "846,740,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 680.4514, 413.6, 697.3371 ], "text": "1,037,231,200", "html_text": "1,037,231,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 680.4514, 510.4, 697.3371 ], "text": "1,225,339,000", "html_text": "1,225,339,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 680.4514, 607.2, 697.3371 ], "text": "1,277,624,600", "html_text": "1,277,624,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 663.5657, 607.2, 680.4514 ], "cells": [ { "location": [ 26.4, 663.5657, 123.2, 680.4514 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 663.5657, 220, 680.4514 ], "text": "(39,325,100)", "html_text": "(39,325,100)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 663.5657, 316.8, 680.4514 ], "text": "40,000,000", "html_text": "40,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 663.5657, 413.6, 680.4514 ], "text": "40,000,000", "html_text": "40,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 663.5657, 510.4, 680.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 663.5657, 607.2, 680.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 646.68, 607.2, 663.5657 ], "cells": [ { "location": [ 26.4, 646.68, 123.2, 663.5657 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 646.68, 220, 663.5657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 646.68, 316.8, 663.5657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 646.68, 413.6, 663.5657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 646.68, 510.4, 663.5657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 646.68, 607.2, 663.5657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 629.7943, 607.2, 646.68 ], "cells": [ { "location": [ 26.4, 629.7943, 123.2, 646.68 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 629.7943, 220, 646.68 ], "text": "728,406,000", "html_text": "728,406,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 629.7943, 316.8, 646.68 ], "text": "886,740,700", "html_text": "886,740,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 629.7943, 413.6, 646.68 ], "text": "1,077,231,200", "html_text": "1,077,231,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 629.7943, 510.4, 646.68 ], "text": "1,225,339,000", "html_text": "1,225,339,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 629.7943, 607.2, 646.68 ], "text": "1,277,624,600", "html_text": "1,277,624,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 612.9086, 607.2, 629.7943 ], "cells": [ { "location": [ 26.4, 612.9086, 123.2, 629.7943 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 612.9086, 220, 629.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 612.9086, 316.8, 629.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 612.9086, 413.6, 629.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 612.9086, 510.4, 629.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 612.9086, 607.2, 629.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 596.0229, 607.2, 612.9086 ], "cells": [ { "location": [ 26.4, 596.0229, 123.2, 612.9086 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 596.0229, 220, 612.9086 ], "text": "184,366", "html_text": "184,366", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 596.0229, 316.8, 612.9086 ], "text": "607,508", "html_text": "607,508", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 596.0229, 413.6, 612.9086 ], "text": "1,174,500", "html_text": "1,174,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 596.0229, 510.4, 612.9086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 596.0229, 607.2, 612.9086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 579.1371, 607.2, 596.0229 ], "cells": [ { "location": [ 26.4, 579.1371, 123.2, 596.0229 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 579.1371, 220, 596.0229 ], "text": "118,756", "html_text": "118,756", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 579.1371, 316.8, 596.0229 ], "text": "(109,944)", "html_text": "(109,944)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 579.1371, 413.6, 596.0229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 579.1371, 510.4, 596.0229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 579.1371, 607.2, 596.0229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 562.2514, 607.2, 579.1371 ], "cells": [ { "location": [ 26.4, 562.2514, 123.2, 579.1371 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 562.2514, 220, 579.1371 ], "text": "19,068,332", "html_text": "19,068,332", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 562.2514, 316.8, 579.1371 ], "text": "20,479,686", "html_text": "20,479,686", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 562.2514, 413.6, 579.1371 ], "text": "20,959,900", "html_text": "20,959,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 562.2514, 510.4, 579.1371 ], "text": "23,326,300", "html_text": "23,326,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 562.2514, 607.2, 579.1371 ], "text": "24,418,700", "html_text": "24,418,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 545.3657, 607.2, 562.2514 ], "cells": [ { "location": [ 26.4, 545.3657, 123.2, 562.2514 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 545.3657, 220, 562.2514 ], "text": "19,371,455", "html_text": "19,371,455", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 545.3657, 316.8, 562.2514 ], "text": "20,977,251", "html_text": "20,977,251", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 545.3657, 413.6, 562.2514 ], "text": "22,134,400", "html_text": "22,134,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 545.3657, 510.4, 562.2514 ], "text": "23,326,300", "html_text": "23,326,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 545.3657, 607.2, 562.2514 ], "text": "24,418,700", "html_text": "24,418,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 528.48, 607.2, 545.3657 ], "cells": [ { "location": [ 26.4, 528.48, 123.2, 545.3657 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 528.48, 220, 545.3657 ], "text": "747,777,455", "html_text": "747,777,455", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 528.48, 316.8, 545.3657 ], "text": "907,717,951", "html_text": "907,717,951", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 528.48, 413.6, 545.3657 ], "text": "1,099,365,600", "html_text": "1,099,365,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 528.48, 510.4, 545.3657 ], "text": "1,248,665,300", "html_text": "1,248,665,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 528.48, 607.2, 545.3657 ], "text": "1,302,043,300", "html_text": "1,302,043,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 511.5943, 607.2, 528.48 ], "cells": [ { "location": [ 26.4, 511.5943, 123.2, 528.48 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 511.5943, 220, 528.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 511.5943, 316.8, 528.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 511.5943, 413.6, 528.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 511.5943, 510.4, 528.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 511.5943, 607.2, 528.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 494.7086, 607.2, 511.5943 ], "cells": [ { "location": [ 26.4, 494.7086, 123.2, 511.5943 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 494.7086, 220, 511.5943 ], "text": "14,834,993", "html_text": "14,834,993", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 494.7086, 316.8, 511.5943 ], "text": "15,606,391", "html_text": "15,606,391", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 494.7086, 413.6, 511.5943 ], "text": "17,477,800", "html_text": "17,477,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 494.7086, 510.4, 511.5943 ], "text": "17,763,000", "html_text": "17,763,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 494.7086, 607.2, 511.5943 ], "text": "18,055,400", "html_text": "18,055,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 477.8229, 607.2, 494.7086 ], "cells": [ { "location": [ 26.4, 477.8229, 123.2, 494.7086 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 477.8229, 220, 494.7086 ], "text": "3,928,954", "html_text": "3,928,954", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 477.8229, 316.8, 494.7086 ], "text": "4,163,888", "html_text": "4,163,888", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 477.8229, 413.6, 494.7086 ], "text": "4,580,700", "html_text": "4,580,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 477.8229, 510.4, 494.7086 ], "text": "5,487,400", "html_text": "5,487,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 477.8229, 607.2, 494.7086 ], "text": "6,287,400", "html_text": "6,287,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 460.9371, 607.2, 477.8229 ], "cells": [ { "location": [ 26.4, 460.9371, 123.2, 477.8229 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 460.9371, 220, 477.8229 ], "text": "728,406,000", "html_text": "728,406,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 460.9371, 316.8, 477.8229 ], "text": "886,771,143", "html_text": "886,771,143", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 460.9371, 413.6, 477.8229 ], "text": "1,077,231,200", "html_text": "1,077,231,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 460.9371, 510.4, 477.8229 ], "text": "1,225,339,000", "html_text": "1,225,339,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 460.9371, 607.2, 477.8229 ], "text": "1,277,624,600", "html_text": "1,277,624,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 444.0514, 607.2, 460.9371 ], "cells": [ { "location": [ 26.4, 444.0514, 123.2, 460.9371 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 444.0514, 220, 460.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 444.0514, 316.8, 460.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 444.0514, 413.6, 460.9371 ], "text": "75,900", "html_text": "75,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 444.0514, 510.4, 460.9371 ], "text": "75,900", "html_text": "75,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 444.0514, 607.2, 460.9371 ], "text": "75,900", "html_text": "75,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 427.1657, 607.2, 444.0514 ], "cells": [ { "location": [ 26.4, 427.1657, 123.2, 444.0514 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 427.1657, 220, 444.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 427.1657, 316.8, 444.0514 ], "text": "2,024", "html_text": "2,024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 427.1657, 413.6, 444.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 427.1657, 510.4, 444.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 427.1657, 607.2, 444.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 410.28, 607.2, 427.1657 ], "cells": [ { "location": [ 26.4, 410.28, 123.2, 427.1657 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 410.28, 220, 427.1657 ], "text": "747,169,946", "html_text": "747,169,946", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 410.28, 316.8, 427.1657 ], "text": "906,543,447", "html_text": "906,543,447", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 410.28, 413.6, 427.1657 ], "text": "1,099,365,600", "html_text": "1,099,365,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 410.28, 510.4, 427.1657 ], "text": "1,248,665,300", "html_text": "1,248,665,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 410.28, 607.2, 427.1657 ], "text": "1,302,043,300", "html_text": "1,302,043,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 393.3943, 607.2, 410.28 ], "cells": [ { "location": [ 26.4, 393.3943, 123.2, 410.28 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 393.3943, 220, 410.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 393.3943, 316.8, 410.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 393.3943, 413.6, 410.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 393.3943, 510.4, 410.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 393.3943, 607.2, 410.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 376.5086, 607.2, 393.3943 ], "cells": [ { "location": [ 26.4, 376.5086, 123.2, 393.3943 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 376.5086, 220, 393.3943 ], "text": "728,406,000", "html_text": "728,406,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 376.5086, 316.8, 393.3943 ], "text": "886,740,700", "html_text": "886,740,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 376.5086, 413.6, 393.3943 ], "text": "1,077,231,200", "html_text": "1,077,231,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 376.5086, 510.4, 393.3943 ], "text": "1,225,339,000", "html_text": "1,225,339,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 376.5086, 607.2, 393.3943 ], "text": "1,277,624,600", "html_text": "1,277,624,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 359.6229, 607.2, 376.5086 ], "cells": [ { "location": [ 26.4, 359.6229, 123.2, 376.5086 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 359.6229, 220, 376.5086 ], "text": "18,763,946", "html_text": "18,763,946", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 359.6229, 316.8, 376.5086 ], "text": "19,802,747", "html_text": "19,802,747", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 359.6229, 413.6, 376.5086 ], "text": "22,134,400", "html_text": "22,134,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 359.6229, 510.4, 376.5086 ], "text": "23,326,300", "html_text": "23,326,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 359.6229, 607.2, 376.5086 ], "text": "24,418,700", "html_text": "24,418,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.4, 342.7371, 607.2, 359.6229 ], "cells": [ { "location": [ 26.4, 342.7371, 123.2, 359.6229 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 342.7371, 220, 359.6229 ], "text": "747,169,946", "html_text": "747,169,946", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 342.7371, 316.8, 359.6229 ], "text": "906,543,447", "html_text": "906,543,447", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 342.7371, 413.6, 359.6229 ], "text": "1,099,365,600", "html_text": "1,099,365,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 342.7371, 510.4, 359.6229 ], "text": "1,248,665,300", "html_text": "1,248,665,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 342.7371, 607.2, 359.6229 ], "text": "1,302,043,300", "html_text": "1,302,043,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.4, 325.8514, 607.2, 342.7371 ], "cells": [ { "location": [ 26.4, 325.8514, 123.2, 342.7371 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 325.8514, 220, 342.7371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 325.8514, 316.8, 342.7371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 325.8514, 413.6, 342.7371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 325.8514, 510.4, 342.7371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 325.8514, 607.2, 342.7371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.4, 308.9657, 607.2, 325.8514 ], "cells": [ { "location": [ 26.4, 308.9657, 123.2, 325.8514 ], "text": "Teachers' Retirement System", "html_text": "Teachers' Retirement System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 308.9657, 220, 325.8514 ], "text": "747,169,946", "html_text": "747,169,946", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 308.9657, 316.8, 325.8514 ], "text": "906,543,447", "html_text": "906,543,447", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 308.9657, 413.6, 325.8514 ], "text": "1,099,365,600", "html_text": "1,099,365,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 308.9657, 510.4, 325.8514 ], "text": "1,248,665,300", "html_text": "1,248,665,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 308.9657, 607.2, 325.8514 ], "text": "1,302,043,300", "html_text": "1,302,043,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.4, 292.08, 607.2, 308.9657 ], "cells": [ { "location": [ 26.4, 292.08, 123.2, 308.9657 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 292.08, 220, 308.9657 ], "text": "747,169,946", "html_text": "747,169,946", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 292.08, 316.8, 308.9657 ], "text": "906,543,447", "html_text": "906,543,447", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 292.08, 413.6, 308.9657 ], "text": "1,099,365,600", "html_text": "1,099,365,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 292.08, 510.4, 308.9657 ], "text": "1,248,665,300", "html_text": "1,248,665,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 292.08, 607.2, 308.9657 ], "text": "1,302,043,300", "html_text": "1,302,043,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 28, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 63, "type": "TEXT", "location": { "l": 25.68, "t": 281.52, "r": 602.16, "b": 255.12 }, "text": "The Teachers' Retirement System, as defined in KRS 161.220 to 161.716, was established in 1940 to provide a broad program of retirement benefits, death and survivor benefits, medical insurance benefits, and disability benefits to its membership.", "reading_order": 1 }, { "page": 63, "type": "TEXT", "location": { "l": 25.44, "t": 246.72, "r": 602.64, "b": 161.04 }, "text": "Administration of the System is the responsibility of the eleven member Board of Trustees. Two of the members, the Commissioner of Education and the State Treasurer, are ex officio, serving by reason of their constitutional offices. Two members with investment experience are appointed by the Governor and subject to Senate confirmation. The members of the Retirement System elect the remaining seven trustees for four year terms and cannot exceed three consecutive terms. Four of these must be active members of the Retirement System, one must be a retired member, and two must be persons from outside the teaching profession. The Board of Trustees appoints an Executive Secretary who is responsible for the administration of the affairs of the Retirement System under policies established by the Board.", "reading_order": 2 }, { "page": 63, "type": "TEXT", "location": { "l": 25.44, "t": 152.88, "r": 597.84, "b": 78.72 }, "text": "Membership is comprised of all persons occupying positions in the public elementary or secondary schools for which certification is required. In addition, staff members of Western Kentucky University, Eastern Kentucky University, Morehead State University, Murray State University, Kentucky State University, professional staff of the Department of Education, Department of Workforce Development, faculty members of the School for the Deaf, the School for the Blind, as well as faculty of the state and area vocational schools are members. Membership is mandatory for all persons teaching in the public schools or other institutions covered by the statutes governing teachers' retirement.", "reading_order": 3 }, { "page": 63, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.56, "b": 9.36 }, "text": "54", "reading_order": 4 } ] }, { "page": 64, "items": [ { "page": 64, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 605.52, "b": 692.16 }, "text": "Benefits are financed through member contributions, contributions by the state, and income accruing from the invested reserves of the system. The General Assembly has set the member contribution rate for non-university members at 12.855 percent of gross salary for members that joined the system prior to January 1, 2022 and 14.75 percent of gross salary on or after that date. Employers contribute 13.105 percent of gross salary for persons that joined the system prior to July 1, 2008, 14.105 percent for members that joined on or after July 1, 2008 but prior to January 1, 2022 and 10.75 percent for persons that joined on or after January 1, 2022.", "reading_order": 0 }, { "page": 64, "type": "TEXT", "location": { "l": 25.68, "t": 683.04, "r": 586.08, "b": 645.84 }, "text": "University faculty members who joined the system prior to January 1, 2022 contribute 10.4 percent of gross salary and their employer contribute 13.65 percent. University faculty members joining on or after January 1, 2022 contribute 9.775 percent of gross salary with the employer matching that amount.", "reading_order": 1 }, { "page": 64, "type": "TEXT", "location": { "l": 25.92, "t": 637.44, "r": 601.68, "b": 612 }, "text": "The employer match for Department of Education, Department of Workforce Development, and university employees is budgeted within these respective budget units and is then transferred to the Teachers' Retirement System.", "reading_order": 2 }, { "page": 64, "type": "TEXT", "location": { "l": 25.68, "t": 602.88, "r": 584.16, "b": 578.64 }, "text": "Funding for the employer match on behalf of local school district members is provided as an adjunct to the Support Education Excellence in Kentucky program (SEEK) within the Department of Education.", "reading_order": 3 }, { "page": 64, "type": "TITLE", "location": { "l": 26.64, "t": 569.28, "r": 60, "b": 556.56 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 64, "type": "TEXT", "location": { "l": 25.68, "t": 547.68, "r": 602.88, "b": 522 }, "text": "The Governor's budget fully funds the teachers' pension and medical benefits. An additional $128,289,000 from the General Fund is provided in fiscal year 2027 over the current budget and an additional $212,193,400 in fiscal year 2028.", "reading_order": 5 }, { "page": 64, "type": "TEXT", "location": { "l": 25.2, "t": 512.88, "r": 604.56, "b": 440.16 }, "text": "I ne system's actuary has determined that the medical insurance trust fund's unfunded liability will be fully funded after fiscal year 2027. The Governor's budget honors the promise made when the Shared Responsibility plan began in 2010 when active local school district certified employees began contributing a portion of their paycheck to the fund, by suspending KRS 161.540(1)(e) to permit them to return the 3.75 percent to their family budgets beginning July 1, 2027 since it is no longer needed to help finance the trust fund's liabilities. In fiscal year 2025, active certified local school district employees paid in $153 million to the fund which will now be retained by them.", "reading_order": 6 }, { "page": 64, "type": "TEXT", "location": { "l": 25.92, "t": 430.8, "r": 581.28, "b": 406.32 }, "text": "The budget includes an additional $43,418,800 from the General Fund in fiscal year 2027 to cover the actuarially determined shortfall in employer match from prior years.", "reading_order": 7 }, { "page": 64, "type": "TEXT", "location": { "l": 25.92, "t": 396.96, "r": 606.24, "b": 361.92 }, "text": "The budget includes additional General Fund to support the State Cost of Shared Responsibility in the amount of $16,400,000 in fiscal year 2027 and $28,200,000 in fiscal year 2028 for a total of $100,600,000 in fiscal year 2027 and $112,400,000 in fiscal year 2028.", "reading_order": 8 }, { "page": 64, "type": "TEXT", "location": { "l": 25.92, "t": 351.6, "r": 602.64, "b": 325.92 }, "text": "The Governor's budget includes additional funding in the amount of $286,600 in fiscal year 2027 and $579,000 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 9 }, { "page": 64, "type": "TEXT", "location": { "l": 25.92, "t": 316.8, "r": 585.36, "b": 281.04 }, "text": "The Governor's budget includes additional Restricted Funds in the amount of $900,000 in fiscal year 2027 and $1,700,000 in fiscal year 2028 to fund ongoing security upgrades and required system enhancements, to the Teacher's Retirement Pathway System.", "reading_order": 10 }, { "page": 64, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.56, "b": 9.12 }, "text": "55", "reading_order": 11 } ] }, { "page": 65, "items": [ { "page": 65, "type": "TABLE", "location": { "l": 28.08, "t": 770.16, "r": 605.76, "b": 474 }, "text": "
General Government Judgments
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Continuing Approp-General Fund17,279,65915,412,25314,597,300
Total General Fund17,279,65915,412,25314,597,300
TOTAL SOURCE OF FUNDS17,279,65915,412,25314,597,300
EXPENDITURES BY CLASS
Operating Expenses1,867,405815,00014,597,300
TOTAL EXPENDITURES1,867,405815,00014,597,300
EXPENDITURES BY FUND SOURCE
General Fund1,867,405815,00014,597,300
TOTAL EXPENDITURES1,867,405815,00014,597,300
EXPENDITURES BY UNIT
Judgments1,867,405815,00014,597,300
TOTAL EXPENDITURES1,867,405815,00014,597,300
", "rows": [ { "row_index": 0, "location": [ 28.08, 751.65, 605.76, 770.16 ], "cells": [ { "location": [ 28.08, 751.65, 124.36, 770.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 751.65, 605.76, 770.16 ], "text": "General Government Judgments", "html_text": "General Government Judgments", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 733.14, 605.76, 751.65 ], "cells": [ { "location": [ 28.08, 733.14, 124.36, 751.65 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 733.14, 220.64, 751.65 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 733.14, 316.92, 751.65 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 733.14, 413.2, 751.65 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 733.14, 509.48, 751.65 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 733.14, 605.76, 751.65 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 714.63, 605.76, 733.14 ], "cells": [ { "location": [ 28.08, 714.63, 124.36, 733.14 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 714.63, 220.64, 733.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 714.63, 316.92, 733.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 714.63, 413.2, 733.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 714.63, 509.48, 733.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 714.63, 605.76, 733.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 696.12, 605.76, 714.63 ], "cells": [ { "location": [ 28.08, 696.12, 124.36, 714.63 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 696.12, 220.64, 714.63 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 696.12, 316.92, 714.63 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 696.12, 413.2, 714.63 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 696.12, 509.48, 714.63 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 696.12, 605.76, 714.63 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 677.61, 605.76, 696.12 ], "cells": [ { "location": [ 28.08, 677.61, 124.36, 696.12 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 677.61, 220.64, 696.12 ], "text": "17,279,659", "html_text": "17,279,659", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 677.61, 316.92, 696.12 ], "text": "15,412,253", "html_text": "15,412,253", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 677.61, 413.2, 696.12 ], "text": "14,597,300", "html_text": "14,597,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 677.61, 509.48, 696.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 677.61, 605.76, 696.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 659.1, 605.76, 677.61 ], "cells": [ { "location": [ 28.08, 659.1, 124.36, 677.61 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 659.1, 220.64, 677.61 ], "text": "17,279,659", "html_text": "17,279,659", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 659.1, 316.92, 677.61 ], "text": "15,412,253", "html_text": "15,412,253", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 659.1, 413.2, 677.61 ], "text": "14,597,300", "html_text": "14,597,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 659.1, 509.48, 677.61 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 659.1, 605.76, 677.61 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 640.59, 605.76, 659.1 ], "cells": [ { "location": [ 28.08, 640.59, 124.36, 659.1 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 640.59, 220.64, 659.1 ], "text": "17,279,659", "html_text": "17,279,659", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 640.59, 316.92, 659.1 ], "text": "15,412,253", "html_text": "15,412,253", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 640.59, 413.2, 659.1 ], "text": "14,597,300", "html_text": "14,597,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 640.59, 509.48, 659.1 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 640.59, 605.76, 659.1 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 622.08, 605.76, 640.59 ], "cells": [ { "location": [ 28.08, 622.08, 124.36, 640.59 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 622.08, 220.64, 640.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 622.08, 316.92, 640.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 622.08, 413.2, 640.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 622.08, 509.48, 640.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 622.08, 605.76, 640.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 603.57, 605.76, 622.08 ], "cells": [ { "location": [ 28.08, 603.57, 124.36, 622.08 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 603.57, 220.64, 622.08 ], "text": "1,867,405", "html_text": "1,867,405", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 603.57, 316.92, 622.08 ], "text": "815,000", "html_text": "815,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 603.57, 413.2, 622.08 ], "text": "14,597,300", "html_text": "14,597,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 603.57, 509.48, 622.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 603.57, 605.76, 622.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 585.06, 605.76, 603.57 ], "cells": [ { "location": [ 28.08, 585.06, 124.36, 603.57 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 585.06, 220.64, 603.57 ], "text": "1,867,405", "html_text": "1,867,405", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 585.06, 316.92, 603.57 ], "text": "815,000", "html_text": "815,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 585.06, 413.2, 603.57 ], "text": "14,597,300", "html_text": "14,597,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 585.06, 509.48, 603.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 585.06, 605.76, 603.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 566.55, 605.76, 585.06 ], "cells": [ { "location": [ 28.08, 566.55, 124.36, 585.06 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 566.55, 220.64, 585.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 566.55, 316.92, 585.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 566.55, 413.2, 585.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 566.55, 509.48, 585.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 566.55, 605.76, 585.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 548.04, 605.76, 566.55 ], "cells": [ { "location": [ 28.08, 548.04, 124.36, 566.55 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 548.04, 220.64, 566.55 ], "text": "1,867,405", "html_text": "1,867,405", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 548.04, 316.92, 566.55 ], "text": "815,000", "html_text": "815,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 548.04, 413.2, 566.55 ], "text": "14,597,300", "html_text": "14,597,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 548.04, 509.48, 566.55 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 548.04, 605.76, 566.55 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 529.53, 605.76, 548.04 ], "cells": [ { "location": [ 28.08, 529.53, 124.36, 548.04 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 529.53, 220.64, 548.04 ], "text": "1,867,405", "html_text": "1,867,405", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 529.53, 316.92, 548.04 ], "text": "815,000", "html_text": "815,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 529.53, 413.2, 548.04 ], "text": "14,597,300", "html_text": "14,597,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 529.53, 509.48, 548.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 529.53, 605.76, 548.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 511.02, 605.76, 529.53 ], "cells": [ { "location": [ 28.08, 511.02, 124.36, 529.53 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 511.02, 220.64, 529.53 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 511.02, 316.92, 529.53 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 511.02, 413.2, 529.53 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 511.02, 509.48, 529.53 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 511.02, 605.76, 529.53 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 492.51, 605.76, 511.02 ], "cells": [ { "location": [ 28.08, 492.51, 124.36, 511.02 ], "text": "Judgments", "html_text": "Judgments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 492.51, 220.64, 511.02 ], "text": "1,867,405", "html_text": "1,867,405", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 492.51, 316.92, 511.02 ], "text": "815,000", "html_text": "815,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 492.51, 413.2, 511.02 ], "text": "14,597,300", "html_text": "14,597,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 492.51, 509.48, 511.02 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 492.51, 605.76, 511.02 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 474, 605.76, 492.51 ], "cells": [ { "location": [ 28.08, 474, 124.36, 492.51 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 474, 220.64, 492.51 ], "text": "1,867,405", "html_text": "1,867,405", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 474, 316.92, 492.51 ], "text": "815,000", "html_text": "815,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 474, 413.2, 492.51 ], "text": "14,597,300", "html_text": "14,597,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 474, 509.48, 492.51 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 474, 605.76, 492.51 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 16, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 65, "type": "TEXT", "location": { "l": 27.12, "t": 462, "r": 593.28, "b": 437.28 }, "text": "The Judgments budget unit is for the payment of judgments rendered against the Commonwealth upon a claim filed pursuant to KRS 45A.240 to 45A.270.", "reading_order": 1 }, { "page": 65, "type": "TITLE", "location": { "l": 26.88, "t": 428.16, "r": 60.24, "b": 414.72 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 65, "type": "TEXT", "location": { "l": 25.92, "t": 405.84, "r": 598.8, "b": 356.16 }, "text": "The payment of judgments above the appropriated amount shall be paid first from the General Fund Surplus, if available, or from the Budget Reserve Trust Fund, subject to the conditions and procedures provided in the appropriations act. Also included is continuing appropriation language allowing the current year appropriation balance to carry forward through the end of the biennium to the extent that there is any balance available.", "reading_order": 3 }, { "page": 65, "type": "TEXT", "location": { "l": 311.04, "t": 18.72, "r": 322.32, "b": 8.88 }, "text": "56", "reading_order": 4 } ] }, { "page": 66, "items": [ { "page": 66, "type": "TABLE", "location": { "l": 27.36, "t": 765.36, "r": 606.24, "b": 266.16 }, "text": "
General Government\\nAppropriations Not Otherwise Classified
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS\\nGeneral Fund
Regular Appropriation20,526,40016,750,30016,750,30017,653,30017,653,300
Mandated Allotments3,522,000
Total General Fund20,526,40020,272,30016,750,30017,653,30017,653,300
TOTAL SOURCE OF FUNDS20,526,40020,272,30016,750,30017,653,30017,653,300
EXPENDITURES BY CLASS
Personnel Costs12,864,56814,640,54712,782,40012,782,40012,782,400
Operating Expenses6,575,2535,322,7793,967,9004,870,9004,870,900
TOTAL EXPENDITURES19,439,82119,963,32616,750,30017,653,30017,653,300
EXPENDITURES BY FUND SOURCE
General Fund19,439,82119,963,32616,750,30017,653,30017,653,300
TOTAL EXPENDITURES19,439,82119,963,32616,750,30017,653,30017,653,300
EXPENDITURES BY UNIT
Attorney General Expense257,650236,911370,700370,700370,700
Board of Claims715,284166,757245,200245,200245,200
Guardian Ad Litem12,502,73314,276,83712,348,30012,348,30012,348,300
Prior Year Claims253,000253,000253,000
Unredeemed Checks Refunded3,384,2993,152,0392,461,8002,461,8002,461,800
Involuntary Commitments-ICF/MR104,185126,80063,40063,40063,400
Frankfort In Lieu of Taxes846,000200,000200,000903,000903,000
Survivor Benefits1,532,3841,692,384690,900690,900690,900
Med Malpractice Liability Ins Reimb59,89174,25677,90077,90077,900
Blanket Employee Bonds37,39637,34339,10039,10039,100
Frankfort Independent Schools In Lieu of Taxes100,000100,000
Franklin County Schools In Lieu of Taxes100,000100,000
TOTAL EXPENDITURES19,439,82119,963,32616,750,30017,653,30017,653,300
", "rows": [ { "row_index": 0, "location": [ 27.36, 747.5314, 606.24, 765.36 ], "cells": [ { "location": [ 27.36, 747.5314, 123.84, 765.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 747.5314, 606.24, 765.36 ], "text": "General Government\\nAppropriations Not Otherwise Classified", "html_text": "General Government\\nAppropriations Not Otherwise Classified", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 729.7029, 606.24, 747.5314 ], "cells": [ { "location": [ 27.36, 729.7029, 123.84, 747.5314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 729.7029, 220.32, 747.5314 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 729.7029, 316.8, 747.5314 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 729.7029, 413.28, 747.5314 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 729.7029, 509.76, 747.5314 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 729.7029, 606.24, 747.5314 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 711.8743, 606.24, 729.7029 ], "cells": [ { "location": [ 27.36, 711.8743, 123.84, 729.7029 ], "text": "SOURCE OF FUNDS\\nGeneral Fund", "html_text": "SOURCE OF FUNDS\\nGeneral Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 711.8743, 220.32, 729.7029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 711.8743, 316.8, 729.7029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 711.8743, 413.28, 729.7029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 711.8743, 509.76, 729.7029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 711.8743, 606.24, 729.7029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 694.0457, 606.24, 711.8743 ], "cells": [ { "location": [ 27.36, 694.0457, 123.84, 711.8743 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 694.0457, 220.32, 711.8743 ], "text": "20,526,400", "html_text": "20,526,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 694.0457, 316.8, 711.8743 ], "text": "16,750,300", "html_text": "16,750,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 694.0457, 413.28, 711.8743 ], "text": "16,750,300", "html_text": "16,750,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 694.0457, 509.76, 711.8743 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 694.0457, 606.24, 711.8743 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 676.2171, 606.24, 694.0457 ], "cells": [ { "location": [ 27.36, 676.2171, 123.84, 694.0457 ], "text": "Mandated Allotments", "html_text": "Mandated Allotments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 676.2171, 220.32, 694.0457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 676.2171, 316.8, 694.0457 ], "text": "3,522,000", "html_text": "3,522,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 676.2171, 413.28, 694.0457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 676.2171, 509.76, 694.0457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 676.2171, 606.24, 694.0457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 658.3886, 606.24, 676.2171 ], "cells": [ { "location": [ 27.36, 658.3886, 123.84, 676.2171 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 658.3886, 220.32, 676.2171 ], "text": "20,526,400", "html_text": "20,526,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 658.3886, 316.8, 676.2171 ], "text": "20,272,300", "html_text": "20,272,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 658.3886, 413.28, 676.2171 ], "text": "16,750,300", "html_text": "16,750,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 658.3886, 509.76, 676.2171 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 658.3886, 606.24, 676.2171 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 640.56, 606.24, 658.3886 ], "cells": [ { "location": [ 27.36, 640.56, 123.84, 658.3886 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 640.56, 220.32, 658.3886 ], "text": "20,526,400", "html_text": "20,526,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 640.56, 316.8, 658.3886 ], "text": "20,272,300", "html_text": "20,272,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 640.56, 413.28, 658.3886 ], "text": "16,750,300", "html_text": "16,750,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 640.56, 509.76, 658.3886 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 640.56, 606.24, 658.3886 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 622.7314, 606.24, 640.56 ], "cells": [ { "location": [ 27.36, 622.7314, 123.84, 640.56 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 622.7314, 220.32, 640.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 622.7314, 316.8, 640.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 622.7314, 413.28, 640.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 622.7314, 509.76, 640.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 622.7314, 606.24, 640.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 604.9029, 606.24, 622.7314 ], "cells": [ { "location": [ 27.36, 604.9029, 123.84, 622.7314 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 604.9029, 220.32, 622.7314 ], "text": "12,864,568", "html_text": "12,864,568", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 604.9029, 316.8, 622.7314 ], "text": "14,640,547", "html_text": "14,640,547", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 604.9029, 413.28, 622.7314 ], "text": "12,782,400", "html_text": "12,782,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 604.9029, 509.76, 622.7314 ], "text": "12,782,400", "html_text": "12,782,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 604.9029, 606.24, 622.7314 ], "text": "12,782,400", "html_text": "12,782,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 587.0743, 606.24, 604.9029 ], "cells": [ { "location": [ 27.36, 587.0743, 123.84, 604.9029 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 587.0743, 220.32, 604.9029 ], "text": "6,575,253", "html_text": "6,575,253", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 587.0743, 316.8, 604.9029 ], "text": "5,322,779", "html_text": "5,322,779", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 587.0743, 413.28, 604.9029 ], "text": "3,967,900", "html_text": "3,967,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 587.0743, 509.76, 604.9029 ], "text": "4,870,900", "html_text": "4,870,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 587.0743, 606.24, 604.9029 ], "text": "4,870,900", "html_text": "4,870,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 569.2457, 606.24, 587.0743 ], "cells": [ { "location": [ 27.36, 569.2457, 123.84, 587.0743 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 569.2457, 220.32, 587.0743 ], "text": "19,439,821", "html_text": "19,439,821", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 569.2457, 316.8, 587.0743 ], "text": "19,963,326", "html_text": "19,963,326", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 569.2457, 413.28, 587.0743 ], "text": "16,750,300", "html_text": "16,750,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 569.2457, 509.76, 587.0743 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 569.2457, 606.24, 587.0743 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 551.4171, 606.24, 569.2457 ], "cells": [ { "location": [ 27.36, 551.4171, 123.84, 569.2457 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 551.4171, 220.32, 569.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 551.4171, 316.8, 569.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 551.4171, 413.28, 569.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 551.4171, 509.76, 569.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 551.4171, 606.24, 569.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 533.5886, 606.24, 551.4171 ], "cells": [ { "location": [ 27.36, 533.5886, 123.84, 551.4171 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 533.5886, 220.32, 551.4171 ], "text": "19,439,821", "html_text": "19,439,821", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 533.5886, 316.8, 551.4171 ], "text": "19,963,326", "html_text": "19,963,326", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 533.5886, 413.28, 551.4171 ], "text": "16,750,300", "html_text": "16,750,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 533.5886, 509.76, 551.4171 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 533.5886, 606.24, 551.4171 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 515.76, 606.24, 533.5886 ], "cells": [ { "location": [ 27.36, 515.76, 123.84, 533.5886 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 515.76, 220.32, 533.5886 ], "text": "19,439,821", "html_text": "19,439,821", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 515.76, 316.8, 533.5886 ], "text": "19,963,326", "html_text": "19,963,326", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 515.76, 413.28, 533.5886 ], "text": "16,750,300", "html_text": "16,750,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 515.76, 509.76, 533.5886 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 515.76, 606.24, 533.5886 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 497.9314, 606.24, 515.76 ], "cells": [ { "location": [ 27.36, 497.9314, 123.84, 515.76 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 497.9314, 220.32, 515.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 497.9314, 316.8, 515.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 497.9314, 413.28, 515.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 497.9314, 509.76, 515.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 497.9314, 606.24, 515.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 480.1029, 606.24, 497.9314 ], "cells": [ { "location": [ 27.36, 480.1029, 123.84, 497.9314 ], "text": "Attorney General Expense", "html_text": "Attorney General Expense", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 480.1029, 220.32, 497.9314 ], "text": "257,650", "html_text": "257,650", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 480.1029, 316.8, 497.9314 ], "text": "236,911", "html_text": "236,911", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 480.1029, 413.28, 497.9314 ], "text": "370,700", "html_text": "370,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 480.1029, 509.76, 497.9314 ], "text": "370,700", "html_text": "370,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 480.1029, 606.24, 497.9314 ], "text": "370,700", "html_text": "370,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 462.2743, 606.24, 480.1029 ], "cells": [ { "location": [ 27.36, 462.2743, 123.84, 480.1029 ], "text": "Board of Claims", "html_text": "Board of Claims", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 462.2743, 220.32, 480.1029 ], "text": "715,284", "html_text": "715,284", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 462.2743, 316.8, 480.1029 ], "text": "166,757", "html_text": "166,757", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 462.2743, 413.28, 480.1029 ], "text": "245,200", "html_text": "245,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 462.2743, 509.76, 480.1029 ], "text": "245,200", "html_text": "245,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 462.2743, 606.24, 480.1029 ], "text": "245,200", "html_text": "245,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 444.4457, 606.24, 462.2743 ], "cells": [ { "location": [ 27.36, 444.4457, 123.84, 462.2743 ], "text": "Guardian Ad Litem", "html_text": "Guardian Ad Litem", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 444.4457, 220.32, 462.2743 ], "text": "12,502,733", "html_text": "12,502,733", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 444.4457, 316.8, 462.2743 ], "text": "14,276,837", "html_text": "14,276,837", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 444.4457, 413.28, 462.2743 ], "text": "12,348,300", "html_text": "12,348,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 444.4457, 509.76, 462.2743 ], "text": "12,348,300", "html_text": "12,348,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 444.4457, 606.24, 462.2743 ], "text": "12,348,300", "html_text": "12,348,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 426.6171, 606.24, 444.4457 ], "cells": [ { "location": [ 27.36, 426.6171, 123.84, 444.4457 ], "text": "Prior Year Claims", "html_text": "Prior Year Claims", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 426.6171, 220.32, 444.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 426.6171, 316.8, 444.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 426.6171, 413.28, 444.4457 ], "text": "253,000", "html_text": "253,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 426.6171, 509.76, 444.4457 ], "text": "253,000", "html_text": "253,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 426.6171, 606.24, 444.4457 ], "text": "253,000", "html_text": "253,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 408.7886, 606.24, 426.6171 ], "cells": [ { "location": [ 27.36, 408.7886, 123.84, 426.6171 ], "text": "Unredeemed Checks Refunded", "html_text": "Unredeemed Checks Refunded", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 408.7886, 220.32, 426.6171 ], "text": "3,384,299", "html_text": "3,384,299", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 408.7886, 316.8, 426.6171 ], "text": "3,152,039", "html_text": "3,152,039", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 408.7886, 413.28, 426.6171 ], "text": "2,461,800", "html_text": "2,461,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 408.7886, 509.76, 426.6171 ], "text": "2,461,800", "html_text": "2,461,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 408.7886, 606.24, 426.6171 ], "text": "2,461,800", "html_text": "2,461,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 390.96, 606.24, 408.7886 ], "cells": [ { "location": [ 27.36, 390.96, 123.84, 408.7886 ], "text": "Involuntary Commitments-ICF/MR", "html_text": "Involuntary Commitments-ICF/MR", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 390.96, 220.32, 408.7886 ], "text": "104,185", "html_text": "104,185", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 390.96, 316.8, 408.7886 ], "text": "126,800", "html_text": "126,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 390.96, 413.28, 408.7886 ], "text": "63,400", "html_text": "63,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 390.96, 509.76, 408.7886 ], "text": "63,400", "html_text": "63,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 390.96, 606.24, 408.7886 ], "text": "63,400", "html_text": "63,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 373.1314, 606.24, 390.96 ], "cells": [ { "location": [ 27.36, 373.1314, 123.84, 390.96 ], "text": "Frankfort In Lieu of Taxes", "html_text": "Frankfort In Lieu of Taxes", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 373.1314, 220.32, 390.96 ], "text": "846,000", "html_text": "846,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 373.1314, 316.8, 390.96 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 373.1314, 413.28, 390.96 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 373.1314, 509.76, 390.96 ], "text": "903,000", "html_text": "903,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 373.1314, 606.24, 390.96 ], "text": "903,000", "html_text": "903,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 355.3029, 606.24, 373.1314 ], "cells": [ { "location": [ 27.36, 355.3029, 123.84, 373.1314 ], "text": "Survivor Benefits", "html_text": "Survivor Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 355.3029, 220.32, 373.1314 ], "text": "1,532,384", "html_text": "1,532,384", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 355.3029, 316.8, 373.1314 ], "text": "1,692,384", "html_text": "1,692,384", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 355.3029, 413.28, 373.1314 ], "text": "690,900", "html_text": "690,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 355.3029, 509.76, 373.1314 ], "text": "690,900", "html_text": "690,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 355.3029, 606.24, 373.1314 ], "text": "690,900", "html_text": "690,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 337.4743, 606.24, 355.3029 ], "cells": [ { "location": [ 27.36, 337.4743, 123.84, 355.3029 ], "text": "Med Malpractice Liability Ins Reimb", "html_text": "Med Malpractice Liability Ins Reimb", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 337.4743, 220.32, 355.3029 ], "text": "59,891", "html_text": "59,891", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 337.4743, 316.8, 355.3029 ], "text": "74,256", "html_text": "74,256", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 337.4743, 413.28, 355.3029 ], "text": "77,900", "html_text": "77,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 337.4743, 509.76, 355.3029 ], "text": "77,900", "html_text": "77,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 337.4743, 606.24, 355.3029 ], "text": "77,900", "html_text": "77,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 319.6457, 606.24, 337.4743 ], "cells": [ { "location": [ 27.36, 319.6457, 123.84, 337.4743 ], "text": "Blanket Employee Bonds", "html_text": "Blanket Employee Bonds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 319.6457, 220.32, 337.4743 ], "text": "37,396", "html_text": "37,396", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 319.6457, 316.8, 337.4743 ], "text": "37,343", "html_text": "37,343", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 319.6457, 413.28, 337.4743 ], "text": "39,100", "html_text": "39,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 319.6457, 509.76, 337.4743 ], "text": "39,100", "html_text": "39,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 319.6457, 606.24, 337.4743 ], "text": "39,100", "html_text": "39,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.36, 301.8171, 606.24, 319.6457 ], "cells": [ { "location": [ 27.36, 301.8171, 123.84, 319.6457 ], "text": "Frankfort Independent Schools In Lieu of Taxes", "html_text": "Frankfort Independent Schools In Lieu of Taxes", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 301.8171, 220.32, 319.6457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 301.8171, 316.8, 319.6457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 301.8171, 413.28, 319.6457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 301.8171, 509.76, 319.6457 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 301.8171, 606.24, 319.6457 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.36, 283.9886, 606.24, 301.8171 ], "cells": [ { "location": [ 27.36, 283.9886, 123.84, 301.8171 ], "text": "Franklin County Schools In Lieu of Taxes", "html_text": "Franklin County Schools In Lieu of Taxes", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 283.9886, 220.32, 301.8171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 283.9886, 316.8, 301.8171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 283.9886, 413.28, 301.8171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 283.9886, 509.76, 301.8171 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 283.9886, 606.24, 301.8171 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.36, 266.16, 606.24, 283.9886 ], "cells": [ { "location": [ 27.36, 266.16, 123.84, 283.9886 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 266.16, 220.32, 283.9886 ], "text": "19,439,821", "html_text": "19,439,821", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 266.16, 316.8, 283.9886 ], "text": "19,963,326", "html_text": "19,963,326", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 266.16, 413.28, 283.9886 ], "text": "16,750,300", "html_text": "16,750,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 266.16, 509.76, 283.9886 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 266.16, 606.24, 283.9886 ], "text": "17,653,300", "html_text": "17,653,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 28, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 66, "type": "TEXT", "location": { "l": 25.92, "t": 253.2, "r": 574.56, "b": 226.32 }, "text": "Appropriations Not Otherwise Classified (ANOC) are appropriations not related to particular programs. Each item within this category has been given program status so that expenditures can be budgeted and accounted for separately.", "reading_order": 1 }, { "page": 66, "type": "TEXT", "location": { "l": 26.16, "t": 218.64, "r": 574.56, "b": 192.72 }, "text": "The Attorney General Expense program is used to pay expenses associated with representation of the Commonwealth and payments for expert witnesses pursuant to KRS 12.215.", "reading_order": 2 }, { "page": 66, "type": "TEXT", "location": { "l": 26.4, "t": 184.56, "r": 605.52, "b": 122.4 }, "text": "The Board of Claims program pays claims adjudicated under KRS Chapter 49, the only forum through which a citizen can sue the state for alleged negligence and receive payments for damages caused by the Commonwealth. Awards under $5,000 are paid by the agency at fault. Awards over $5,000 are paid from the General Fund, and awards against the Transportation Cabinet are paid from the Road Fund. The maximum award on a single claim is $250,000, and there is a cap of $400,000 on multiple claims arising from the same incident. See also KRS 49.040-49.180.", "reading_order": 3 }, { "page": 66, "type": "TEXT", "location": { "l": 25.92, "t": 114.72, "r": 605.28, "b": 78.24 }, "text": "Guardians ad Litem appointed by the court under KRS 26A.140, 620.100, 625.080, 403.100, 403.727, 456.035, and 199.502 to represent minors in neglect and abuse cases and certain child custody cases are paid the statutory rate of $500 per case from the General Fund.", "reading_order": 4 }, { "page": 66, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.08, "b": 9.12 }, "text": "57", "reading_order": 5 } ] }, { "page": 67, "items": [ { "page": 67, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 589.92, "b": 704.16 }, "text": "KRS 45.231 directs the Finance and Administration Cabinet to determine the validity of expenses incurred by an agency but not paid in the fiscal year in which the expense was incurred. If the claim is valid the Cabinet may pay for the expense from the Prior Year Claims program. All claims are limited to those incurred during the two preceding fiscal years and the total shall not exceed the available balance remaining to the credit of the applicable agency at the close of the fiscal year in which the obligations were incurred.", "reading_order": 0 }, { "page": 67, "type": "TEXT", "location": { "l": 25.92, "t": 695.04, "r": 577.2, "b": 670.32 }, "text": "Uncashed checks owed by the Commonwealth to a recipient are held for five years and funded by the Unredeemed Checks Refunded program when presented with a claim for reimbursement per KRS 41.370.", "reading_order": 1 }, { "page": 67, "type": "TEXT", "location": { "l": 26.16, "t": 661.2, "r": 571.68, "b": 636.72 }, "text": "The Involuntary Commitments program provides funding for legal representation on behalf of persons requiring involuntary hospitalization pursuant to KRS 202B.210.", "reading_order": 2 }, { "page": 67, "type": "TEXT", "location": { "l": 26.4, "t": 627.12, "r": 587.52, "b": 602.16 }, "text": "The Frankfort in Lieu of Taxes program provides funding for a payment by the Commonwealth to the City of Frankfort in lieu of property taxes normally owed annually per KRS 45.021.", "reading_order": 3 }, { "page": 67, "type": "TEXT", "location": { "l": 26.16, "t": 593.04, "r": 578.64, "b": 556.8 }, "text": "Survivor Benefits in the amount of $80,000 are paid from the General Fund to the spouses and/or children of a police officer, firefighter, emergency medical services worker, or member of the Kentucky National Guard who is killed in the line of duty pursuant to KRS 61.315.", "reading_order": 4 }, { "page": 67, "type": "TEXT", "location": { "l": 26.64, "t": 547.44, "r": 578.64, "b": 522.48 }, "text": "The Medical Malpractice Liability Insurance program reimburses clinics and small, regional health care providers for medical malpractice insurance premiums pursuant to KRS 304.40-075.", "reading_order": 5 }, { "page": 67, "type": "TEXT", "location": { "l": 27.12, "t": 512.88, "r": 577.2, "b": 488.88 }, "text": "The Blanket Employee Bonds program fund bonds secured by the Commonwealth to cover damages to the Commonwealth because of criminal actions by an employee pursuant to KRS 62.170.", "reading_order": 6 }, { "page": 67, "type": "TITLE", "location": { "l": 26.88, "t": 479.28, "r": 60, "b": 466.8 }, "text": "Policy", "reading_order": 7, "level": 2 }, { "page": 67, "type": "TEXT", "location": { "l": 25.92, "t": 457.44, "r": 606, "b": 407.76 }, "text": "Funds required to pay appropriations not otherwise classified are appropriated, and additional funds may be appropriated from the General Fund Surplus Account (KRS 48.700) or from any available balance in either the Judgments account or the Budget Reserve Trust Fund Account (KRS 48.705) by the Secretary of the Finance and Administration Cabinet as a necessary governmental expense, subject to the conditions and procedures provided in the Appropriations Act.", "reading_order": 8 }, { "page": 67, "type": "TEXT", "location": { "l": 25.92, "t": 399.36, "r": 606.24, "b": 374.16 }, "text": "Additional General Fund in the amount of $703,000 is included in each fiscal year to increase the Commonwealth's payment to the city of Frankfort in lieu of property taxes. This will bring the 1975 value in the current budget up to a current amount.", "reading_order": 9 }, { "page": 67, "type": "TEXT", "location": { "l": 25.92, "t": 365.04, "r": 599.52, "b": 317.04 }, "text": "Kentucky state government occupies a significant amount of property in Franklin county and the city of Frankfort which is exempt from property taxes that are the primary local funding source for the public schools. The Governor's budget includes $100,000 each year from the General Fund as a partial offset to the Franklin County and Frankfort Independent school systems in lieu of those taxes.", "reading_order": 10 }, { "page": 67, "type": "TEXT", "location": { "l": 311.28, "t": 18.24, "r": 322.32, "b": 9.12 }, "text": "58", "reading_order": 11 } ] }, { "page": 68, "items": [ { "page": 68, "type": "TABLE", "location": { "l": 26.64, "t": 762.96, "r": 607.2, "b": 309.36 }, "text": "
General Government
Kentucky Communications Network Authority
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation39,634,70041,454,60042,605,60040,886,90040,931,900
State Salary and Compensation Allocation85,200
Budget Reduction-General Fund(130,900)
Total General Fund39,719,90041,454,60042,474,70040,886,90040,931,900
Restricted Funds
Balance Forward964,7311,662,4437,306,6007,905,5006,018,500
Current Receipts5,780,3608,550,95410,853,0008,498,0007,519,000
Non-Revenue Receipts174,3752,090
Total Restricted Funds6,919,46610,215,48618,159,60016,403,50013,537,500
TOTAL SOURCE OF FUNDS46,639,36651,670,08660,634,30057,290,40054,469,400
EXPENDITURES BY CLASS
Personnel Costs5,820,8505,066,4708,420,2008,449,5008,494,500
Operating Expenses39,156,07338,382,50344,308,60042,822,40042,822,400
Debt Service914,500
TOTAL EXPENDITURES44,976,92344,363,47352,728,80051,271,90051,316,900
EXPENDITURES BY FUND SOURCE
General Fund39,719,90041,454,60042,474,70040,886,90040,931,900
Restricted Funds5,257,0232,908,87310,254,10010,385,00010,385,000
TOTAL EXPENDITURES44,976,92344,363,47352,728,80051,271,90051,316,900
EXPENDITURES BY UNIT
KY Communications Network44,976,92344,363,47352,728,80051,271,90051,316,900
TOTAL EXPENDITURES44,976,92344,363,47352,728,80051,271,90051,316,900
", "rows": [ { "row_index": 0, "location": [ 26.64, 746.16, 607.2, 762.96 ], "cells": [ { "location": [ 26.64, 746.16, 123.4, 762.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 746.16, 607.2, 762.96 ], "text": "General Government", "html_text": "General Government", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.64, 729.36, 607.2, 746.16 ], "cells": [ { "location": [ 26.64, 729.36, 123.4, 746.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 729.36, 607.2, 746.16 ], "text": "Kentucky Communications Network Authority", "html_text": "Kentucky Communications Network Authority", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.64, 712.56, 607.2, 729.36 ], "cells": [ { "location": [ 26.64, 712.56, 123.4, 729.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 712.56, 220.16, 729.36 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 712.56, 316.92, 729.36 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 712.56, 413.68, 729.36 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 712.56, 510.44, 729.36 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 712.56, 607.2, 729.36 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.64, 695.76, 607.2, 712.56 ], "cells": [ { "location": [ 26.64, 695.76, 123.4, 712.56 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 695.76, 220.16, 712.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 695.76, 316.92, 712.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 695.76, 413.68, 712.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 695.76, 510.44, 712.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 695.76, 607.2, 712.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.64, 678.96, 607.2, 695.76 ], "cells": [ { "location": [ 26.64, 678.96, 123.4, 695.76 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 678.96, 220.16, 695.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 678.96, 316.92, 695.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 678.96, 413.68, 695.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 678.96, 510.44, 695.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 678.96, 607.2, 695.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.64, 662.16, 607.2, 678.96 ], "cells": [ { "location": [ 26.64, 662.16, 123.4, 678.96 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 662.16, 220.16, 678.96 ], "text": "39,634,700", "html_text": "39,634,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 662.16, 316.92, 678.96 ], "text": "41,454,600", "html_text": "41,454,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 662.16, 413.68, 678.96 ], "text": "42,605,600", "html_text": "42,605,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 662.16, 510.44, 678.96 ], "text": "40,886,900", "html_text": "40,886,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 662.16, 607.2, 678.96 ], "text": "40,931,900", "html_text": "40,931,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.64, 645.36, 607.2, 662.16 ], "cells": [ { "location": [ 26.64, 645.36, 123.4, 662.16 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 645.36, 220.16, 662.16 ], "text": "85,200", "html_text": "85,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 645.36, 316.92, 662.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 645.36, 413.68, 662.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 645.36, 510.44, 662.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 645.36, 607.2, 662.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.64, 628.56, 607.2, 645.36 ], "cells": [ { "location": [ 26.64, 628.56, 123.4, 645.36 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 628.56, 220.16, 645.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 628.56, 316.92, 645.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 628.56, 413.68, 645.36 ], "text": "(130,900)", "html_text": "(130,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 628.56, 510.44, 645.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 628.56, 607.2, 645.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.64, 611.76, 607.2, 628.56 ], "cells": [ { "location": [ 26.64, 611.76, 123.4, 628.56 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 611.76, 220.16, 628.56 ], "text": "39,719,900", "html_text": "39,719,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 611.76, 316.92, 628.56 ], "text": "41,454,600", "html_text": "41,454,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 611.76, 413.68, 628.56 ], "text": "42,474,700", "html_text": "42,474,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 611.76, 510.44, 628.56 ], "text": "40,886,900", "html_text": "40,886,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 611.76, 607.2, 628.56 ], "text": "40,931,900", "html_text": "40,931,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.64, 594.96, 607.2, 611.76 ], "cells": [ { "location": [ 26.64, 594.96, 123.4, 611.76 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 594.96, 220.16, 611.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 594.96, 316.92, 611.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 594.96, 413.68, 611.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 594.96, 510.44, 611.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 594.96, 607.2, 611.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.64, 578.16, 607.2, 594.96 ], "cells": [ { "location": [ 26.64, 578.16, 123.4, 594.96 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 578.16, 220.16, 594.96 ], "text": "964,731", "html_text": "964,731", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 578.16, 316.92, 594.96 ], "text": "1,662,443", "html_text": "1,662,443", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 578.16, 413.68, 594.96 ], "text": "7,306,600", "html_text": "7,306,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 578.16, 510.44, 594.96 ], "text": "7,905,500", "html_text": "7,905,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 578.16, 607.2, 594.96 ], "text": "6,018,500", "html_text": "6,018,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.64, 561.36, 607.2, 578.16 ], "cells": [ { "location": [ 26.64, 561.36, 123.4, 578.16 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 561.36, 220.16, 578.16 ], "text": "5,780,360", "html_text": "5,780,360", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 561.36, 316.92, 578.16 ], "text": "8,550,954", "html_text": "8,550,954", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 561.36, 413.68, 578.16 ], "text": "10,853,000", "html_text": "10,853,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 561.36, 510.44, 578.16 ], "text": "8,498,000", "html_text": "8,498,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 561.36, 607.2, 578.16 ], "text": "7,519,000", "html_text": "7,519,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.64, 544.56, 607.2, 561.36 ], "cells": [ { "location": [ 26.64, 544.56, 123.4, 561.36 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 544.56, 220.16, 561.36 ], "text": "174,375", "html_text": "174,375", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 544.56, 316.92, 561.36 ], "text": "2,090", "html_text": "2,090", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 544.56, 413.68, 561.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 544.56, 510.44, 561.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 544.56, 607.2, 561.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.64, 527.76, 607.2, 544.56 ], "cells": [ { "location": [ 26.64, 527.76, 123.4, 544.56 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 527.76, 220.16, 544.56 ], "text": "6,919,466", "html_text": "6,919,466", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 527.76, 316.92, 544.56 ], "text": "10,215,486", "html_text": "10,215,486", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 527.76, 413.68, 544.56 ], "text": "18,159,600", "html_text": "18,159,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 527.76, 510.44, 544.56 ], "text": "16,403,500", "html_text": "16,403,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 527.76, 607.2, 544.56 ], "text": "13,537,500", "html_text": "13,537,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.64, 510.96, 607.2, 527.76 ], "cells": [ { "location": [ 26.64, 510.96, 123.4, 527.76 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 510.96, 220.16, 527.76 ], "text": "46,639,366", "html_text": "46,639,366", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 510.96, 316.92, 527.76 ], "text": "51,670,086", "html_text": "51,670,086", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 510.96, 413.68, 527.76 ], "text": "60,634,300", "html_text": "60,634,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 510.96, 510.44, 527.76 ], "text": "57,290,400", "html_text": "57,290,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 510.96, 607.2, 527.76 ], "text": "54,469,400", "html_text": "54,469,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.64, 494.16, 607.2, 510.96 ], "cells": [ { "location": [ 26.64, 494.16, 123.4, 510.96 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 494.16, 220.16, 510.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 494.16, 316.92, 510.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 494.16, 413.68, 510.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 494.16, 510.44, 510.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 494.16, 607.2, 510.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.64, 477.36, 607.2, 494.16 ], "cells": [ { "location": [ 26.64, 477.36, 123.4, 494.16 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 477.36, 220.16, 494.16 ], "text": "5,820,850", "html_text": "5,820,850", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 477.36, 316.92, 494.16 ], "text": "5,066,470", "html_text": "5,066,470", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 477.36, 413.68, 494.16 ], "text": "8,420,200", "html_text": "8,420,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 477.36, 510.44, 494.16 ], "text": "8,449,500", "html_text": "8,449,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 477.36, 607.2, 494.16 ], "text": "8,494,500", "html_text": "8,494,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.64, 460.56, 607.2, 477.36 ], "cells": [ { "location": [ 26.64, 460.56, 123.4, 477.36 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 460.56, 220.16, 477.36 ], "text": "39,156,073", "html_text": "39,156,073", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 460.56, 316.92, 477.36 ], "text": "38,382,503", "html_text": "38,382,503", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 460.56, 413.68, 477.36 ], "text": "44,308,600", "html_text": "44,308,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 460.56, 510.44, 477.36 ], "text": "42,822,400", "html_text": "42,822,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 460.56, 607.2, 477.36 ], "text": "42,822,400", "html_text": "42,822,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.64, 443.76, 607.2, 460.56 ], "cells": [ { "location": [ 26.64, 443.76, 123.4, 460.56 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 443.76, 220.16, 460.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 443.76, 316.92, 460.56 ], "text": "914,500", "html_text": "914,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 443.76, 413.68, 460.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 443.76, 510.44, 460.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 443.76, 607.2, 460.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.64, 426.96, 607.2, 443.76 ], "cells": [ { "location": [ 26.64, 426.96, 123.4, 443.76 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 426.96, 220.16, 443.76 ], "text": "44,976,923", "html_text": "44,976,923", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 426.96, 316.92, 443.76 ], "text": "44,363,473", "html_text": "44,363,473", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 426.96, 413.68, 443.76 ], "text": "52,728,800", "html_text": "52,728,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 426.96, 510.44, 443.76 ], "text": "51,271,900", "html_text": "51,271,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 426.96, 607.2, 443.76 ], "text": "51,316,900", "html_text": "51,316,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.64, 410.16, 607.2, 426.96 ], "cells": [ { "location": [ 26.64, 410.16, 123.4, 426.96 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 410.16, 220.16, 426.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 410.16, 316.92, 426.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 410.16, 413.68, 426.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 410.16, 510.44, 426.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 410.16, 607.2, 426.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.64, 393.36, 607.2, 410.16 ], "cells": [ { "location": [ 26.64, 393.36, 123.4, 410.16 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 393.36, 220.16, 410.16 ], "text": "39,719,900", "html_text": "39,719,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 393.36, 316.92, 410.16 ], "text": "41,454,600", "html_text": "41,454,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 393.36, 413.68, 410.16 ], "text": "42,474,700", "html_text": "42,474,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 393.36, 510.44, 410.16 ], "text": "40,886,900", "html_text": "40,886,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 393.36, 607.2, 410.16 ], "text": "40,931,900", "html_text": "40,931,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.64, 376.56, 607.2, 393.36 ], "cells": [ { "location": [ 26.64, 376.56, 123.4, 393.36 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 376.56, 220.16, 393.36 ], "text": "5,257,023", "html_text": "5,257,023", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 376.56, 316.92, 393.36 ], "text": "2,908,873", "html_text": "2,908,873", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 376.56, 413.68, 393.36 ], "text": "10,254,100", "html_text": "10,254,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 376.56, 510.44, 393.36 ], "text": "10,385,000", "html_text": "10,385,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 376.56, 607.2, 393.36 ], "text": "10,385,000", "html_text": "10,385,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.64, 359.76, 607.2, 376.56 ], "cells": [ { "location": [ 26.64, 359.76, 123.4, 376.56 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 359.76, 220.16, 376.56 ], "text": "44,976,923", "html_text": "44,976,923", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 359.76, 316.92, 376.56 ], "text": "44,363,473", "html_text": "44,363,473", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 359.76, 413.68, 376.56 ], "text": "52,728,800", "html_text": "52,728,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 359.76, 510.44, 376.56 ], "text": "51,271,900", "html_text": "51,271,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 359.76, 607.2, 376.56 ], "text": "51,316,900", "html_text": "51,316,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.64, 342.96, 607.2, 359.76 ], "cells": [ { "location": [ 26.64, 342.96, 123.4, 359.76 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 342.96, 220.16, 359.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 342.96, 316.92, 359.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 342.96, 413.68, 359.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 342.96, 510.44, 359.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 342.96, 607.2, 359.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.64, 326.16, 607.2, 342.96 ], "cells": [ { "location": [ 26.64, 326.16, 123.4, 342.96 ], "text": "KY Communications Network", "html_text": "KY Communications Network", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 326.16, 220.16, 342.96 ], "text": "44,976,923", "html_text": "44,976,923", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 326.16, 316.92, 342.96 ], "text": "44,363,473", "html_text": "44,363,473", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 326.16, 413.68, 342.96 ], "text": "52,728,800", "html_text": "52,728,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 326.16, 510.44, 342.96 ], "text": "51,271,900", "html_text": "51,271,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 326.16, 607.2, 342.96 ], "text": "51,316,900", "html_text": "51,316,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.64, 309.36, 607.2, 326.16 ], "cells": [ { "location": [ 26.64, 309.36, 123.4, 326.16 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 309.36, 220.16, 326.16 ], "text": "44,976,923", "html_text": "44,976,923", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 309.36, 316.92, 326.16 ], "text": "44,363,473", "html_text": "44,363,473", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 309.36, 413.68, 326.16 ], "text": "52,728,800", "html_text": "52,728,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 309.36, 510.44, 326.16 ], "text": "51,271,900", "html_text": "51,271,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 309.36, 607.2, 326.16 ], "text": "51,316,900", "html_text": "51,316,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 27, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 68, "type": "TEXT", "location": { "l": 27.6, "t": 297.6, "r": 572.4, "b": 273.12 }, "text": "Executive Order 2015-574 created the Kentucky Communications Network Authority (KCNA), now codified in KRS Chapter 154.15.", "reading_order": 1 }, { "page": 68, "type": "TEXT", "location": { "l": 25.68, "t": 263.28, "r": 606, "b": 177.84 }, "text": "KCNA, in conjunction with the Board of the Kentucky Communications Network Authority, manages and oversees the Kentucky Wired network, the Commonwealth's open-access broadband network. Kentucky Wired is a Commonwealth public infrastructure project that was built to provide broadband service using a modern high-capacity fiber infrastructure. The primary purpose of the project is to provide broadband services to the Commonwealth's agencies and its public postsecondary education institutions. The project is designed to have the capacity and ability to service other public sector organizations, like public libraries and public school districts. The network is comprised of more than 3,000 miles of high-speed internet connectivity throughout Kentucky's 120 counties.", "reading_order": 2 }, { "page": 68, "type": "TEXT", "location": { "l": 25.44, "t": 169.68, "r": 605.52, "b": 119.52 }, "text": "As authorized by the 2014-2016 Executive Branch appropriations act, a public-private partnership was established to design, build, operate and maintain the network for 30 years. The partnership leveraged private sector funding for most of the construction costs of the project. The Commonwealth will shift resources from payments for current services to pay for the new and substantially faster state-owned network. The Commonwealth retains ownership of the network.", "reading_order": 3 }, { "page": 68, "type": "TEXT", "location": { "l": 25.44, "t": 110.88, "r": 606, "b": 74.64 }, "text": "KentuckyWired is unique in that it is an “open access” network. This means cities, partnerships, private companies or other groups may acquire access to these “middle-mile” lines, but the network will not be providing “last mile” services, or the lines that run to individual homes or businesses.", "reading_order": 4 }, { "page": 68, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.56, "b": 9.12 }, "text": "59", "reading_order": 5 } ] }, { "page": 69, "items": [ { "page": 69, "type": "TITLE", "location": { "l": 26.16, "t": 765.36, "r": 60.24, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 69, "type": "TEXT", "location": { "l": 25.44, "t": 743.76, "r": 596.16, "b": 718.08 }, "text": "The Governor's budget includes additional General Fund in the amount of $35,300 in fiscal year 2027 and $72,500 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 1 }, { "page": 69, "type": "TEXT", "location": { "l": 25.68, "t": 709.68, "r": 556.32, "b": 684.72 }, "text": "Funds are appropriated in an amount sufficient to cover the Availability Payment of $39,200,000 in fiscal year 2027 and $40,179,000 in fiscal year 2028.", "reading_order": 2 }, { "page": 69, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.56, "b": 9.12 }, "text": "60", "reading_order": 3 } ] }, { "page": 70, "items": [ { "page": 70, "type": "TEXT", "location": { "l": 46.08, "t": 510.96, "r": 587.28, "b": 421.44 }, "text": "Economic\nDevelopment", "reading_order": 0 } ] }, { "page": 71, "items": [ { "page": 71, "type": "TABLE", "location": { "l": 25.92, "t": 774.48, "r": 605.04, "b": 156.24 }, "text": "
Economic Development Economic Development
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation30,482,20030,251,00029,851,20029,297,50030,933,800
State Salary and Compensation
Allocation259,8001,6002,400
Current Year Appropriation4,000,000
Continuing Approp-General Fund272,076,472233,788,785208,756,500
Reorganization Adjustment230,000
Budget Reduction-General Fund(895,600)
Total General Fund307,048,472264,041,385237,714,50029,297,50030,933,800
Restricted Funds
Balance Forward26,711,20826,601,5421,664,1001,555,200352,200
Current Receipts2,542,5712,672,0113,556,9004,036,7004,101,500
Non-Revenue Receipts(25,000,000)250,000250,000250,000
Total Restricted Funds29,253,7794,273,5535,471,0005,841,9004,703,700
Federal Fund
Balance Forward4,67329,030(35,900)
Current Receipts329,38041,033,818336,900436,000401,000
Total Federal Fund334,05341,062,848301,000436,000401,000
TOTAL SOURCE OF FUNDS336,636,304309,377,786243,486,50035,575,40036,038,500
EXPENDITURES BY CLASS
Personnel Costs12,236,26213,539,16714,630,70016,758,00017,023,300
Operating Expenses2,244,5012,329,3112,684,9002,605,9002,605,900
Grants Loans Benefits58,155,32982,117,256224,615,80015,859,30015,859,300
Debt Service1,698,000634,500
Capital Outlay1,199,900
TOTAL EXPENDITURES75,533,99298,620,234241,931,40035,223,20035,488,500
EXPENDITURES BY FUND SOURCE
General Fund72,576,73254,912,015237,714,60029,297,50030,933,800
Restricted Funds2,652,2372,609,4823,915,8005,489,7004,153,700
Federal Fund305,02441,098,737301,000436,000401,000
TOTAL EXPENDITURES75,533,99298,620,234241,931,40035,223,20035,488,500
EXPENDITURES BY UNIT
Economic Development75,533,99298,620,234241,931,40035,223,20035,488,500
TOTAL EXPENDITURES75,533,99298,620,234241,931,40035,223,20035,488,500
", "rows": [ { "row_index": 0, "location": [ 25.92, 757.7708, 605.04, 774.48 ], "cells": [ { "location": [ 25.92, 757.7708, 122.44, 774.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 757.7708, 605.04, 774.48 ], "text": "Economic Development Economic Development", "html_text": "Economic Development Economic Development", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.92, 741.0616, 605.04, 757.7708 ], "cells": [ { "location": [ 25.92, 741.0616, 122.44, 757.7708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 741.0616, 218.96, 757.7708 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 741.0616, 315.48, 757.7708 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 741.0616, 412, 757.7708 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 741.0616, 508.52, 757.7708 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 741.0616, 605.04, 757.7708 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.92, 724.3524, 605.04, 741.0616 ], "cells": [ { "location": [ 25.92, 724.3524, 122.44, 741.0616 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 724.3524, 218.96, 741.0616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 724.3524, 315.48, 741.0616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 724.3524, 412, 741.0616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 724.3524, 508.52, 741.0616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 724.3524, 605.04, 741.0616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.92, 707.6432, 605.04, 724.3524 ], "cells": [ { "location": [ 25.92, 707.6432, 122.44, 724.3524 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 707.6432, 218.96, 724.3524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 707.6432, 315.48, 724.3524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 707.6432, 412, 724.3524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 707.6432, 508.52, 724.3524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 707.6432, 605.04, 724.3524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.92, 690.9341, 605.04, 707.6432 ], "cells": [ { "location": [ 25.92, 690.9341, 122.44, 707.6432 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 690.9341, 218.96, 707.6432 ], "text": "30,482,200", "html_text": "30,482,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 690.9341, 315.48, 707.6432 ], "text": "30,251,000", "html_text": "30,251,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 690.9341, 412, 707.6432 ], "text": "29,851,200", "html_text": "29,851,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 690.9341, 508.52, 707.6432 ], "text": "29,297,500", "html_text": "29,297,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 690.9341, 605.04, 707.6432 ], "text": "30,933,800", "html_text": "30,933,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.92, 674.2249, 605.04, 690.9341 ], "cells": [ { "location": [ 25.92, 674.2249, 122.44, 690.9341 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 674.2249, 218.96, 690.9341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 674.2249, 315.48, 690.9341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 674.2249, 412, 690.9341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 674.2249, 508.52, 690.9341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 674.2249, 605.04, 690.9341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.92, 657.5157, 605.04, 674.2249 ], "cells": [ { "location": [ 25.92, 657.5157, 122.44, 674.2249 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 657.5157, 218.96, 674.2249 ], "text": "259,800", "html_text": "259,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 657.5157, 315.48, 674.2249 ], "text": "1,600", "html_text": "1,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 657.5157, 412, 674.2249 ], "text": "2,400", "html_text": "2,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 657.5157, 508.52, 674.2249 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 657.5157, 605.04, 674.2249 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.92, 640.8065, 605.04, 657.5157 ], "cells": [ { "location": [ 25.92, 640.8065, 122.44, 657.5157 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 640.8065, 218.96, 657.5157 ], "text": "4,000,000", "html_text": "4,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 640.8065, 315.48, 657.5157 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 640.8065, 412, 657.5157 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 640.8065, 508.52, 657.5157 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 640.8065, 605.04, 657.5157 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.92, 624.0973, 605.04, 640.8065 ], "cells": [ { "location": [ 25.92, 624.0973, 122.44, 640.8065 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 624.0973, 218.96, 640.8065 ], "text": "272,076,472", "html_text": "272,076,472", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 624.0973, 315.48, 640.8065 ], "text": "233,788,785", "html_text": "233,788,785", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 624.0973, 412, 640.8065 ], "text": "208,756,500", "html_text": "208,756,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 624.0973, 508.52, 640.8065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 624.0973, 605.04, 640.8065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.92, 607.3881, 605.04, 624.0973 ], "cells": [ { "location": [ 25.92, 607.3881, 122.44, 624.0973 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 607.3881, 218.96, 624.0973 ], "text": "230,000", "html_text": "230,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 607.3881, 315.48, 624.0973 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 607.3881, 412, 624.0973 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 607.3881, 508.52, 624.0973 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 607.3881, 605.04, 624.0973 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.92, 590.6789, 605.04, 607.3881 ], "cells": [ { "location": [ 25.92, 590.6789, 122.44, 607.3881 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 590.6789, 218.96, 607.3881 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 590.6789, 315.48, 607.3881 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 590.6789, 412, 607.3881 ], "text": "(895,600)", "html_text": "(895,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 590.6789, 508.52, 607.3881 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 590.6789, 605.04, 607.3881 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.92, 573.9697, 605.04, 590.6789 ], "cells": [ { "location": [ 25.92, 573.9697, 122.44, 590.6789 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 573.9697, 218.96, 590.6789 ], "text": "307,048,472", "html_text": "307,048,472", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 573.9697, 315.48, 590.6789 ], "text": "264,041,385", "html_text": "264,041,385", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 573.9697, 412, 590.6789 ], "text": "237,714,500", "html_text": "237,714,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 573.9697, 508.52, 590.6789 ], "text": "29,297,500", "html_text": "29,297,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 573.9697, 605.04, 590.6789 ], "text": "30,933,800", "html_text": "30,933,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.92, 557.2605, 605.04, 573.9697 ], "cells": [ { "location": [ 25.92, 557.2605, 122.44, 573.9697 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 557.2605, 218.96, 573.9697 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 557.2605, 315.48, 573.9697 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 557.2605, 412, 573.9697 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 557.2605, 508.52, 573.9697 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 557.2605, 605.04, 573.9697 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.92, 540.5514, 605.04, 557.2605 ], "cells": [ { "location": [ 25.92, 540.5514, 122.44, 557.2605 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 540.5514, 218.96, 557.2605 ], "text": "26,711,208", "html_text": "26,711,208", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 540.5514, 315.48, 557.2605 ], "text": "26,601,542", "html_text": "26,601,542", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 540.5514, 412, 557.2605 ], "text": "1,664,100", "html_text": "1,664,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 540.5514, 508.52, 557.2605 ], "text": "1,555,200", "html_text": "1,555,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 540.5514, 605.04, 557.2605 ], "text": "352,200", "html_text": "352,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.92, 523.8422, 605.04, 540.5514 ], "cells": [ { "location": [ 25.92, 523.8422, 122.44, 540.5514 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 523.8422, 218.96, 540.5514 ], "text": "2,542,571", "html_text": "2,542,571", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 523.8422, 315.48, 540.5514 ], "text": "2,672,011", "html_text": "2,672,011", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 523.8422, 412, 540.5514 ], "text": "3,556,900", "html_text": "3,556,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 523.8422, 508.52, 540.5514 ], "text": "4,036,700", "html_text": "4,036,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 523.8422, 605.04, 540.5514 ], "text": "4,101,500", "html_text": "4,101,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.92, 507.133, 605.04, 523.8422 ], "cells": [ { "location": [ 25.92, 507.133, 122.44, 523.8422 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 507.133, 218.96, 523.8422 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 507.133, 315.48, 523.8422 ], "text": "(25,000,000)", "html_text": "(25,000,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 507.133, 412, 523.8422 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 507.133, 508.52, 523.8422 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 507.133, 605.04, 523.8422 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.92, 490.4238, 605.04, 507.133 ], "cells": [ { "location": [ 25.92, 490.4238, 122.44, 507.133 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 490.4238, 218.96, 507.133 ], "text": "29,253,779", "html_text": "29,253,779", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 490.4238, 315.48, 507.133 ], "text": "4,273,553", "html_text": "4,273,553", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 490.4238, 412, 507.133 ], "text": "5,471,000", "html_text": "5,471,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 490.4238, 508.52, 507.133 ], "text": "5,841,900", "html_text": "5,841,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 490.4238, 605.04, 507.133 ], "text": "4,703,700", "html_text": "4,703,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.92, 473.7146, 605.04, 490.4238 ], "cells": [ { "location": [ 25.92, 473.7146, 122.44, 490.4238 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 473.7146, 218.96, 490.4238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 473.7146, 315.48, 490.4238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 473.7146, 412, 490.4238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 473.7146, 508.52, 490.4238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 473.7146, 605.04, 490.4238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.92, 457.0054, 605.04, 473.7146 ], "cells": [ { "location": [ 25.92, 457.0054, 122.44, 473.7146 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 457.0054, 218.96, 473.7146 ], "text": "4,673", "html_text": "4,673", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 457.0054, 315.48, 473.7146 ], "text": "29,030", "html_text": "29,030", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 457.0054, 412, 473.7146 ], "text": "(35,900)", "html_text": "(35,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 457.0054, 508.52, 473.7146 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 457.0054, 605.04, 473.7146 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.92, 440.2962, 605.04, 457.0054 ], "cells": [ { "location": [ 25.92, 440.2962, 122.44, 457.0054 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 440.2962, 218.96, 457.0054 ], "text": "329,380", "html_text": "329,380", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 440.2962, 315.48, 457.0054 ], "text": "41,033,818", "html_text": "41,033,818", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 440.2962, 412, 457.0054 ], "text": "336,900", "html_text": "336,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 440.2962, 508.52, 457.0054 ], "text": "436,000", "html_text": "436,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 440.2962, 605.04, 457.0054 ], "text": "401,000", "html_text": "401,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.92, 423.587, 605.04, 440.2962 ], "cells": [ { "location": [ 25.92, 423.587, 122.44, 440.2962 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 423.587, 218.96, 440.2962 ], "text": "334,053", "html_text": "334,053", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 423.587, 315.48, 440.2962 ], "text": "41,062,848", "html_text": "41,062,848", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 423.587, 412, 440.2962 ], "text": "301,000", "html_text": "301,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 423.587, 508.52, 440.2962 ], "text": "436,000", "html_text": "436,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 423.587, 605.04, 440.2962 ], "text": "401,000", "html_text": "401,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.92, 406.8778, 605.04, 423.587 ], "cells": [ { "location": [ 25.92, 406.8778, 122.44, 423.587 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 406.8778, 218.96, 423.587 ], "text": "336,636,304", "html_text": "336,636,304", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 406.8778, 315.48, 423.587 ], "text": "309,377,786", "html_text": "309,377,786", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 406.8778, 412, 423.587 ], "text": "243,486,500", "html_text": "243,486,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 406.8778, 508.52, 423.587 ], "text": "35,575,400", "html_text": "35,575,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 406.8778, 605.04, 423.587 ], "text": "36,038,500", "html_text": "36,038,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.92, 390.1686, 605.04, 406.8778 ], "cells": [ { "location": [ 25.92, 390.1686, 122.44, 406.8778 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 390.1686, 218.96, 406.8778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 390.1686, 315.48, 406.8778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 390.1686, 412, 406.8778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 390.1686, 508.52, 406.8778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 390.1686, 605.04, 406.8778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.92, 373.4595, 605.04, 390.1686 ], "cells": [ { "location": [ 25.92, 373.4595, 122.44, 390.1686 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 373.4595, 218.96, 390.1686 ], "text": "12,236,262", "html_text": "12,236,262", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 373.4595, 315.48, 390.1686 ], "text": "13,539,167", "html_text": "13,539,167", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 373.4595, 412, 390.1686 ], "text": "14,630,700", "html_text": "14,630,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 373.4595, 508.52, 390.1686 ], "text": "16,758,000", "html_text": "16,758,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 373.4595, 605.04, 390.1686 ], "text": "17,023,300", "html_text": "17,023,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.92, 356.7503, 605.04, 373.4595 ], "cells": [ { "location": [ 25.92, 356.7503, 122.44, 373.4595 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 356.7503, 218.96, 373.4595 ], "text": "2,244,501", "html_text": "2,244,501", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 356.7503, 315.48, 373.4595 ], "text": "2,329,311", "html_text": "2,329,311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 356.7503, 412, 373.4595 ], "text": "2,684,900", "html_text": "2,684,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 356.7503, 508.52, 373.4595 ], "text": "2,605,900", "html_text": "2,605,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 356.7503, 605.04, 373.4595 ], "text": "2,605,900", "html_text": "2,605,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.92, 340.0411, 605.04, 356.7503 ], "cells": [ { "location": [ 25.92, 340.0411, 122.44, 356.7503 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 340.0411, 218.96, 356.7503 ], "text": "58,155,329", "html_text": "58,155,329", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 340.0411, 315.48, 356.7503 ], "text": "82,117,256", "html_text": "82,117,256", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 340.0411, 412, 356.7503 ], "text": "224,615,800", "html_text": "224,615,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 340.0411, 508.52, 356.7503 ], "text": "15,859,300", "html_text": "15,859,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 340.0411, 605.04, 356.7503 ], "text": "15,859,300", "html_text": "15,859,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.92, 323.3319, 605.04, 340.0411 ], "cells": [ { "location": [ 25.92, 323.3319, 122.44, 340.0411 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 323.3319, 218.96, 340.0411 ], "text": "1,698,000", "html_text": "1,698,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 323.3319, 315.48, 340.0411 ], "text": "634,500", "html_text": "634,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 323.3319, 412, 340.0411 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 323.3319, 508.52, 340.0411 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 323.3319, 605.04, 340.0411 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.92, 306.6227, 605.04, 323.3319 ], "cells": [ { "location": [ 25.92, 306.6227, 122.44, 323.3319 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 306.6227, 218.96, 323.3319 ], "text": "1,199,900", "html_text": "1,199,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 306.6227, 315.48, 323.3319 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 306.6227, 412, 323.3319 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 306.6227, 508.52, 323.3319 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 306.6227, 605.04, 323.3319 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.92, 289.9135, 605.04, 306.6227 ], "cells": [ { "location": [ 25.92, 289.9135, 122.44, 306.6227 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 289.9135, 218.96, 306.6227 ], "text": "75,533,992", "html_text": "75,533,992", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 289.9135, 315.48, 306.6227 ], "text": "98,620,234", "html_text": "98,620,234", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 289.9135, 412, 306.6227 ], "text": "241,931,400", "html_text": "241,931,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 289.9135, 508.52, 306.6227 ], "text": "35,223,200", "html_text": "35,223,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 289.9135, 605.04, 306.6227 ], "text": "35,488,500", "html_text": "35,488,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.92, 273.2043, 605.04, 289.9135 ], "cells": [ { "location": [ 25.92, 273.2043, 122.44, 289.9135 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 273.2043, 218.96, 289.9135 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 273.2043, 315.48, 289.9135 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 273.2043, 412, 289.9135 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 273.2043, 508.52, 289.9135 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 273.2043, 605.04, 289.9135 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.92, 256.4951, 605.04, 273.2043 ], "cells": [ { "location": [ 25.92, 256.4951, 122.44, 273.2043 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 256.4951, 218.96, 273.2043 ], "text": "72,576,732", "html_text": "72,576,732", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 256.4951, 315.48, 273.2043 ], "text": "54,912,015", "html_text": "54,912,015", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 256.4951, 412, 273.2043 ], "text": "237,714,600", "html_text": "237,714,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 256.4951, 508.52, 273.2043 ], "text": "29,297,500", "html_text": "29,297,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 256.4951, 605.04, 273.2043 ], "text": "30,933,800", "html_text": "30,933,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.92, 239.7859, 605.04, 256.4951 ], "cells": [ { "location": [ 25.92, 239.7859, 122.44, 256.4951 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 239.7859, 218.96, 256.4951 ], "text": "2,652,237", "html_text": "2,652,237", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 239.7859, 315.48, 256.4951 ], "text": "2,609,482", "html_text": "2,609,482", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 239.7859, 412, 256.4951 ], "text": "3,915,800", "html_text": "3,915,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 239.7859, 508.52, 256.4951 ], "text": "5,489,700", "html_text": "5,489,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 239.7859, 605.04, 256.4951 ], "text": "4,153,700", "html_text": "4,153,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.92, 223.0768, 605.04, 239.7859 ], "cells": [ { "location": [ 25.92, 223.0768, 122.44, 239.7859 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 223.0768, 218.96, 239.7859 ], "text": "305,024", "html_text": "305,024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 223.0768, 315.48, 239.7859 ], "text": "41,098,737", "html_text": "41,098,737", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 223.0768, 412, 239.7859 ], "text": "301,000", "html_text": "301,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 223.0768, 508.52, 239.7859 ], "text": "436,000", "html_text": "436,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 223.0768, 605.04, 239.7859 ], "text": "401,000", "html_text": "401,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.92, 206.3676, 605.04, 223.0768 ], "cells": [ { "location": [ 25.92, 206.3676, 122.44, 223.0768 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 206.3676, 218.96, 223.0768 ], "text": "75,533,992", "html_text": "75,533,992", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 206.3676, 315.48, 223.0768 ], "text": "98,620,234", "html_text": "98,620,234", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 206.3676, 412, 223.0768 ], "text": "241,931,400", "html_text": "241,931,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 206.3676, 508.52, 223.0768 ], "text": "35,223,200", "html_text": "35,223,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 206.3676, 605.04, 223.0768 ], "text": "35,488,500", "html_text": "35,488,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.92, 189.6584, 605.04, 206.3676 ], "cells": [ { "location": [ 25.92, 189.6584, 122.44, 206.3676 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 189.6584, 218.96, 206.3676 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 189.6584, 315.48, 206.3676 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 189.6584, 412, 206.3676 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 189.6584, 508.52, 206.3676 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 189.6584, 605.04, 206.3676 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.92, 172.9492, 605.04, 189.6584 ], "cells": [ { "location": [ 25.92, 172.9492, 122.44, 189.6584 ], "text": "Economic Development", "html_text": "Economic Development", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 172.9492, 218.96, 189.6584 ], "text": "75,533,992", "html_text": "75,533,992", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 172.9492, 315.48, 189.6584 ], "text": "98,620,234", "html_text": "98,620,234", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 172.9492, 412, 189.6584 ], "text": "241,931,400", "html_text": "241,931,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 172.9492, 508.52, 189.6584 ], "text": "35,223,200", "html_text": "35,223,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 172.9492, 605.04, 189.6584 ], "text": "35,488,500", "html_text": "35,488,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.92, 156.24, 605.04, 172.9492 ], "cells": [ { "location": [ 25.92, 156.24, 122.44, 172.9492 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 156.24, 218.96, 172.9492 ], "text": "75,533,992", "html_text": "75,533,992", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.96, 156.24, 315.48, 172.9492 ], "text": "98,620,234", "html_text": "98,620,234", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.48, 156.24, 412, 172.9492 ], "text": "241,931,400", "html_text": "241,931,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 156.24, 508.52, 172.9492 ], "text": "35,223,200", "html_text": "35,223,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 156.24, 605.04, 172.9492 ], "text": "35,488,500", "html_text": "35,488,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 37, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 71, "type": "TEXT", "location": { "l": 24.96, "t": 145.44, "r": 601.92, "b": 71.76 }, "text": "The Cabinet for Economic Development is governed by the Kentucky Economic Development Partnership. The Partnership board has 11 voting members and two non-voting members. The 11 voting members are the Governor, who is chairman, the Secretary of the Finance and Administration Cabinet, the Secretary of the Energy and Environment Cabinet, and eight citizen members appointed by the Governor who represent all sectors of the economic development community. The Secretary of the Cabinet for Economic Development (nominated by the Economic Development Partnership and appointed by the Governor) and the Secretary of the Tourism, Arts and Heritage Cabinet serve as non-voting members.", "reading_order": 1 }, { "page": 71, "type": "TEXT", "location": { "l": 311.04, "t": 18.72, "r": 322.08, "b": 8.88 }, "text": "61", "reading_order": 2 } ] }, { "page": 72, "items": [ { "page": 72, "type": "TEXT", "location": { "l": 25.2, "t": 764.64, "r": 605.76, "b": 583.68 }, "text": "The budgetary resources for the Cabinet are organized into six programs within a single appropriation unit. The Office of the Secretary provides strategic direction for Cabinet activities and administrative services such as legal, fiscal, budget, personnel and asset management. Business Development is the Commonwealth's marketing and sales force to both prospective investors and existing businesses. Its resources include Kentucky-based business development agents and representatives in Tokyo, Japan and Hamburg, Germany; a database of available sites; comprehensive market research; targeted programs for small businesses; and support of the statewide network of Innovation and Commercialization Centers. The Bluegrass State Skills Corporation makes matching grants for industry-specific training of employees. Financial Services administers loans, grants and tax incentives available to businesses that invest and create or maintain jobs in Kentucky, and staffs the Kentucky Economic Development Finance Authority. The Science and Technology Program captures the Science and Technology Funding Programs outlined in KRS 154.12-278, which include the Kentucky Innovation Network HUBS, the Kentucky Commercialization Ventures, the Kentucky Enterprise Fund, the Kentucky Small Business Innovation Research and Technology Transfer programs including the administration of the matching funds (SBIR/STTR), the Experimental Program to Stimulate Competitive Research (EPSCoR), and the Kentucky Science and Engineering Foundation (KSEF). The Kentucky Film Office provides guidance and assistance to the film and entertainment industry to choose locations in the Commonwealth for the filming and production of motion picture and entertainment productions and encourages the development of the film and entertainment industry in Kentucky.", "reading_order": 0 }, { "page": 72, "type": "TITLE", "location": { "l": 26.88, "t": 553.2, "r": 59.76, "b": 540.72 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 72, "type": "TEXT", "location": { "l": 25.68, "t": 531.12, "r": 596.88, "b": 457.92 }, "text": "The budget includes additional General Fund of $2,500,000 in each fiscal year for a Talent Attraction initiative to establish a strategy around talent attraction and retention. This initiative will be used to promote and market Kentucky's employment opportunities throughout the United States. These funds will be used to develop a strategy around talent attraction and retention, to leverage local chambers of commerce and private funding to target the jobs available within those communities, to develop a promotional campaign to attract talent, and to establish online and other resources that are readily available for individuals seeking more information on skilled job opportunities and the quality of life in Kentucky.", "reading_order": 2 }, { "page": 72, "type": "TEXT", "location": { "l": 26.4, "t": 449.28, "r": 588.24, "b": 412.32 }, "text": "The budget includes additional General Fund of $225,000 in each fiscal year to contract with representation in South Korea to assist with the attraction of new projects, expansion opportunities, and retention of South Korean companies located in or considering Kentucky.", "reading_order": 3 }, { "page": 72, "type": "TEXT", "location": { "l": 26.16, "t": 402.72, "r": 573.36, "b": 366.24 }, "text": "The base budget includes $250,000 in Restricted Funds from the statewide transient room tax each fiscal year for the new Kentucky Film Office established in SB 1 from the 2025 Regular Session of the General Assembly. The Governor's budget includes additional General Fund of $285,000 in each fiscal year for the Office for staffing and operating costs.", "reading_order": 4 }, { "page": 72, "type": "TEXT", "location": { "l": 25.92, "t": 357.6, "r": 602.88, "b": 320.4 }, "text": "The Governor's budget includes additional funding in the amount of $179,600 in fiscal year 2027 and $368,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $136,500 and $279,900, respectively.", "reading_order": 5 }, { "page": 72, "type": "TEXT", "location": { "l": 311.28, "t": 18.24, "r": 322.32, "b": 9.36 }, "text": "62", "reading_order": 6 } ] }, { "page": 73, "items": [ { "page": 73, "type": "TEXT", "location": { "l": 46.08, "t": 510.96, "r": 587.04, "b": 421.92 }, "text": "Department of Education", "reading_order": 0 } ] }, { "page": 74, "items": [ { "page": 74, "type": "TABLE", "location": { "l": 26.88, "t": 765.12, "r": 606.72, "b": 37.68 }, "text": "
Department of Education Department of Education
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation4,528,254,5004,717,497,8004,958,948,1005,300,249,2005,524,109,700
State Salary and Compensation Allocation3,564,40042,100114,400
Special Appropriation(3,330,000)5,000,0005,000,000
Continuing Approp-General Fund29,560,15331,350,88939,508,70098,310,700
Reorganization Adjustment(2,500,000)
Budget Reduction-General Fund(2,473,200)
Other(810,100)14,707,881
Total General Fund4,554,738,9534,768,598,6705,001,098,0005,398,559,9005,524,109,700
Restricted Funds
Balance Forward56,563,69651,168,89712,650,40010,939,6007,427,700
Current Receipts2,668,2113,121,1606,079,7008,206,7008,746,700
Non-Revenue Receipts17,072,421(11,471,158)19,789,50072,650,30092,953,100
Total Restricted Funds76,304,32842,818,89838,519,60091,796,600109,127,500
Federal Fund
Balance Forward2,855,1852,481,027(4,794,800)2,523,7001,940,700
Current Receipts2,023,329,6111,550,560,6971,093,214,7001,084,907,2001,084,973,200
Non-Revenue Receipts600,000(61,300)
Total Federal Fund2,026,784,7971,553,041,7231,088,358,6001,087,430,9001,086,913,900
TOTAL SOURCE OF FUNDS6,657,828,0786,364,459,2916,127,976,2006,577,787,4006,720,151,100
EXPENDITURES BY CLASS
Personnel Costs148,375,433154,886,968169,925,700171,724,800176,290,500
Operating Expenses69,991,09468,861,29167,103,50065,609,20064,582,000
Grants Loans Benefits6,194,153,3156,086,381,3285,779,173,0006,331,085,0006,476,992,800
Debt Service1,168,000536,500
Capital Outlay64,48244,505
Construction93,000
TOTAL EXPENDITURES6,413,845,3246,310,710,5926,016,202,2006,568,419,0006,717,865,300
EXPENDITURES BY FUND SOURCE
General Fund4,364,406,1234,722,705,6114,902,787,3005,398,559,9005,524,109,700
Restricted Funds25,135,43130,168,45327,580,00084,368,900108,217,900
Federal Fund2,024,303,7701,557,836,5291,085,834,9001,085,490,2001,085,537,700
TOTAL EXPENDITURES6,413,845,3246,310,710,5926,016,202,2006,568,419,0006,717,865,300
EXPENDITURES BY UNIT
Support Education Excellence in Kentucky (SEEK)3,038,244,6513,275,328,3433,402,457,0003,759,644,3003,756,331,600
Operations and Support Services605,994,286606,550,963536,867,400537,070,600538,825,200
Learning and Results Services2,769,606,3872,428,831,2872,076,877,8002,271,704,1002,422,708,500
TOTAL EXPENDITURES6,413,845,3246,310,710,5926,016,202,2006,568,419,0006,717,865,300
", "rows": [ { "row_index": 0, "location": [ 26.88, 747.3776, 606.72, 765.12 ], "cells": [ { "location": [ 26.88, 747.3776, 123.52, 765.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 747.3776, 606.72, 765.12 ], "text": "Department of Education Department of Education", "html_text": "Department of Education Department of Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.88, 729.6351, 606.72, 747.3776 ], "cells": [ { "location": [ 26.88, 729.6351, 123.52, 747.3776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 729.6351, 220.16, 747.3776 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 729.6351, 316.8, 747.3776 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 729.6351, 413.44, 747.3776 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 729.6351, 510.08, 747.3776 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 729.6351, 606.72, 747.3776 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.88, 711.8927, 606.72, 729.6351 ], "cells": [ { "location": [ 26.88, 711.8927, 123.52, 729.6351 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 711.8927, 220.16, 729.6351 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 711.8927, 316.8, 729.6351 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 711.8927, 413.44, 729.6351 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 711.8927, 510.08, 729.6351 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 711.8927, 606.72, 729.6351 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.88, 694.1502, 606.72, 711.8927 ], "cells": [ { "location": [ 26.88, 694.1502, 123.52, 711.8927 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 694.1502, 220.16, 711.8927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 694.1502, 316.8, 711.8927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 694.1502, 413.44, 711.8927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 694.1502, 510.08, 711.8927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 694.1502, 606.72, 711.8927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.88, 676.4078, 606.72, 694.1502 ], "cells": [ { "location": [ 26.88, 676.4078, 123.52, 694.1502 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 676.4078, 220.16, 694.1502 ], "text": "4,528,254,500", "html_text": "4,528,254,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 676.4078, 316.8, 694.1502 ], "text": "4,717,497,800", "html_text": "4,717,497,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 676.4078, 413.44, 694.1502 ], "text": "4,958,948,100", "html_text": "4,958,948,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 676.4078, 510.08, 694.1502 ], "text": "5,300,249,200", "html_text": "5,300,249,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 676.4078, 606.72, 694.1502 ], "text": "5,524,109,700", "html_text": "5,524,109,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.88, 658.6654, 606.72, 676.4078 ], "cells": [ { "location": [ 26.88, 658.6654, 123.52, 676.4078 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 658.6654, 220.16, 676.4078 ], "text": "3,564,400", "html_text": "3,564,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 658.6654, 316.8, 676.4078 ], "text": "42,100", "html_text": "42,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 658.6654, 413.44, 676.4078 ], "text": "114,400", "html_text": "114,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 658.6654, 510.08, 676.4078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 658.6654, 606.72, 676.4078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.88, 640.9229, 606.72, 658.6654 ], "cells": [ { "location": [ 26.88, 640.9229, 123.52, 658.6654 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 640.9229, 220.16, 658.6654 ], "text": "(3,330,000)", "html_text": "(3,330,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 640.9229, 316.8, 658.6654 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 640.9229, 413.44, 658.6654 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 640.9229, 510.08, 658.6654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 640.9229, 606.72, 658.6654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.88, 623.1805, 606.72, 640.9229 ], "cells": [ { "location": [ 26.88, 623.1805, 123.52, 640.9229 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 623.1805, 220.16, 640.9229 ], "text": "29,560,153", "html_text": "29,560,153", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 623.1805, 316.8, 640.9229 ], "text": "31,350,889", "html_text": "31,350,889", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 623.1805, 413.44, 640.9229 ], "text": "39,508,700", "html_text": "39,508,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 623.1805, 510.08, 640.9229 ], "text": "98,310,700", "html_text": "98,310,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 623.1805, 606.72, 640.9229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.88, 605.438, 606.72, 623.1805 ], "cells": [ { "location": [ 26.88, 605.438, 123.52, 623.1805 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 605.438, 220.16, 623.1805 ], "text": "(2,500,000)", "html_text": "(2,500,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 605.438, 316.8, 623.1805 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 605.438, 413.44, 623.1805 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 605.438, 510.08, 623.1805 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 605.438, 606.72, 623.1805 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.88, 587.6956, 606.72, 605.438 ], "cells": [ { "location": [ 26.88, 587.6956, 123.52, 605.438 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 587.6956, 220.16, 605.438 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 587.6956, 316.8, 605.438 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 587.6956, 413.44, 605.438 ], "text": "(2,473,200)", "html_text": "(2,473,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 587.6956, 510.08, 605.438 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 587.6956, 606.72, 605.438 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.88, 569.9532, 606.72, 587.6956 ], "cells": [ { "location": [ 26.88, 569.9532, 123.52, 587.6956 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 569.9532, 220.16, 587.6956 ], "text": "(810,100)", "html_text": "(810,100)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 569.9532, 316.8, 587.6956 ], "text": "14,707,881", "html_text": "14,707,881", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 569.9532, 413.44, 587.6956 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 569.9532, 510.08, 587.6956 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 569.9532, 606.72, 587.6956 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.88, 552.2107, 606.72, 569.9532 ], "cells": [ { "location": [ 26.88, 552.2107, 123.52, 569.9532 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 552.2107, 220.16, 569.9532 ], "text": "4,554,738,953", "html_text": "4,554,738,953", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 552.2107, 316.8, 569.9532 ], "text": "4,768,598,670", "html_text": "4,768,598,670", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 552.2107, 413.44, 569.9532 ], "text": "5,001,098,000", "html_text": "5,001,098,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 552.2107, 510.08, 569.9532 ], "text": "5,398,559,900", "html_text": "5,398,559,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 552.2107, 606.72, 569.9532 ], "text": "5,524,109,700", "html_text": "5,524,109,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.88, 534.4683, 606.72, 552.2107 ], "cells": [ { "location": [ 26.88, 534.4683, 123.52, 552.2107 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 534.4683, 220.16, 552.2107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 534.4683, 316.8, 552.2107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 534.4683, 413.44, 552.2107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 534.4683, 510.08, 552.2107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 534.4683, 606.72, 552.2107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.88, 516.7259, 606.72, 534.4683 ], "cells": [ { "location": [ 26.88, 516.7259, 123.52, 534.4683 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 516.7259, 220.16, 534.4683 ], "text": "56,563,696", "html_text": "56,563,696", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 516.7259, 316.8, 534.4683 ], "text": "51,168,897", "html_text": "51,168,897", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 516.7259, 413.44, 534.4683 ], "text": "12,650,400", "html_text": "12,650,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 516.7259, 510.08, 534.4683 ], "text": "10,939,600", "html_text": "10,939,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 516.7259, 606.72, 534.4683 ], "text": "7,427,700", "html_text": "7,427,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.88, 498.9834, 606.72, 516.7259 ], "cells": [ { "location": [ 26.88, 498.9834, 123.52, 516.7259 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 498.9834, 220.16, 516.7259 ], "text": "2,668,211", "html_text": "2,668,211", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 498.9834, 316.8, 516.7259 ], "text": "3,121,160", "html_text": "3,121,160", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 498.9834, 413.44, 516.7259 ], "text": "6,079,700", "html_text": "6,079,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 498.9834, 510.08, 516.7259 ], "text": "8,206,700", "html_text": "8,206,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 498.9834, 606.72, 516.7259 ], "text": "8,746,700", "html_text": "8,746,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.88, 481.241, 606.72, 498.9834 ], "cells": [ { "location": [ 26.88, 481.241, 123.52, 498.9834 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 481.241, 220.16, 498.9834 ], "text": "17,072,421", "html_text": "17,072,421", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 481.241, 316.8, 498.9834 ], "text": "(11,471,158)", "html_text": "(11,471,158)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 481.241, 413.44, 498.9834 ], "text": "19,789,500", "html_text": "19,789,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 481.241, 510.08, 498.9834 ], "text": "72,650,300", "html_text": "72,650,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 481.241, 606.72, 498.9834 ], "text": "92,953,100", "html_text": "92,953,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.88, 463.4985, 606.72, 481.241 ], "cells": [ { "location": [ 26.88, 463.4985, 123.52, 481.241 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 463.4985, 220.16, 481.241 ], "text": "76,304,328", "html_text": "76,304,328", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 463.4985, 316.8, 481.241 ], "text": "42,818,898", "html_text": "42,818,898", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 463.4985, 413.44, 481.241 ], "text": "38,519,600", "html_text": "38,519,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 463.4985, 510.08, 481.241 ], "text": "91,796,600", "html_text": "91,796,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 463.4985, 606.72, 481.241 ], "text": "109,127,500", "html_text": "109,127,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.88, 445.7561, 606.72, 463.4985 ], "cells": [ { "location": [ 26.88, 445.7561, 123.52, 463.4985 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 445.7561, 220.16, 463.4985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 445.7561, 316.8, 463.4985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 445.7561, 413.44, 463.4985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 445.7561, 510.08, 463.4985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 445.7561, 606.72, 463.4985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.88, 428.0137, 606.72, 445.7561 ], "cells": [ { "location": [ 26.88, 428.0137, 123.52, 445.7561 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 428.0137, 220.16, 445.7561 ], "text": "2,855,185", "html_text": "2,855,185", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 428.0137, 316.8, 445.7561 ], "text": "2,481,027", "html_text": "2,481,027", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 428.0137, 413.44, 445.7561 ], "text": "(4,794,800)", "html_text": "(4,794,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 428.0137, 510.08, 445.7561 ], "text": "2,523,700", "html_text": "2,523,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 428.0137, 606.72, 445.7561 ], "text": "1,940,700", "html_text": "1,940,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.88, 410.2712, 606.72, 428.0137 ], "cells": [ { "location": [ 26.88, 410.2712, 123.52, 428.0137 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 410.2712, 220.16, 428.0137 ], "text": "2,023,329,611", "html_text": "2,023,329,611", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 410.2712, 316.8, 428.0137 ], "text": "1,550,560,697", "html_text": "1,550,560,697", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 410.2712, 413.44, 428.0137 ], "text": "1,093,214,700", "html_text": "1,093,214,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 410.2712, 510.08, 428.0137 ], "text": "1,084,907,200", "html_text": "1,084,907,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 410.2712, 606.72, 428.0137 ], "text": "1,084,973,200", "html_text": "1,084,973,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.88, 392.5288, 606.72, 410.2712 ], "cells": [ { "location": [ 26.88, 392.5288, 123.52, 410.2712 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 392.5288, 220.16, 410.2712 ], "text": "600,000", "html_text": "600,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 392.5288, 316.8, 410.2712 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 392.5288, 413.44, 410.2712 ], "text": "(61,300)", "html_text": "(61,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 392.5288, 510.08, 410.2712 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 392.5288, 606.72, 410.2712 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.88, 374.7863, 606.72, 392.5288 ], "cells": [ { "location": [ 26.88, 374.7863, 123.52, 392.5288 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 374.7863, 220.16, 392.5288 ], "text": "2,026,784,797", "html_text": "2,026,784,797", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 374.7863, 316.8, 392.5288 ], "text": "1,553,041,723", "html_text": "1,553,041,723", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 374.7863, 413.44, 392.5288 ], "text": "1,088,358,600", "html_text": "1,088,358,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 374.7863, 510.08, 392.5288 ], "text": "1,087,430,900", "html_text": "1,087,430,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 374.7863, 606.72, 392.5288 ], "text": "1,086,913,900", "html_text": "1,086,913,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.88, 357.0439, 606.72, 374.7863 ], "cells": [ { "location": [ 26.88, 357.0439, 123.52, 374.7863 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 357.0439, 220.16, 374.7863 ], "text": "6,657,828,078", "html_text": "6,657,828,078", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 357.0439, 316.8, 374.7863 ], "text": "6,364,459,291", "html_text": "6,364,459,291", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 357.0439, 413.44, 374.7863 ], "text": "6,127,976,200", "html_text": "6,127,976,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 357.0439, 510.08, 374.7863 ], "text": "6,577,787,400", "html_text": "6,577,787,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 357.0439, 606.72, 374.7863 ], "text": "6,720,151,100", "html_text": "6,720,151,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.88, 339.3015, 606.72, 357.0439 ], "cells": [ { "location": [ 26.88, 339.3015, 123.52, 357.0439 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 339.3015, 220.16, 357.0439 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 339.3015, 316.8, 357.0439 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 339.3015, 413.44, 357.0439 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 339.3015, 510.08, 357.0439 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 339.3015, 606.72, 357.0439 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.88, 321.559, 606.72, 339.3015 ], "cells": [ { "location": [ 26.88, 321.559, 123.52, 339.3015 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 321.559, 220.16, 339.3015 ], "text": "148,375,433", "html_text": "148,375,433", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 321.559, 316.8, 339.3015 ], "text": "154,886,968", "html_text": "154,886,968", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 321.559, 413.44, 339.3015 ], "text": "169,925,700", "html_text": "169,925,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 321.559, 510.08, 339.3015 ], "text": "171,724,800", "html_text": "171,724,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 321.559, 606.72, 339.3015 ], "text": "176,290,500", "html_text": "176,290,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.88, 303.8166, 606.72, 321.559 ], "cells": [ { "location": [ 26.88, 303.8166, 123.52, 321.559 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 303.8166, 220.16, 321.559 ], "text": "69,991,094", "html_text": "69,991,094", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 303.8166, 316.8, 321.559 ], "text": "68,861,291", "html_text": "68,861,291", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 303.8166, 413.44, 321.559 ], "text": "67,103,500", "html_text": "67,103,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 303.8166, 510.08, 321.559 ], "text": "65,609,200", "html_text": "65,609,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 303.8166, 606.72, 321.559 ], "text": "64,582,000", "html_text": "64,582,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.88, 286.0741, 606.72, 303.8166 ], "cells": [ { "location": [ 26.88, 286.0741, 123.52, 303.8166 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 286.0741, 220.16, 303.8166 ], "text": "6,194,153,315", "html_text": "6,194,153,315", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 286.0741, 316.8, 303.8166 ], "text": "6,086,381,328", "html_text": "6,086,381,328", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 286.0741, 413.44, 303.8166 ], "text": "5,779,173,000", "html_text": "5,779,173,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 286.0741, 510.08, 303.8166 ], "text": "6,331,085,000", "html_text": "6,331,085,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 286.0741, 606.72, 303.8166 ], "text": "6,476,992,800", "html_text": "6,476,992,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.88, 268.3317, 606.72, 286.0741 ], "cells": [ { "location": [ 26.88, 268.3317, 123.52, 286.0741 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 268.3317, 220.16, 286.0741 ], "text": "1,168,000", "html_text": "1,168,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 268.3317, 316.8, 286.0741 ], "text": "536,500", "html_text": "536,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 268.3317, 413.44, 286.0741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 268.3317, 510.08, 286.0741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 268.3317, 606.72, 286.0741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.88, 250.5893, 606.72, 268.3317 ], "cells": [ { "location": [ 26.88, 250.5893, 123.52, 268.3317 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 250.5893, 220.16, 268.3317 ], "text": "64,482", "html_text": "64,482", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 250.5893, 316.8, 268.3317 ], "text": "44,505", "html_text": "44,505", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 250.5893, 413.44, 268.3317 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 250.5893, 510.08, 268.3317 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 250.5893, 606.72, 268.3317 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.88, 232.8468, 606.72, 250.5893 ], "cells": [ { "location": [ 26.88, 232.8468, 123.52, 250.5893 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 232.8468, 220.16, 250.5893 ], "text": "93,000", "html_text": "93,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 232.8468, 316.8, 250.5893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 232.8468, 413.44, 250.5893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 232.8468, 510.08, 250.5893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 232.8468, 606.72, 250.5893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.88, 215.1044, 606.72, 232.8468 ], "cells": [ { "location": [ 26.88, 215.1044, 123.52, 232.8468 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 215.1044, 220.16, 232.8468 ], "text": "6,413,845,324", "html_text": "6,413,845,324", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 215.1044, 316.8, 232.8468 ], "text": "6,310,710,592", "html_text": "6,310,710,592", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 215.1044, 413.44, 232.8468 ], "text": "6,016,202,200", "html_text": "6,016,202,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 215.1044, 510.08, 232.8468 ], "text": "6,568,419,000", "html_text": "6,568,419,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 215.1044, 606.72, 232.8468 ], "text": "6,717,865,300", "html_text": "6,717,865,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.88, 197.362, 606.72, 215.1044 ], "cells": [ { "location": [ 26.88, 197.362, 123.52, 215.1044 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 197.362, 220.16, 215.1044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 197.362, 316.8, 215.1044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 197.362, 413.44, 215.1044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 197.362, 510.08, 215.1044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 197.362, 606.72, 215.1044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.88, 179.6195, 606.72, 197.362 ], "cells": [ { "location": [ 26.88, 179.6195, 123.52, 197.362 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 179.6195, 220.16, 197.362 ], "text": "4,364,406,123", "html_text": "4,364,406,123", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 179.6195, 316.8, 197.362 ], "text": "4,722,705,611", "html_text": "4,722,705,611", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 179.6195, 413.44, 197.362 ], "text": "4,902,787,300", "html_text": "4,902,787,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 179.6195, 510.08, 197.362 ], "text": "5,398,559,900", "html_text": "5,398,559,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 179.6195, 606.72, 197.362 ], "text": "5,524,109,700", "html_text": "5,524,109,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.88, 161.8771, 606.72, 179.6195 ], "cells": [ { "location": [ 26.88, 161.8771, 123.52, 179.6195 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 161.8771, 220.16, 179.6195 ], "text": "25,135,431", "html_text": "25,135,431", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 161.8771, 316.8, 179.6195 ], "text": "30,168,453", "html_text": "30,168,453", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 161.8771, 413.44, 179.6195 ], "text": "27,580,000", "html_text": "27,580,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 161.8771, 510.08, 179.6195 ], "text": "84,368,900", "html_text": "84,368,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 161.8771, 606.72, 179.6195 ], "text": "108,217,900", "html_text": "108,217,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.88, 144.1346, 606.72, 161.8771 ], "cells": [ { "location": [ 26.88, 144.1346, 123.52, 161.8771 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 144.1346, 220.16, 161.8771 ], "text": "2,024,303,770", "html_text": "2,024,303,770", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 144.1346, 316.8, 161.8771 ], "text": "1,557,836,529", "html_text": "1,557,836,529", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 144.1346, 413.44, 161.8771 ], "text": "1,085,834,900", "html_text": "1,085,834,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 144.1346, 510.08, 161.8771 ], "text": "1,085,490,200", "html_text": "1,085,490,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 144.1346, 606.72, 161.8771 ], "text": "1,085,537,700", "html_text": "1,085,537,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.88, 126.3922, 606.72, 144.1346 ], "cells": [ { "location": [ 26.88, 126.3922, 123.52, 144.1346 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 126.3922, 220.16, 144.1346 ], "text": "6,413,845,324", "html_text": "6,413,845,324", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 126.3922, 316.8, 144.1346 ], "text": "6,310,710,592", "html_text": "6,310,710,592", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 126.3922, 413.44, 144.1346 ], "text": "6,016,202,200", "html_text": "6,016,202,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 126.3922, 510.08, 144.1346 ], "text": "6,568,419,000", "html_text": "6,568,419,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 126.3922, 606.72, 144.1346 ], "text": "6,717,865,300", "html_text": "6,717,865,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.88, 108.6498, 606.72, 126.3922 ], "cells": [ { "location": [ 26.88, 108.6498, 123.52, 126.3922 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 108.6498, 220.16, 126.3922 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 108.6498, 316.8, 126.3922 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 108.6498, 413.44, 126.3922 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 108.6498, 510.08, 126.3922 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 108.6498, 606.72, 126.3922 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.88, 90.9073, 606.72, 108.6498 ], "cells": [ { "location": [ 26.88, 90.9073, 123.52, 108.6498 ], "text": "Support Education Excellence in Kentucky (SEEK)", "html_text": "Support Education Excellence in Kentucky (SEEK)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 90.9073, 220.16, 108.6498 ], "text": "3,038,244,651", "html_text": "3,038,244,651", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 90.9073, 316.8, 108.6498 ], "text": "3,275,328,343", "html_text": "3,275,328,343", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 90.9073, 413.44, 108.6498 ], "text": "3,402,457,000", "html_text": "3,402,457,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 90.9073, 510.08, 108.6498 ], "text": "3,759,644,300", "html_text": "3,759,644,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 90.9073, 606.72, 108.6498 ], "text": "3,756,331,600", "html_text": "3,756,331,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.88, 73.1649, 606.72, 90.9073 ], "cells": [ { "location": [ 26.88, 73.1649, 123.52, 90.9073 ], "text": "Operations and Support Services", "html_text": "Operations and Support Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 73.1649, 220.16, 90.9073 ], "text": "605,994,286", "html_text": "605,994,286", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 73.1649, 316.8, 90.9073 ], "text": "606,550,963", "html_text": "606,550,963", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 73.1649, 413.44, 90.9073 ], "text": "536,867,400", "html_text": "536,867,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 73.1649, 510.08, 90.9073 ], "text": "537,070,600", "html_text": "537,070,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 73.1649, 606.72, 90.9073 ], "text": "538,825,200", "html_text": "538,825,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.88, 55.4224, 606.72, 73.1649 ], "cells": [ { "location": [ 26.88, 55.4224, 123.52, 73.1649 ], "text": "Learning and Results Services", "html_text": "Learning and Results Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 55.4224, 220.16, 73.1649 ], "text": "2,769,606,387", "html_text": "2,769,606,387", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 55.4224, 316.8, 73.1649 ], "text": "2,428,831,287", "html_text": "2,428,831,287", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 55.4224, 413.44, 73.1649 ], "text": "2,076,877,800", "html_text": "2,076,877,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 55.4224, 510.08, 73.1649 ], "text": "2,271,704,100", "html_text": "2,271,704,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 55.4224, 606.72, 73.1649 ], "text": "2,422,708,500", "html_text": "2,422,708,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 26.88, 37.68, 606.72, 55.4224 ], "cells": [ { "location": [ 26.88, 37.68, 123.52, 55.4224 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 37.68, 220.16, 55.4224 ], "text": "6,413,845,324", "html_text": "6,413,845,324", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 37.68, 316.8, 55.4224 ], "text": "6,310,710,592", "html_text": "6,310,710,592", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 37.68, 413.44, 55.4224 ], "text": "6,016,202,200", "html_text": "6,016,202,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 37.68, 510.08, 55.4224 ], "text": "6,568,419,000", "html_text": "6,568,419,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 37.68, 606.72, 55.4224 ], "text": "6,717,865,300", "html_text": "6,717,865,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 41, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 74, "type": "TEXT", "location": { "l": 310.8, "t": 18.72, "r": 322.8, "b": 8.88 }, "text": "63", "reading_order": 1 } ] }, { "page": 75, "items": [ { "page": 75, "type": "TEXT", "location": { "l": 25.92, "t": 765.84, "r": 595.92, "b": 727.68 }, "text": "In enacting the Kentucky Education Reform Act (KERA), the 1990 General Assembly provided for a reconstituted Department of Education to implement KERA along with existing programs. In accordance with KRS 156.148, the Department of Education is headed by a Commissioner of Education appointed by the Kentucky Board of Education.", "reading_order": 0 }, { "page": 75, "type": "TEXT", "location": { "l": 311.28, "t": 18.48, "r": 322.32, "b": 9.36 }, "text": "64", "reading_order": 1 } ] }, { "page": 76, "items": [ { "page": 76, "type": "TABLE", "location": { "l": 27.6, "t": 761.04, "r": 605.52, "b": 201.84 }, "text": "
Department of Education
Support Education Excellence in Kentucky (SEEK)
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation3,195,808,6003,261,950,5003,365,742,0003,759,644,3003,756,331,600
Other14,707,88136,715,000
Total General Fund3,195,808,6003,276,658,3813,402,457,0003,759,644,3003,756,331,600
Federal Fund
Balance Forward59,95959,95959,900
Non-Revenue Receipts(59,900)
Total Federal Fund59,95959,959
TOTAL SOURCE OF FUNDS3,195,868,5593,276,718,3403,402,457,0003,759,644,3003,756,331,600
EXPENDITURES BY CLASS
Grants Loans Benefits3,038,244,6513,275,328,3433,402,457,0003,759,644,3003,756,331,600
TOTAL EXPENDITURES3,038,244,6513,275,328,3433,402,457,0003,759,644,3003,756,331,600
EXPENDITURES BY FUND SOURCE
General Fund3,038,244,6513,275,328,3433,402,457,0003,759,644,3003,756,331,600
Federal Fund
TOTAL EXPENDITURES3,038,244,6513,275,328,3433,402,457,0003,759,644,3003,756,331,600
EXPENDITURES BY UNIT
Base Funding1,938,679,6171,949,201,8982,058,682,5002,101,969,5002,120,831,000
Pupil Transportation274,446,300358,996,100398,884,500398,884,500398,884,500
Equalized Facilities190,575,818259,751,241232,575,900298,930,200273,117,100
Tier I Equalization172,584,047235,688,542224,613,500251,849,500238,638,400
National Board Certification Salary Supplement3,548,6763,385,3604,655,5004,655,5004,655,500
Vocational Education Transportation7,833,1007,833,1007,833,1007,833,1007,833,100
Audiologist & Speech Language Pathologists2,047,0932,252,1022,312,0002,312,0002,312,000
Local District Teachers' Retirement Match448,530,000458,220,000467,900,000529,410,000541,260,000
SEEK - Star Academy5,000,0005,000,00010,000,000
Certified and Classified Salary Increase158,800,000158,800,000
TOTAL EXPENDITURES3,038,244,6513,275,328,3433,402,457,0003,759,644,3003,756,331,600
", "rows": [ { "row_index": 0, "location": [ 27.6, 743.565, 605.52, 761.04 ], "cells": [ { "location": [ 27.6, 743.565, 123.92, 761.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 743.565, 605.52, 761.04 ], "text": "Department of Education", "html_text": "Department of Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 726.09, 605.52, 743.565 ], "cells": [ { "location": [ 27.6, 726.09, 123.92, 743.565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 726.09, 605.52, 743.565 ], "text": "Support Education Excellence in Kentucky (SEEK)", "html_text": "Support Education Excellence in Kentucky (SEEK)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 708.615, 605.52, 726.09 ], "cells": [ { "location": [ 27.6, 708.615, 123.92, 726.09 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 708.615, 220.24, 726.09 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 708.615, 316.56, 726.09 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 708.615, 412.88, 726.09 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 708.615, 509.2, 726.09 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 708.615, 605.52, 726.09 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 691.14, 605.52, 708.615 ], "cells": [ { "location": [ 27.6, 691.14, 123.92, 708.615 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 691.14, 220.24, 708.615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 691.14, 316.56, 708.615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 691.14, 412.88, 708.615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 691.14, 509.2, 708.615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 691.14, 605.52, 708.615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 673.665, 605.52, 691.14 ], "cells": [ { "location": [ 27.6, 673.665, 123.92, 691.14 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 673.665, 220.24, 691.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 673.665, 316.56, 691.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 673.665, 412.88, 691.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 673.665, 509.2, 691.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 673.665, 605.52, 691.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 656.19, 605.52, 673.665 ], "cells": [ { "location": [ 27.6, 656.19, 123.92, 673.665 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 656.19, 220.24, 673.665 ], "text": "3,195,808,600", "html_text": "3,195,808,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 656.19, 316.56, 673.665 ], "text": "3,261,950,500", "html_text": "3,261,950,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 656.19, 412.88, 673.665 ], "text": "3,365,742,000", "html_text": "3,365,742,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 656.19, 509.2, 673.665 ], "text": "3,759,644,300", "html_text": "3,759,644,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 656.19, 605.52, 673.665 ], "text": "3,756,331,600", "html_text": "3,756,331,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 638.715, 605.52, 656.19 ], "cells": [ { "location": [ 27.6, 638.715, 123.92, 656.19 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 638.715, 220.24, 656.19 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 638.715, 316.56, 656.19 ], "text": "14,707,881", "html_text": "14,707,881", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 638.715, 412.88, 656.19 ], "text": "36,715,000", "html_text": "36,715,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 638.715, 509.2, 656.19 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 638.715, 605.52, 656.19 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 621.24, 605.52, 638.715 ], "cells": [ { "location": [ 27.6, 621.24, 123.92, 638.715 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 621.24, 220.24, 638.715 ], "text": "3,195,808,600", "html_text": "3,195,808,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 621.24, 316.56, 638.715 ], "text": "3,276,658,381", "html_text": "3,276,658,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 621.24, 412.88, 638.715 ], "text": "3,402,457,000", "html_text": "3,402,457,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 621.24, 509.2, 638.715 ], "text": "3,759,644,300", "html_text": "3,759,644,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 621.24, 605.52, 638.715 ], "text": "3,756,331,600", "html_text": "3,756,331,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 603.765, 605.52, 621.24 ], "cells": [ { "location": [ 27.6, 603.765, 123.92, 621.24 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 603.765, 220.24, 621.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 603.765, 316.56, 621.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 603.765, 412.88, 621.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 603.765, 509.2, 621.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 603.765, 605.52, 621.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 586.29, 605.52, 603.765 ], "cells": [ { "location": [ 27.6, 586.29, 123.92, 603.765 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 586.29, 220.24, 603.765 ], "text": "59,959", "html_text": "59,959", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 586.29, 316.56, 603.765 ], "text": "59,959", "html_text": "59,959", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 586.29, 412.88, 603.765 ], "text": "59,900", "html_text": "59,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 586.29, 509.2, 603.765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 586.29, 605.52, 603.765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 568.815, 605.52, 586.29 ], "cells": [ { "location": [ 27.6, 568.815, 123.92, 586.29 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 568.815, 220.24, 586.29 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 568.815, 316.56, 586.29 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 568.815, 412.88, 586.29 ], "text": "(59,900)", "html_text": "(59,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 568.815, 509.2, 586.29 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 568.815, 605.52, 586.29 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 551.34, 605.52, 568.815 ], "cells": [ { "location": [ 27.6, 551.34, 123.92, 568.815 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 551.34, 220.24, 568.815 ], "text": "59,959", "html_text": "59,959", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 551.34, 316.56, 568.815 ], "text": "59,959", "html_text": "59,959", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 551.34, 412.88, 568.815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 551.34, 509.2, 568.815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 551.34, 605.52, 568.815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 533.865, 605.52, 551.34 ], "cells": [ { "location": [ 27.6, 533.865, 123.92, 551.34 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 533.865, 220.24, 551.34 ], "text": "3,195,868,559", "html_text": "3,195,868,559", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 533.865, 316.56, 551.34 ], "text": "3,276,718,340", "html_text": "3,276,718,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 533.865, 412.88, 551.34 ], "text": "3,402,457,000", "html_text": "3,402,457,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 533.865, 509.2, 551.34 ], "text": "3,759,644,300", "html_text": "3,759,644,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 533.865, 605.52, 551.34 ], "text": "3,756,331,600", "html_text": "3,756,331,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 516.39, 605.52, 533.865 ], "cells": [ { "location": [ 27.6, 516.39, 123.92, 533.865 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 516.39, 220.24, 533.865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 516.39, 316.56, 533.865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 516.39, 412.88, 533.865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 516.39, 509.2, 533.865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 516.39, 605.52, 533.865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 498.915, 605.52, 516.39 ], "cells": [ { "location": [ 27.6, 498.915, 123.92, 516.39 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 498.915, 220.24, 516.39 ], "text": "3,038,244,651", "html_text": "3,038,244,651", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 498.915, 316.56, 516.39 ], "text": "3,275,328,343", "html_text": "3,275,328,343", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 498.915, 412.88, 516.39 ], "text": "3,402,457,000", "html_text": "3,402,457,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 498.915, 509.2, 516.39 ], "text": "3,759,644,300", "html_text": "3,759,644,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 498.915, 605.52, 516.39 ], "text": "3,756,331,600", "html_text": "3,756,331,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 481.44, 605.52, 498.915 ], "cells": [ { "location": [ 27.6, 481.44, 123.92, 498.915 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 481.44, 220.24, 498.915 ], "text": "3,038,244,651", "html_text": "3,038,244,651", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 481.44, 316.56, 498.915 ], "text": "3,275,328,343", "html_text": "3,275,328,343", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 481.44, 412.88, 498.915 ], "text": "3,402,457,000", "html_text": "3,402,457,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 481.44, 509.2, 498.915 ], "text": "3,759,644,300", "html_text": "3,759,644,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 481.44, 605.52, 498.915 ], "text": "3,756,331,600", "html_text": "3,756,331,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 463.965, 605.52, 481.44 ], "cells": [ { "location": [ 27.6, 463.965, 123.92, 481.44 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 463.965, 220.24, 481.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 463.965, 316.56, 481.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 463.965, 412.88, 481.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 463.965, 509.2, 481.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 463.965, 605.52, 481.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 446.49, 605.52, 463.965 ], "cells": [ { "location": [ 27.6, 446.49, 123.92, 463.965 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 446.49, 220.24, 463.965 ], "text": "3,038,244,651", "html_text": "3,038,244,651", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 446.49, 316.56, 463.965 ], "text": "3,275,328,343", "html_text": "3,275,328,343", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 446.49, 412.88, 463.965 ], "text": "3,402,457,000", "html_text": "3,402,457,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 446.49, 509.2, 463.965 ], "text": "3,759,644,300", "html_text": "3,759,644,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 446.49, 605.52, 463.965 ], "text": "3,756,331,600", "html_text": "3,756,331,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 429.015, 605.52, 446.49 ], "cells": [ { "location": [ 27.6, 429.015, 123.92, 446.49 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 429.015, 220.24, 446.49 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 429.015, 316.56, 446.49 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 429.015, 412.88, 446.49 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 429.015, 509.2, 446.49 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 429.015, 605.52, 446.49 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 411.54, 605.52, 429.015 ], "cells": [ { "location": [ 27.6, 411.54, 123.92, 429.015 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 411.54, 220.24, 429.015 ], "text": "3,038,244,651", "html_text": "3,038,244,651", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 411.54, 316.56, 429.015 ], "text": "3,275,328,343", "html_text": "3,275,328,343", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 411.54, 412.88, 429.015 ], "text": "3,402,457,000", "html_text": "3,402,457,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 411.54, 509.2, 429.015 ], "text": "3,759,644,300", "html_text": "3,759,644,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 411.54, 605.52, 429.015 ], "text": "3,756,331,600", "html_text": "3,756,331,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 394.065, 605.52, 411.54 ], "cells": [ { "location": [ 27.6, 394.065, 123.92, 411.54 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 394.065, 220.24, 411.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 394.065, 316.56, 411.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 394.065, 412.88, 411.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 394.065, 509.2, 411.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 394.065, 605.52, 411.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 376.59, 605.52, 394.065 ], "cells": [ { "location": [ 27.6, 376.59, 123.92, 394.065 ], "text": "Base Funding", "html_text": "Base Funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 376.59, 220.24, 394.065 ], "text": "1,938,679,617", "html_text": "1,938,679,617", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 376.59, 316.56, 394.065 ], "text": "1,949,201,898", "html_text": "1,949,201,898", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 376.59, 412.88, 394.065 ], "text": "2,058,682,500", "html_text": "2,058,682,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 376.59, 509.2, 394.065 ], "text": "2,101,969,500", "html_text": "2,101,969,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 376.59, 605.52, 394.065 ], "text": "2,120,831,000", "html_text": "2,120,831,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 359.115, 605.52, 376.59 ], "cells": [ { "location": [ 27.6, 359.115, 123.92, 376.59 ], "text": "Pupil Transportation", "html_text": "Pupil Transportation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 359.115, 220.24, 376.59 ], "text": "274,446,300", "html_text": "274,446,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 359.115, 316.56, 376.59 ], "text": "358,996,100", "html_text": "358,996,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 359.115, 412.88, 376.59 ], "text": "398,884,500", "html_text": "398,884,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 359.115, 509.2, 376.59 ], "text": "398,884,500", "html_text": "398,884,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 359.115, 605.52, 376.59 ], "text": "398,884,500", "html_text": "398,884,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 341.64, 605.52, 359.115 ], "cells": [ { "location": [ 27.6, 341.64, 123.92, 359.115 ], "text": "Equalized Facilities", "html_text": "Equalized Facilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 341.64, 220.24, 359.115 ], "text": "190,575,818", "html_text": "190,575,818", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 341.64, 316.56, 359.115 ], "text": "259,751,241", "html_text": "259,751,241", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 341.64, 412.88, 359.115 ], "text": "232,575,900", "html_text": "232,575,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 341.64, 509.2, 359.115 ], "text": "298,930,200", "html_text": "298,930,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 341.64, 605.52, 359.115 ], "text": "273,117,100", "html_text": "273,117,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 324.165, 605.52, 341.64 ], "cells": [ { "location": [ 27.6, 324.165, 123.92, 341.64 ], "text": "Tier I Equalization", "html_text": "Tier I Equalization", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 324.165, 220.24, 341.64 ], "text": "172,584,047", "html_text": "172,584,047", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 324.165, 316.56, 341.64 ], "text": "235,688,542", "html_text": "235,688,542", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 324.165, 412.88, 341.64 ], "text": "224,613,500", "html_text": "224,613,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 324.165, 509.2, 341.64 ], "text": "251,849,500", "html_text": "251,849,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 324.165, 605.52, 341.64 ], "text": "238,638,400", "html_text": "238,638,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 306.69, 605.52, 324.165 ], "cells": [ { "location": [ 27.6, 306.69, 123.92, 324.165 ], "text": "National Board Certification Salary Supplement", "html_text": "National Board Certification Salary Supplement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 306.69, 220.24, 324.165 ], "text": "3,548,676", "html_text": "3,548,676", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 306.69, 316.56, 324.165 ], "text": "3,385,360", "html_text": "3,385,360", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 306.69, 412.88, 324.165 ], "text": "4,655,500", "html_text": "4,655,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 306.69, 509.2, 324.165 ], "text": "4,655,500", "html_text": "4,655,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 306.69, 605.52, 324.165 ], "text": "4,655,500", "html_text": "4,655,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 289.215, 605.52, 306.69 ], "cells": [ { "location": [ 27.6, 289.215, 123.92, 306.69 ], "text": "Vocational Education Transportation", "html_text": "Vocational Education Transportation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 289.215, 220.24, 306.69 ], "text": "7,833,100", "html_text": "7,833,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 289.215, 316.56, 306.69 ], "text": "7,833,100", "html_text": "7,833,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 289.215, 412.88, 306.69 ], "text": "7,833,100", "html_text": "7,833,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 289.215, 509.2, 306.69 ], "text": "7,833,100", "html_text": "7,833,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 289.215, 605.52, 306.69 ], "text": "7,833,100", "html_text": "7,833,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 271.74, 605.52, 289.215 ], "cells": [ { "location": [ 27.6, 271.74, 123.92, 289.215 ], "text": "Audiologist & Speech Language Pathologists", "html_text": "Audiologist & Speech Language Pathologists", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 271.74, 220.24, 289.215 ], "text": "2,047,093", "html_text": "2,047,093", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 271.74, 316.56, 289.215 ], "text": "2,252,102", "html_text": "2,252,102", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 271.74, 412.88, 289.215 ], "text": "2,312,000", "html_text": "2,312,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 271.74, 509.2, 289.215 ], "text": "2,312,000", "html_text": "2,312,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 271.74, 605.52, 289.215 ], "text": "2,312,000", "html_text": "2,312,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 254.265, 605.52, 271.74 ], "cells": [ { "location": [ 27.6, 254.265, 123.92, 271.74 ], "text": "Local District Teachers' Retirement Match", "html_text": "Local District Teachers' Retirement Match", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 254.265, 220.24, 271.74 ], "text": "448,530,000", "html_text": "448,530,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 254.265, 316.56, 271.74 ], "text": "458,220,000", "html_text": "458,220,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 254.265, 412.88, 271.74 ], "text": "467,900,000", "html_text": "467,900,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 254.265, 509.2, 271.74 ], "text": "529,410,000", "html_text": "529,410,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 254.265, 605.52, 271.74 ], "text": "541,260,000", "html_text": "541,260,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 236.79, 605.52, 254.265 ], "cells": [ { "location": [ 27.6, 236.79, 123.92, 254.265 ], "text": "SEEK - Star Academy", "html_text": "SEEK - Star Academy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 236.79, 220.24, 254.265 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 236.79, 316.56, 254.265 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 236.79, 412.88, 254.265 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 236.79, 509.2, 254.265 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 236.79, 605.52, 254.265 ], "text": "10,000,000", "html_text": "10,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 219.315, 605.52, 236.79 ], "cells": [ { "location": [ 27.6, 219.315, 123.92, 236.79 ], "text": "Certified and Classified Salary Increase", "html_text": "Certified and Classified Salary Increase", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 219.315, 220.24, 236.79 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 219.315, 316.56, 236.79 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 219.315, 412.88, 236.79 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 219.315, 509.2, 236.79 ], "text": "158,800,000", "html_text": "158,800,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 219.315, 605.52, 236.79 ], "text": "158,800,000", "html_text": "158,800,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 201.84, 605.52, 219.315 ], "cells": [ { "location": [ 27.6, 201.84, 123.92, 219.315 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 201.84, 220.24, 219.315 ], "text": "3,038,244,651", "html_text": "3,038,244,651", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 201.84, 316.56, 219.315 ], "text": "3,275,328,343", "html_text": "3,275,328,343", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 201.84, 412.88, 219.315 ], "text": "3,402,457,000", "html_text": "3,402,457,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 201.84, 509.2, 219.315 ], "text": "3,759,644,300", "html_text": "3,759,644,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 201.84, 605.52, 219.315 ], "text": "3,756,331,600", "html_text": "3,756,331,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 76, "type": "TEXT", "location": { "l": 25.2, "t": 191.28, "r": 602.64, "b": 152.64 }, "text": "Over the 2026-2028 biennium, the funding for the SEEK program will increase by 11.6 percent over the enacted fiscal year 2026 budget. The majority of the increase is directed to base per pupil guarantee, salary increases for certified and classified staff, and teachers' retirement contributions.", "reading_order": 1 }, { "page": 76, "type": "TEXT", "location": { "l": 25.44, "t": 145.2, "r": 595.2, "b": 118.32 }, "text": "The budget includes an increase in the base per pupil guarantee by 2.5 percent each year, or 5 percent over the biennium, from $4,586 per student to $4,701 per student in fiscal year 2027 and $4,818 per student in fiscal year 2028.", "reading_order": 2 }, { "page": 76, "type": "TEXT", "location": { "l": 24.96, "t": 110.88, "r": 606, "b": 60.48 }, "text": "The Governor's budget includes $158.8 million each year to fund a 3 percent pay increase in fiscal year 2026-27 for all full-time school district employees. For certified staff, the combination of this 3 percent pay increase and the retention of their 3.75 percent payroll contribution in fiscal year 2028 to the Teachers' Retirement medical insurance fund will result in a 6.9 percent pay increase over the two years.", "reading_order": 3 }, { "page": 76, "type": "TEXT", "location": { "l": 310.8, "t": 18.72, "r": 322.8, "b": 9.12 }, "text": "65", "reading_order": 4 } ] }, { "page": 77, "items": [ { "page": 77, "type": "TEXT", "location": { "l": 26.16, "t": 765.36, "r": 595.68, "b": 728.16 }, "text": "The equalization of school district local tax levies dedicated to capital improvements continues to be a growing part of the SEEK budget. An additional $66.9 million in fiscal year 2027 and $41.1 million in fiscal year 2028 is included in Equalized Facilities Funding.", "reading_order": 0 }, { "page": 77, "type": "TEXT", "location": { "l": 26.4, "t": 718.8, "r": 596.16, "b": 682.08 }, "text": "The base budget includes General Fund in the amount of $5,000,000 in each fiscal year to support a three-year pilot program of five Star Academy schools. The budget includes an additional $5,000,000 for a total of $10,000,000 in fiscal year 2028 for the three-year pilot program of five Star Academy schools.", "reading_order": 1 }, { "page": 77, "type": "TEXT", "location": { "l": 26.88, "t": 673.44, "r": 395.52, "b": 660.96 }, "text": "The following elements comprise the SEEK budget for fiscal years 2027 and 2028:", "reading_order": 2 }, { "page": 77, "type": "TABLE", "location": { "l": 28.32, "t": 649.2, "r": 476.64, "b": 492.48 }, "text": "
CategoryFY 2027FY 2028
Base Funding$ 2,101,969,500$ 2,120,831,000
Pupil Transportation$ 398,884,500$ 398,884,500
Tier I Funding$ 251,849,500$ 238,638,400
Teachers' Retirement Contributions$ 529,410,000$ 541,260,000
Equalized Facilities Funding$ 298,930,200$ 273,117,100
Vocational Transportation$ 7,833,100$ 7,833,100
National Board Salary Supplement$ 4,655,500$ 4,655,500
Audio/Speech Path Salary Supplement$ 2,312,000$ 2,312,000
Star Academy$ 5,000,000$ 10,000,000
Certified and Classified Salary Increase$ 158,800,000$ 158,800,000
", "rows": [ { "row_index": 0, "location": [ 28.32, 634.9527, 476.64, 649.2 ], "cells": [ { "location": [ 28.32, 634.9527, 177.76, 649.2 ], "text": "Category", "html_text": "Category", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 177.76, 634.9527, 327.2, 649.2 ], "text": "FY 2027", "html_text": "FY 2027", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.2, 634.9527, 476.64, 649.2 ], "text": "FY 2028", "html_text": "FY 2028", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 620.7055, 476.64, 634.9527 ], "cells": [ { "location": [ 28.32, 620.7055, 177.76, 634.9527 ], "text": "Base Funding", "html_text": "Base Funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 177.76, 620.7055, 327.2, 634.9527 ], "text": "$ 2,101,969,500", "html_text": "$ 2,101,969,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.2, 620.7055, 476.64, 634.9527 ], "text": "$ 2,120,831,000", "html_text": "$ 2,120,831,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 606.4582, 476.64, 620.7055 ], "cells": [ { "location": [ 28.32, 606.4582, 177.76, 620.7055 ], "text": "Pupil Transportation", "html_text": "Pupil Transportation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 177.76, 606.4582, 327.2, 620.7055 ], "text": "$ 398,884,500", "html_text": "$ 398,884,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.2, 606.4582, 476.64, 620.7055 ], "text": "$ 398,884,500", "html_text": "$ 398,884,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.32, 592.2109, 476.64, 606.4582 ], "cells": [ { "location": [ 28.32, 592.2109, 177.76, 606.4582 ], "text": "Tier I Funding", "html_text": "Tier I Funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 177.76, 592.2109, 327.2, 606.4582 ], "text": "$ 251,849,500", "html_text": "$ 251,849,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.2, 592.2109, 476.64, 606.4582 ], "text": "$ 238,638,400", "html_text": "$ 238,638,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.32, 577.9636, 476.64, 592.2109 ], "cells": [ { "location": [ 28.32, 577.9636, 177.76, 592.2109 ], "text": "Teachers' Retirement Contributions", "html_text": "Teachers' Retirement Contributions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 177.76, 577.9636, 327.2, 592.2109 ], "text": "$ 529,410,000", "html_text": "$ 529,410,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.2, 577.9636, 476.64, 592.2109 ], "text": "$ 541,260,000", "html_text": "$ 541,260,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.32, 563.7164, 476.64, 577.9636 ], "cells": [ { "location": [ 28.32, 563.7164, 177.76, 577.9636 ], "text": "Equalized Facilities Funding", "html_text": "Equalized Facilities Funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 177.76, 563.7164, 327.2, 577.9636 ], "text": "$ 298,930,200", "html_text": "$ 298,930,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.2, 563.7164, 476.64, 577.9636 ], "text": "$ 273,117,100", "html_text": "$ 273,117,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.32, 549.4691, 476.64, 563.7164 ], "cells": [ { "location": [ 28.32, 549.4691, 177.76, 563.7164 ], "text": "Vocational Transportation", "html_text": "Vocational Transportation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 177.76, 549.4691, 327.2, 563.7164 ], "text": "$ 7,833,100", "html_text": "$ 7,833,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.2, 549.4691, 476.64, 563.7164 ], "text": "$ 7,833,100", "html_text": "$ 7,833,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.32, 535.2218, 476.64, 549.4691 ], "cells": [ { "location": [ 28.32, 535.2218, 177.76, 549.4691 ], "text": "National Board Salary Supplement", "html_text": "National Board Salary Supplement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 177.76, 535.2218, 327.2, 549.4691 ], "text": "$ 4,655,500", "html_text": "$ 4,655,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.2, 535.2218, 476.64, 549.4691 ], "text": "$ 4,655,500", "html_text": "$ 4,655,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.32, 520.9745, 476.64, 535.2218 ], "cells": [ { "location": [ 28.32, 520.9745, 177.76, 535.2218 ], "text": "Audio/Speech Path Salary Supplement", "html_text": "Audio/Speech Path Salary Supplement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 177.76, 520.9745, 327.2, 535.2218 ], "text": "$ 2,312,000", "html_text": "$ 2,312,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.2, 520.9745, 476.64, 535.2218 ], "text": "$ 2,312,000", "html_text": "$ 2,312,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.32, 506.7273, 476.64, 520.9745 ], "cells": [ { "location": [ 28.32, 506.7273, 177.76, 520.9745 ], "text": "Star Academy", "html_text": "Star Academy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 177.76, 506.7273, 327.2, 520.9745 ], "text": "$ 5,000,000", "html_text": "$ 5,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.2, 506.7273, 476.64, 520.9745 ], "text": "$ 10,000,000", "html_text": "$ 10,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.32, 492.48, 476.64, 506.7273 ], "cells": [ { "location": [ 28.32, 492.48, 177.76, 506.7273 ], "text": "Certified and Classified Salary Increase", "html_text": "Certified and Classified Salary Increase", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 177.76, 492.48, 327.2, 506.7273 ], "text": "$ 158,800,000", "html_text": "$ 158,800,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.2, 492.48, 476.64, 506.7273 ], "text": "$ 158,800,000", "html_text": "$ 158,800,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 11, "n_cols": 3, "ref": "#/tables/0", "reading_order": 3 }, { "page": 77, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.32, "b": 8.88 }, "text": "66", "reading_order": 4 } ] }, { "page": 78, "items": [ { "page": 78, "type": "TABLE", "location": { "l": 25.68, "t": 765.84, "r": 606.72, "b": 80.88 }, "text": "
Department of Education Operations and Support Services
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation64,606,60066,455,80067,042,60064,912,60066,972,500
State Salary and Compensation Allocation850,90033,40077,600
Special Appropriation(3,500,000)
Continuing Approp-General Fund12,364,7123,506,943448,500
Budget Reduction-General Fund(825,600)
Other(810,100)
Total General Fund73,512,11269,996,14366,743,10064,912,60066,972,500
Restricted Funds
Balance Forward42,618,17339,196,7663,864,4002,491,6001,348,600
Current Receipts54,705710,3032,429,7004,281,7004,296,700
Non-Revenue Receipts290,656(28,342,435)789,5001,143,8001,168,800
Total Restricted Funds42,963,53411,564,6337,083,6007,917,1006,814,100
Federal Fund
Balance Forward166,812(590,832)(185,100)
Current Receipts531,464,704532,978,177465,718,800465,589,500465,807,800
Non-Revenue Receipts(1,400)
Total Federal Fund531,631,517532,387,345465,532,300465,589,500465,807,800
TOTAL SOURCE OF FUNDS648,107,163613,948,121539,359,000538,419,200539,594,400
EXPENDITURES BY CLASS
Personnel Costs22,239,48122,423,22326,972,40027,918,80028,742,400
Operating Expenses20,976,04423,552,57326,627,80026,394,30027,178,500
Grants Loans Benefits561,610,761560,492,166483,267,200482,757,500482,904,300
Debt Service1,168,00083,000
TOTAL EXPENDITURES605,994,286606,550,963536,867,400537,070,600538,825,200
EXPENDITURES BY FUND SOURCE
General Fund70,005,16966,278,26066,743,10064,912,60066,972,500
Restricted Funds3,766,7687,700,2774,592,0006,568,5006,044,900
Federal Fund532,222,349532,572,425465,532,300465,589,500465,807,800
TOTAL EXPENDITURES605,994,286606,550,963536,867,400537,070,600538,825,200
EXPENDITURES BY UNIT
Commissioner's Office/Board of Education3,219,6343,296,9003,088,7003,193,9003,261,200
Finance & Operations551,551,806553,117,935493,970,600494,372,900495,899,500
Legal Services1,197,400977,8001,100,4001,156,8001,203,500
Education Technology38,387,00038,415,70038,259,20038,347,00038,461,000
", "rows": [ { "row_index": 0, "location": [ 25.68, 747.8147, 606.72, 765.84 ], "cells": [ { "location": [ 25.68, 747.8147, 122.52, 765.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 747.8147, 606.72, 765.84 ], "text": "Department of Education Operations and Support Services", "html_text": "Department of Education Operations and Support Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.68, 729.7895, 606.72, 747.8147 ], "cells": [ { "location": [ 25.68, 729.7895, 122.52, 747.8147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 729.7895, 219.36, 747.8147 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 729.7895, 316.2, 747.8147 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 729.7895, 413.04, 747.8147 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 729.7895, 509.88, 747.8147 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 729.7895, 606.72, 747.8147 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.68, 711.7642, 606.72, 729.7895 ], "cells": [ { "location": [ 25.68, 711.7642, 122.52, 729.7895 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 711.7642, 219.36, 729.7895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 711.7642, 316.2, 729.7895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 711.7642, 413.04, 729.7895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 711.7642, 509.88, 729.7895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 711.7642, 606.72, 729.7895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.68, 693.7389, 606.72, 711.7642 ], "cells": [ { "location": [ 25.68, 693.7389, 122.52, 711.7642 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 693.7389, 219.36, 711.7642 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 693.7389, 316.2, 711.7642 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 693.7389, 413.04, 711.7642 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 693.7389, 509.88, 711.7642 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 693.7389, 606.72, 711.7642 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.68, 675.7137, 606.72, 693.7389 ], "cells": [ { "location": [ 25.68, 675.7137, 122.52, 693.7389 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 675.7137, 219.36, 693.7389 ], "text": "64,606,600", "html_text": "64,606,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 675.7137, 316.2, 693.7389 ], "text": "66,455,800", "html_text": "66,455,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 675.7137, 413.04, 693.7389 ], "text": "67,042,600", "html_text": "67,042,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 675.7137, 509.88, 693.7389 ], "text": "64,912,600", "html_text": "64,912,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 675.7137, 606.72, 693.7389 ], "text": "66,972,500", "html_text": "66,972,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.68, 657.6884, 606.72, 675.7137 ], "cells": [ { "location": [ 25.68, 657.6884, 122.52, 675.7137 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 657.6884, 219.36, 675.7137 ], "text": "850,900", "html_text": "850,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 657.6884, 316.2, 675.7137 ], "text": "33,400", "html_text": "33,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 657.6884, 413.04, 675.7137 ], "text": "77,600", "html_text": "77,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 657.6884, 509.88, 675.7137 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 657.6884, 606.72, 675.7137 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.68, 639.6632, 606.72, 657.6884 ], "cells": [ { "location": [ 25.68, 639.6632, 122.52, 657.6884 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 639.6632, 219.36, 657.6884 ], "text": "(3,500,000)", "html_text": "(3,500,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 639.6632, 316.2, 657.6884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 639.6632, 413.04, 657.6884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 639.6632, 509.88, 657.6884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 639.6632, 606.72, 657.6884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.68, 621.6379, 606.72, 639.6632 ], "cells": [ { "location": [ 25.68, 621.6379, 122.52, 639.6632 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 621.6379, 219.36, 639.6632 ], "text": "12,364,712", "html_text": "12,364,712", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 621.6379, 316.2, 639.6632 ], "text": "3,506,943", "html_text": "3,506,943", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 621.6379, 413.04, 639.6632 ], "text": "448,500", "html_text": "448,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 621.6379, 509.88, 639.6632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 621.6379, 606.72, 639.6632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.68, 603.6126, 606.72, 621.6379 ], "cells": [ { "location": [ 25.68, 603.6126, 122.52, 621.6379 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 603.6126, 219.36, 621.6379 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 603.6126, 316.2, 621.6379 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 603.6126, 413.04, 621.6379 ], "text": "(825,600)", "html_text": "(825,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 603.6126, 509.88, 621.6379 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 603.6126, 606.72, 621.6379 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.68, 585.5874, 606.72, 603.6126 ], "cells": [ { "location": [ 25.68, 585.5874, 122.52, 603.6126 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 585.5874, 219.36, 603.6126 ], "text": "(810,100)", "html_text": "(810,100)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 585.5874, 316.2, 603.6126 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 585.5874, 413.04, 603.6126 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 585.5874, 509.88, 603.6126 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 585.5874, 606.72, 603.6126 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.68, 567.5621, 606.72, 585.5874 ], "cells": [ { "location": [ 25.68, 567.5621, 122.52, 585.5874 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 567.5621, 219.36, 585.5874 ], "text": "73,512,112", "html_text": "73,512,112", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 567.5621, 316.2, 585.5874 ], "text": "69,996,143", "html_text": "69,996,143", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 567.5621, 413.04, 585.5874 ], "text": "66,743,100", "html_text": "66,743,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 567.5621, 509.88, 585.5874 ], "text": "64,912,600", "html_text": "64,912,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 567.5621, 606.72, 585.5874 ], "text": "66,972,500", "html_text": "66,972,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.68, 549.5368, 606.72, 567.5621 ], "cells": [ { "location": [ 25.68, 549.5368, 122.52, 567.5621 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 549.5368, 219.36, 567.5621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 549.5368, 316.2, 567.5621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 549.5368, 413.04, 567.5621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 549.5368, 509.88, 567.5621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 549.5368, 606.72, 567.5621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.68, 531.5116, 606.72, 549.5368 ], "cells": [ { "location": [ 25.68, 531.5116, 122.52, 549.5368 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 531.5116, 219.36, 549.5368 ], "text": "42,618,173", "html_text": "42,618,173", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 531.5116, 316.2, 549.5368 ], "text": "39,196,766", "html_text": "39,196,766", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 531.5116, 413.04, 549.5368 ], "text": "3,864,400", "html_text": "3,864,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 531.5116, 509.88, 549.5368 ], "text": "2,491,600", "html_text": "2,491,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 531.5116, 606.72, 549.5368 ], "text": "1,348,600", "html_text": "1,348,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.68, 513.4863, 606.72, 531.5116 ], "cells": [ { "location": [ 25.68, 513.4863, 122.52, 531.5116 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 513.4863, 219.36, 531.5116 ], "text": "54,705", "html_text": "54,705", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 513.4863, 316.2, 531.5116 ], "text": "710,303", "html_text": "710,303", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 513.4863, 413.04, 531.5116 ], "text": "2,429,700", "html_text": "2,429,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 513.4863, 509.88, 531.5116 ], "text": "4,281,700", "html_text": "4,281,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 513.4863, 606.72, 531.5116 ], "text": "4,296,700", "html_text": "4,296,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.68, 495.4611, 606.72, 513.4863 ], "cells": [ { "location": [ 25.68, 495.4611, 122.52, 513.4863 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 495.4611, 219.36, 513.4863 ], "text": "290,656", "html_text": "290,656", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 495.4611, 316.2, 513.4863 ], "text": "(28,342,435)", "html_text": "(28,342,435)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 495.4611, 413.04, 513.4863 ], "text": "789,500", "html_text": "789,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 495.4611, 509.88, 513.4863 ], "text": "1,143,800", "html_text": "1,143,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 495.4611, 606.72, 513.4863 ], "text": "1,168,800", "html_text": "1,168,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.68, 477.4358, 606.72, 495.4611 ], "cells": [ { "location": [ 25.68, 477.4358, 122.52, 495.4611 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 477.4358, 219.36, 495.4611 ], "text": "42,963,534", "html_text": "42,963,534", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 477.4358, 316.2, 495.4611 ], "text": "11,564,633", "html_text": "11,564,633", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 477.4358, 413.04, 495.4611 ], "text": "7,083,600", "html_text": "7,083,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 477.4358, 509.88, 495.4611 ], "text": "7,917,100", "html_text": "7,917,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 477.4358, 606.72, 495.4611 ], "text": "6,814,100", "html_text": "6,814,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.68, 459.4105, 606.72, 477.4358 ], "cells": [ { "location": [ 25.68, 459.4105, 122.52, 477.4358 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 459.4105, 219.36, 477.4358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 459.4105, 316.2, 477.4358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 459.4105, 413.04, 477.4358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 459.4105, 509.88, 477.4358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 459.4105, 606.72, 477.4358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.68, 441.3853, 606.72, 459.4105 ], "cells": [ { "location": [ 25.68, 441.3853, 122.52, 459.4105 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 441.3853, 219.36, 459.4105 ], "text": "166,812", "html_text": "166,812", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 441.3853, 316.2, 459.4105 ], "text": "(590,832)", "html_text": "(590,832)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 441.3853, 413.04, 459.4105 ], "text": "(185,100)", "html_text": "(185,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 441.3853, 509.88, 459.4105 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 441.3853, 606.72, 459.4105 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.68, 423.36, 606.72, 441.3853 ], "cells": [ { "location": [ 25.68, 423.36, 122.52, 441.3853 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 423.36, 219.36, 441.3853 ], "text": "531,464,704", "html_text": "531,464,704", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 423.36, 316.2, 441.3853 ], "text": "532,978,177", "html_text": "532,978,177", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 423.36, 413.04, 441.3853 ], "text": "465,718,800", "html_text": "465,718,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 423.36, 509.88, 441.3853 ], "text": "465,589,500", "html_text": "465,589,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 423.36, 606.72, 441.3853 ], "text": "465,807,800", "html_text": "465,807,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.68, 405.3347, 606.72, 423.36 ], "cells": [ { "location": [ 25.68, 405.3347, 122.52, 423.36 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 405.3347, 219.36, 423.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 405.3347, 316.2, 423.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 405.3347, 413.04, 423.36 ], "text": "(1,400)", "html_text": "(1,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 405.3347, 509.88, 423.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 405.3347, 606.72, 423.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.68, 387.3095, 606.72, 405.3347 ], "cells": [ { "location": [ 25.68, 387.3095, 122.52, 405.3347 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 387.3095, 219.36, 405.3347 ], "text": "531,631,517", "html_text": "531,631,517", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 387.3095, 316.2, 405.3347 ], "text": "532,387,345", "html_text": "532,387,345", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 387.3095, 413.04, 405.3347 ], "text": "465,532,300", "html_text": "465,532,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 387.3095, 509.88, 405.3347 ], "text": "465,589,500", "html_text": "465,589,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 387.3095, 606.72, 405.3347 ], "text": "465,807,800", "html_text": "465,807,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.68, 369.2842, 606.72, 387.3095 ], "cells": [ { "location": [ 25.68, 369.2842, 122.52, 387.3095 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 369.2842, 219.36, 387.3095 ], "text": "648,107,163", "html_text": "648,107,163", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 369.2842, 316.2, 387.3095 ], "text": "613,948,121", "html_text": "613,948,121", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 369.2842, 413.04, 387.3095 ], "text": "539,359,000", "html_text": "539,359,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 369.2842, 509.88, 387.3095 ], "text": "538,419,200", "html_text": "538,419,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 369.2842, 606.72, 387.3095 ], "text": "539,594,400", "html_text": "539,594,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.68, 351.2589, 606.72, 369.2842 ], "cells": [ { "location": [ 25.68, 351.2589, 122.52, 369.2842 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 351.2589, 219.36, 369.2842 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 351.2589, 316.2, 369.2842 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 351.2589, 413.04, 369.2842 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 351.2589, 509.88, 369.2842 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 351.2589, 606.72, 369.2842 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.68, 333.2337, 606.72, 351.2589 ], "cells": [ { "location": [ 25.68, 333.2337, 122.52, 351.2589 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 333.2337, 219.36, 351.2589 ], "text": "22,239,481", "html_text": "22,239,481", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 333.2337, 316.2, 351.2589 ], "text": "22,423,223", "html_text": "22,423,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 333.2337, 413.04, 351.2589 ], "text": "26,972,400", "html_text": "26,972,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 333.2337, 509.88, 351.2589 ], "text": "27,918,800", "html_text": "27,918,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 333.2337, 606.72, 351.2589 ], "text": "28,742,400", "html_text": "28,742,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.68, 315.2084, 606.72, 333.2337 ], "cells": [ { "location": [ 25.68, 315.2084, 122.52, 333.2337 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 315.2084, 219.36, 333.2337 ], "text": "20,976,044", "html_text": "20,976,044", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 315.2084, 316.2, 333.2337 ], "text": "23,552,573", "html_text": "23,552,573", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 315.2084, 413.04, 333.2337 ], "text": "26,627,800", "html_text": "26,627,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 315.2084, 509.88, 333.2337 ], "text": "26,394,300", "html_text": "26,394,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 315.2084, 606.72, 333.2337 ], "text": "27,178,500", "html_text": "27,178,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.68, 297.1832, 606.72, 315.2084 ], "cells": [ { "location": [ 25.68, 297.1832, 122.52, 315.2084 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 297.1832, 219.36, 315.2084 ], "text": "561,610,761", "html_text": "561,610,761", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 297.1832, 316.2, 315.2084 ], "text": "560,492,166", "html_text": "560,492,166", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 297.1832, 413.04, 315.2084 ], "text": "483,267,200", "html_text": "483,267,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 297.1832, 509.88, 315.2084 ], "text": "482,757,500", "html_text": "482,757,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 297.1832, 606.72, 315.2084 ], "text": "482,904,300", "html_text": "482,904,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.68, 279.1579, 606.72, 297.1832 ], "cells": [ { "location": [ 25.68, 279.1579, 122.52, 297.1832 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 279.1579, 219.36, 297.1832 ], "text": "1,168,000", "html_text": "1,168,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 279.1579, 316.2, 297.1832 ], "text": "83,000", "html_text": "83,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 279.1579, 413.04, 297.1832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 279.1579, 509.88, 297.1832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 279.1579, 606.72, 297.1832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.68, 261.1326, 606.72, 279.1579 ], "cells": [ { "location": [ 25.68, 261.1326, 122.52, 279.1579 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 261.1326, 219.36, 279.1579 ], "text": "605,994,286", "html_text": "605,994,286", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 261.1326, 316.2, 279.1579 ], "text": "606,550,963", "html_text": "606,550,963", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 261.1326, 413.04, 279.1579 ], "text": "536,867,400", "html_text": "536,867,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 261.1326, 509.88, 279.1579 ], "text": "537,070,600", "html_text": "537,070,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 261.1326, 606.72, 279.1579 ], "text": "538,825,200", "html_text": "538,825,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.68, 243.1074, 606.72, 261.1326 ], "cells": [ { "location": [ 25.68, 243.1074, 122.52, 261.1326 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 243.1074, 219.36, 261.1326 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 243.1074, 316.2, 261.1326 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 243.1074, 413.04, 261.1326 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 243.1074, 509.88, 261.1326 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 243.1074, 606.72, 261.1326 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.68, 225.0821, 606.72, 243.1074 ], "cells": [ { "location": [ 25.68, 225.0821, 122.52, 243.1074 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 225.0821, 219.36, 243.1074 ], "text": "70,005,169", "html_text": "70,005,169", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 225.0821, 316.2, 243.1074 ], "text": "66,278,260", "html_text": "66,278,260", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 225.0821, 413.04, 243.1074 ], "text": "66,743,100", "html_text": "66,743,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 225.0821, 509.88, 243.1074 ], "text": "64,912,600", "html_text": "64,912,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 225.0821, 606.72, 243.1074 ], "text": "66,972,500", "html_text": "66,972,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.68, 207.0568, 606.72, 225.0821 ], "cells": [ { "location": [ 25.68, 207.0568, 122.52, 225.0821 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 207.0568, 219.36, 225.0821 ], "text": "3,766,768", "html_text": "3,766,768", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 207.0568, 316.2, 225.0821 ], "text": "7,700,277", "html_text": "7,700,277", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 207.0568, 413.04, 225.0821 ], "text": "4,592,000", "html_text": "4,592,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 207.0568, 509.88, 225.0821 ], "text": "6,568,500", "html_text": "6,568,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 207.0568, 606.72, 225.0821 ], "text": "6,044,900", "html_text": "6,044,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.68, 189.0316, 606.72, 207.0568 ], "cells": [ { "location": [ 25.68, 189.0316, 122.52, 207.0568 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 189.0316, 219.36, 207.0568 ], "text": "532,222,349", "html_text": "532,222,349", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 189.0316, 316.2, 207.0568 ], "text": "532,572,425", "html_text": "532,572,425", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 189.0316, 413.04, 207.0568 ], "text": "465,532,300", "html_text": "465,532,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 189.0316, 509.88, 207.0568 ], "text": "465,589,500", "html_text": "465,589,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 189.0316, 606.72, 207.0568 ], "text": "465,807,800", "html_text": "465,807,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.68, 171.0063, 606.72, 189.0316 ], "cells": [ { "location": [ 25.68, 171.0063, 122.52, 189.0316 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 171.0063, 219.36, 189.0316 ], "text": "605,994,286", "html_text": "605,994,286", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 171.0063, 316.2, 189.0316 ], "text": "606,550,963", "html_text": "606,550,963", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 171.0063, 413.04, 189.0316 ], "text": "536,867,400", "html_text": "536,867,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 171.0063, 509.88, 189.0316 ], "text": "537,070,600", "html_text": "537,070,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 171.0063, 606.72, 189.0316 ], "text": "538,825,200", "html_text": "538,825,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.68, 152.9811, 606.72, 171.0063 ], "cells": [ { "location": [ 25.68, 152.9811, 122.52, 171.0063 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 152.9811, 219.36, 171.0063 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 152.9811, 316.2, 171.0063 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 152.9811, 413.04, 171.0063 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 152.9811, 509.88, 171.0063 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 152.9811, 606.72, 171.0063 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.68, 134.9558, 606.72, 152.9811 ], "cells": [ { "location": [ 25.68, 134.9558, 122.52, 152.9811 ], "text": "Commissioner's Office/Board of Education", "html_text": "Commissioner's Office/Board of Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 134.9558, 219.36, 152.9811 ], "text": "3,219,634", "html_text": "3,219,634", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 134.9558, 316.2, 152.9811 ], "text": "3,296,900", "html_text": "3,296,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 134.9558, 413.04, 152.9811 ], "text": "3,088,700", "html_text": "3,088,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 134.9558, 509.88, 152.9811 ], "text": "3,193,900", "html_text": "3,193,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 134.9558, 606.72, 152.9811 ], "text": "3,261,200", "html_text": "3,261,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.68, 116.9305, 606.72, 134.9558 ], "cells": [ { "location": [ 25.68, 116.9305, 122.52, 134.9558 ], "text": "Finance & Operations", "html_text": "Finance & Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 116.9305, 219.36, 134.9558 ], "text": "551,551,806", "html_text": "551,551,806", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 116.9305, 316.2, 134.9558 ], "text": "553,117,935", "html_text": "553,117,935", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 116.9305, 413.04, 134.9558 ], "text": "493,970,600", "html_text": "493,970,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 116.9305, 509.88, 134.9558 ], "text": "494,372,900", "html_text": "494,372,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 116.9305, 606.72, 134.9558 ], "text": "495,899,500", "html_text": "495,899,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.68, 98.9053, 606.72, 116.9305 ], "cells": [ { "location": [ 25.68, 98.9053, 122.52, 116.9305 ], "text": "Legal Services", "html_text": "Legal Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 98.9053, 219.36, 116.9305 ], "text": "1,197,400", "html_text": "1,197,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 98.9053, 316.2, 116.9305 ], "text": "977,800", "html_text": "977,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 98.9053, 413.04, 116.9305 ], "text": "1,100,400", "html_text": "1,100,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 98.9053, 509.88, 116.9305 ], "text": "1,156,800", "html_text": "1,156,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 98.9053, 606.72, 116.9305 ], "text": "1,203,500", "html_text": "1,203,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.68, 80.88, 606.72, 98.9053 ], "cells": [ { "location": [ 25.68, 80.88, 122.52, 98.9053 ], "text": "Education Technology", "html_text": "Education Technology", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.52, 80.88, 219.36, 98.9053 ], "text": "38,387,000", "html_text": "38,387,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 80.88, 316.2, 98.9053 ], "text": "38,415,700", "html_text": "38,415,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 80.88, 413.04, 98.9053 ], "text": "38,259,200", "html_text": "38,259,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 80.88, 509.88, 98.9053 ], "text": "38,347,000", "html_text": "38,347,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.88, 80.88, 606.72, 98.9053 ], "text": "38,461,000", "html_text": "38,461,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 38, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 78, "type": "TEXT", "location": { "l": 310.8, "t": 18.72, "r": 322.32, "b": 8.88 }, "text": "67", "reading_order": 1 } ] }, { "page": 79, "items": [ { "page": 79, "type": "TABLE", "location": { "l": 27.84, "t": 761.76, "r": 601.92, "b": 708.72 }, "text": "
West Ky State Aid Funding for Emergencies (SAFE) Fund8,047,6693,058,405448,500
EKY SAFE Fund3,590,7777,684,223
TOTAL EXPENDITURES605,994,286606,550,963536,867,400537,070,600538,825,200
", "rows": [ { "row_index": 0, "location": [ 27.84, 744.08, 601.92, 761.76 ], "cells": [ { "location": [ 27.84, 744.08, 123.52, 761.76 ], "text": "West Ky State Aid Funding for Emergencies (SAFE) Fund", "html_text": "West Ky State Aid Funding for Emergencies (SAFE) Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 744.08, 219.2, 761.76 ], "text": "8,047,669", "html_text": "8,047,669", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 744.08, 314.88, 761.76 ], "text": "3,058,405", "html_text": "3,058,405", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 314.88, 744.08, 410.56, 761.76 ], "text": "448,500", "html_text": "448,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.56, 744.08, 506.24, 761.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 506.24, 744.08, 601.92, 761.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 726.4, 601.92, 744.08 ], "cells": [ { "location": [ 27.84, 726.4, 123.52, 744.08 ], "text": "EKY SAFE Fund", "html_text": "EKY SAFE Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 726.4, 219.2, 744.08 ], "text": "3,590,777", "html_text": "3,590,777", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 726.4, 314.88, 744.08 ], "text": "7,684,223", "html_text": "7,684,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 314.88, 726.4, 410.56, 744.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.56, 726.4, 506.24, 744.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 506.24, 726.4, 601.92, 744.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 708.72, 601.92, 726.4 ], "cells": [ { "location": [ 27.84, 708.72, 123.52, 726.4 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 708.72, 219.2, 726.4 ], "text": "605,994,286", "html_text": "605,994,286", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 708.72, 314.88, 726.4 ], "text": "606,550,963", "html_text": "606,550,963", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 314.88, 708.72, 410.56, 726.4 ], "text": "536,867,400", "html_text": "536,867,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.56, 708.72, 506.24, 726.4 ], "text": "537,070,600", "html_text": "537,070,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 506.24, 708.72, 601.92, 726.4 ], "text": "538,825,200", "html_text": "538,825,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 3, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 79, "type": "TEXT", "location": { "l": 25.92, "t": 706.56, "r": 601.68, "b": 668.16 }, "text": "The Operations and Support Services program area consists of the Office of Finance and Operations, the Office of Education Technology, the Office of Legal Services, Commissioner of Education, the Kentucky Board of Education, the West Kentucky State Aid Funding for Emergencies, and the East Kentucky State Aid Funding for Emergencies.", "reading_order": 1 }, { "page": 79, "type": "TITLE", "location": { "l": 26.88, "t": 659.52, "r": 59.76, "b": 647.28 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 79, "type": "TEXT", "location": { "l": 26.88, "t": 637.92, "r": 605.04, "b": 600.48 }, "text": "The Governor's budget includes additional funding in the amount of $399,000 in fiscal year 2027 and $812,800 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $307,200 and $625,900, respectively.", "reading_order": 3 }, { "page": 79, "type": "TEXT", "location": { "l": 311.28, "t": 18.48, "r": 322.32, "b": 9.12 }, "text": "68", "reading_order": 4 } ] }, { "page": 80, "items": [ { "page": 80, "type": "TABLE", "location": { "l": 28.08, "t": 756, "r": 605.52, "b": 460.32 }, "text": "
Operations and Support Services Commissioner's Office/Board of Education
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation3,089,0003,296,9003,244,1003,193,9003,261,200
State Salary and Compensation Allocation130,634
Budget Reduction-General Fund(155,400)
Total General Fund3,219,6343,296,9003,088,7003,193,9003,261,200
TOTAL SOURCE OF FUNDS3,219,6343,296,9003,088,7003,193,9003,261,200
EXPENDITURES BY CLASS
Personnel Costs3,035,6343,112,9003,036,6003,151,8003,219,100
Operating Expenses184,000184,00052,10042,10042,100
TOTAL EXPENDITURES3,219,6343,296,9003,088,7003,193,9003,261,200
EXPENDITURES BY FUND SOURCE
General Fund3,219,6343,296,9003,088,7003,193,9003,261,200
TOTAL EXPENDITURES3,219,6343,296,9003,088,7003,193,9003,261,200
", "rows": [ { "row_index": 0, "location": [ 28.08, 737.52, 605.52, 756 ], "cells": [ { "location": [ 28.08, 737.52, 124.32, 756 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 737.52, 605.52, 756 ], "text": "Operations and Support Services Commissioner's Office/Board of Education", "html_text": "Operations and Support Services Commissioner's Office/Board of Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 719.04, 605.52, 737.52 ], "cells": [ { "location": [ 28.08, 719.04, 124.32, 737.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 719.04, 220.56, 737.52 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 719.04, 316.8, 737.52 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 719.04, 413.04, 737.52 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 719.04, 509.28, 737.52 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 719.04, 605.52, 737.52 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 700.56, 605.52, 719.04 ], "cells": [ { "location": [ 28.08, 700.56, 124.32, 719.04 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 700.56, 220.56, 719.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 700.56, 316.8, 719.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 700.56, 413.04, 719.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 700.56, 509.28, 719.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 700.56, 605.52, 719.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 682.08, 605.52, 700.56 ], "cells": [ { "location": [ 28.08, 682.08, 124.32, 700.56 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 682.08, 220.56, 700.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 682.08, 316.8, 700.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 682.08, 413.04, 700.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 682.08, 509.28, 700.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 682.08, 605.52, 700.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 663.6, 605.52, 682.08 ], "cells": [ { "location": [ 28.08, 663.6, 124.32, 682.08 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 663.6, 220.56, 682.08 ], "text": "3,089,000", "html_text": "3,089,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 663.6, 316.8, 682.08 ], "text": "3,296,900", "html_text": "3,296,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 663.6, 413.04, 682.08 ], "text": "3,244,100", "html_text": "3,244,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 663.6, 509.28, 682.08 ], "text": "3,193,900", "html_text": "3,193,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 663.6, 605.52, 682.08 ], "text": "3,261,200", "html_text": "3,261,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 645.12, 605.52, 663.6 ], "cells": [ { "location": [ 28.08, 645.12, 124.32, 663.6 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 645.12, 220.56, 663.6 ], "text": "130,634", "html_text": "130,634", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 645.12, 316.8, 663.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 645.12, 413.04, 663.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 645.12, 509.28, 663.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 645.12, 605.52, 663.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 626.64, 605.52, 645.12 ], "cells": [ { "location": [ 28.08, 626.64, 124.32, 645.12 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 626.64, 220.56, 645.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 626.64, 316.8, 645.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 626.64, 413.04, 645.12 ], "text": "(155,400)", "html_text": "(155,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 626.64, 509.28, 645.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 626.64, 605.52, 645.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 608.16, 605.52, 626.64 ], "cells": [ { "location": [ 28.08, 608.16, 124.32, 626.64 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 608.16, 220.56, 626.64 ], "text": "3,219,634", "html_text": "3,219,634", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 608.16, 316.8, 626.64 ], "text": "3,296,900", "html_text": "3,296,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 608.16, 413.04, 626.64 ], "text": "3,088,700", "html_text": "3,088,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 608.16, 509.28, 626.64 ], "text": "3,193,900", "html_text": "3,193,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 608.16, 605.52, 626.64 ], "text": "3,261,200", "html_text": "3,261,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 589.68, 605.52, 608.16 ], "cells": [ { "location": [ 28.08, 589.68, 124.32, 608.16 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 589.68, 220.56, 608.16 ], "text": "3,219,634", "html_text": "3,219,634", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 589.68, 316.8, 608.16 ], "text": "3,296,900", "html_text": "3,296,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 589.68, 413.04, 608.16 ], "text": "3,088,700", "html_text": "3,088,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 589.68, 509.28, 608.16 ], "text": "3,193,900", "html_text": "3,193,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 589.68, 605.52, 608.16 ], "text": "3,261,200", "html_text": "3,261,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 571.2, 605.52, 589.68 ], "cells": [ { "location": [ 28.08, 571.2, 124.32, 589.68 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 571.2, 220.56, 589.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 571.2, 316.8, 589.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 571.2, 413.04, 589.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 571.2, 509.28, 589.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 571.2, 605.52, 589.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 552.72, 605.52, 571.2 ], "cells": [ { "location": [ 28.08, 552.72, 124.32, 571.2 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 552.72, 220.56, 571.2 ], "text": "3,035,634", "html_text": "3,035,634", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 552.72, 316.8, 571.2 ], "text": "3,112,900", "html_text": "3,112,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 552.72, 413.04, 571.2 ], "text": "3,036,600", "html_text": "3,036,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 552.72, 509.28, 571.2 ], "text": "3,151,800", "html_text": "3,151,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 552.72, 605.52, 571.2 ], "text": "3,219,100", "html_text": "3,219,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 534.24, 605.52, 552.72 ], "cells": [ { "location": [ 28.08, 534.24, 124.32, 552.72 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 534.24, 220.56, 552.72 ], "text": "184,000", "html_text": "184,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 534.24, 316.8, 552.72 ], "text": "184,000", "html_text": "184,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 534.24, 413.04, 552.72 ], "text": "52,100", "html_text": "52,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 534.24, 509.28, 552.72 ], "text": "42,100", "html_text": "42,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 534.24, 605.52, 552.72 ], "text": "42,100", "html_text": "42,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 515.76, 605.52, 534.24 ], "cells": [ { "location": [ 28.08, 515.76, 124.32, 534.24 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 515.76, 220.56, 534.24 ], "text": "3,219,634", "html_text": "3,219,634", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 515.76, 316.8, 534.24 ], "text": "3,296,900", "html_text": "3,296,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 515.76, 413.04, 534.24 ], "text": "3,088,700", "html_text": "3,088,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 515.76, 509.28, 534.24 ], "text": "3,193,900", "html_text": "3,193,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 515.76, 605.52, 534.24 ], "text": "3,261,200", "html_text": "3,261,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 497.28, 605.52, 515.76 ], "cells": [ { "location": [ 28.08, 497.28, 124.32, 515.76 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 497.28, 220.56, 515.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 497.28, 316.8, 515.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 497.28, 413.04, 515.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 497.28, 509.28, 515.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 497.28, 605.52, 515.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 478.8, 605.52, 497.28 ], "cells": [ { "location": [ 28.08, 478.8, 124.32, 497.28 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 478.8, 220.56, 497.28 ], "text": "3,219,634", "html_text": "3,219,634", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 478.8, 316.8, 497.28 ], "text": "3,296,900", "html_text": "3,296,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 478.8, 413.04, 497.28 ], "text": "3,088,700", "html_text": "3,088,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 478.8, 509.28, 497.28 ], "text": "3,193,900", "html_text": "3,193,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 478.8, 605.52, 497.28 ], "text": "3,261,200", "html_text": "3,261,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 460.32, 605.52, 478.8 ], "cells": [ { "location": [ 28.08, 460.32, 124.32, 478.8 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 460.32, 220.56, 478.8 ], "text": "3,219,634", "html_text": "3,219,634", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 460.32, 316.8, 478.8 ], "text": "3,296,900", "html_text": "3,296,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 460.32, 413.04, 478.8 ], "text": "3,088,700", "html_text": "3,088,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 460.32, 509.28, 478.8 ], "text": "3,193,900", "html_text": "3,193,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 460.32, 605.52, 478.8 ], "text": "3,261,200", "html_text": "3,261,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 16, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 80, "type": "TEXT", "location": { "l": 25.68, "t": 448.08, "r": 605.76, "b": 421.44 }, "text": "The 1990 General Assembly, as part of the Kentucky Education Reform Act (KERA), provided in KRS 156.148 for the appointment of a Commissioner of Education by the Kentucky Board of Education (KBE) to serve as the chief state school officer.", "reading_order": 1 }, { "page": 80, "type": "TEXT", "location": { "l": 25.92, "t": 413.28, "r": 603.84, "b": 351.12 }, "text": "The Kentucky Board of Education consists of 15 members. The governor appoints 11 voting members – four represent the state at large and seven represent the Supreme Court districts. The remaining four members, the Secretary of the Education and Labor Cabinet, the President of the Council on Postsecondary Education (CPE), an active elementary or secondary school teacher, and a high school student, serve as non-voting members. Each member serves a four-year term and may be reappointed. The Kentucky Board of Education members elect a board chair and vice chair at the beginning of each fiscal year.", "reading_order": 2 }, { "page": 80, "type": "TEXT", "location": { "l": 25.92, "t": 343.92, "r": 598.56, "b": 293.52 }, "text": "The Commissioner of Education's qualifications and compensation are set by the Kentucky Board of Education. The Commissioner serves at the pleasure of the Board and is appointed for a term not to exceed four (4) years. The Commissioner is responsible for carrying out all duties assigned by the legislature; for executing education policy as directed by the State Board; and directing the work of all persons employed by the Department of Education.", "reading_order": 3 }, { "page": 80, "type": "TEXT", "location": { "l": 311.28, "t": 18.72, "r": 322.32, "b": 8.88 }, "text": "69", "reading_order": 4 } ] }, { "page": 81, "items": [ { "page": 81, "type": "TABLE", "location": { "l": 27.6, "t": 761.04, "r": 606.96, "b": 156.72 }, "text": "
Department of Education Operations and Support Services Finance & Operations
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation18,708,40023,792,40024,344,60022,364,90024,196,800
State Salary and Compensation Allocation445,0668,40056,200\\n(404,500)
Budget Reduction-General Fund
Other(2,000)
Total General Fund19,153,46623,798,80023,996,30022,364,90024,196,800
Restricted Funds
Balance Forward2,500,0142,669,3843,721,2002,491,6001,348,600
Current Receipts54,705710,2242,429,7004,281,7004,296,700
Non-Revenue Receipts290,656357,565782,700993,8001,018,800
Total Restricted Funds2,845,3753,737,1726,933,6007,767,1006,664,100
Federal Fund
Balance Forward165,384(592,260)(186,500)
Current Receipts531,464,704532,978,177465,718,800465,589,500465,807,800
Total Federal Fund531,630,089532,385,917465,532,300465,589,500465,807,800
TOTAL SOURCE OF FUNDS553,628,930559,921,889496,462,200495,721,500496,668,700
EXPENDITURES BY CLASS
Personnel Costs12,882,04713,076,42317,651,20018,278,70018,874,300
Operating Expenses2,903,9445,583,4738,875,2008,711,2009,495,400
Grants Loans Benefits534,597,815534,375,039467,444,200467,383,000467,529,800
Debt Service1,168,00083,000
TOTAL EXPENDITURES551,551,806553,117,935493,970,600494,372,900495,899,500
EXPENDITURES BY FUND SOURCE
General Fund19,153,46620,529,45523,996,30022,364,90024,196,800
Restricted Funds175,99116,0544,442,0006,418,5005,894,900
Federal Fund532,222,349532,572,425465,532,300465,589,500465,807,800
TOTAL EXPENDITURES551,551,806553,117,935493,970,600494,372,900495,899,500
EXPENDITURES BY UNIT
Finance & Operations8,683,5918,307,55412,476,90012,714,30013,691,300
District Support6,925,2278,720,14012,497,70012,577,90012,888,400
School & Community Nutrition535,942,988536,090,241468,996,000469,080,700469,319,800
TOTAL EXPENDITURES551,551,806553,117,935493,970,600494,372,900495,899,500
", "rows": [ { "row_index": 0, "location": [ 27.6, 743.7737, 606.96, 761.04 ], "cells": [ { "location": [ 27.6, 743.7737, 124.16, 761.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 743.7737, 606.96, 761.04 ], "text": "Department of Education Operations and Support Services Finance & Operations", "html_text": "Department of Education Operations and Support Services Finance & Operations", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 726.5074, 606.96, 743.7737 ], "cells": [ { "location": [ 27.6, 726.5074, 124.16, 743.7737 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 726.5074, 220.72, 743.7737 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 726.5074, 317.28, 743.7737 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 726.5074, 413.84, 743.7737 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 726.5074, 510.4, 743.7737 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 726.5074, 606.96, 743.7737 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 709.2411, 606.96, 726.5074 ], "cells": [ { "location": [ 27.6, 709.2411, 124.16, 726.5074 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 709.2411, 220.72, 726.5074 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 709.2411, 317.28, 726.5074 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 709.2411, 413.84, 726.5074 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 709.2411, 510.4, 726.5074 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 709.2411, 606.96, 726.5074 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 691.9749, 606.96, 709.2411 ], "cells": [ { "location": [ 27.6, 691.9749, 124.16, 709.2411 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 691.9749, 220.72, 709.2411 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 691.9749, 317.28, 709.2411 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 691.9749, 413.84, 709.2411 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 691.9749, 510.4, 709.2411 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 691.9749, 606.96, 709.2411 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 674.7086, 606.96, 691.9749 ], "cells": [ { "location": [ 27.6, 674.7086, 124.16, 691.9749 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 674.7086, 220.72, 691.9749 ], "text": "18,708,400", "html_text": "18,708,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 674.7086, 317.28, 691.9749 ], "text": "23,792,400", "html_text": "23,792,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 674.7086, 413.84, 691.9749 ], "text": "24,344,600", "html_text": "24,344,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 674.7086, 510.4, 691.9749 ], "text": "22,364,900", "html_text": "22,364,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 674.7086, 606.96, 691.9749 ], "text": "24,196,800", "html_text": "24,196,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 657.4423, 606.96, 674.7086 ], "cells": [ { "location": [ 27.6, 657.4423, 124.16, 674.7086 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 657.4423, 220.72, 674.7086 ], "text": "445,066", "html_text": "445,066", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 657.4423, 317.28, 674.7086 ], "text": "8,400", "html_text": "8,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 657.4423, 413.84, 674.7086 ], "text": "56,200\\n(404,500)", "html_text": "56,200\\n(404,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 657.4423, 510.4, 674.7086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 657.4423, 606.96, 674.7086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 640.176, 606.96, 657.4423 ], "cells": [ { "location": [ 27.6, 640.176, 124.16, 657.4423 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 640.176, 220.72, 657.4423 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 640.176, 317.28, 657.4423 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 640.176, 413.84, 657.4423 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 640.176, 510.4, 657.4423 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 640.176, 606.96, 657.4423 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 622.9097, 606.96, 640.176 ], "cells": [ { "location": [ 27.6, 622.9097, 124.16, 640.176 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 622.9097, 220.72, 640.176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 622.9097, 317.28, 640.176 ], "text": "(2,000)", "html_text": "(2,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 622.9097, 413.84, 640.176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 622.9097, 510.4, 640.176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 622.9097, 606.96, 640.176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 605.6434, 606.96, 622.9097 ], "cells": [ { "location": [ 27.6, 605.6434, 124.16, 622.9097 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 605.6434, 220.72, 622.9097 ], "text": "19,153,466", "html_text": "19,153,466", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 605.6434, 317.28, 622.9097 ], "text": "23,798,800", "html_text": "23,798,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 605.6434, 413.84, 622.9097 ], "text": "23,996,300", "html_text": "23,996,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 605.6434, 510.4, 622.9097 ], "text": "22,364,900", "html_text": "22,364,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 605.6434, 606.96, 622.9097 ], "text": "24,196,800", "html_text": "24,196,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 588.3771, 606.96, 605.6434 ], "cells": [ { "location": [ 27.6, 588.3771, 124.16, 605.6434 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 588.3771, 220.72, 605.6434 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 588.3771, 317.28, 605.6434 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 588.3771, 413.84, 605.6434 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 588.3771, 510.4, 605.6434 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 588.3771, 606.96, 605.6434 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 571.1109, 606.96, 588.3771 ], "cells": [ { "location": [ 27.6, 571.1109, 124.16, 588.3771 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 571.1109, 220.72, 588.3771 ], "text": "2,500,014", "html_text": "2,500,014", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 571.1109, 317.28, 588.3771 ], "text": "2,669,384", "html_text": "2,669,384", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 571.1109, 413.84, 588.3771 ], "text": "3,721,200", "html_text": "3,721,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 571.1109, 510.4, 588.3771 ], "text": "2,491,600", "html_text": "2,491,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 571.1109, 606.96, 588.3771 ], "text": "1,348,600", "html_text": "1,348,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 553.8446, 606.96, 571.1109 ], "cells": [ { "location": [ 27.6, 553.8446, 124.16, 571.1109 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 553.8446, 220.72, 571.1109 ], "text": "54,705", "html_text": "54,705", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 553.8446, 317.28, 571.1109 ], "text": "710,224", "html_text": "710,224", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 553.8446, 413.84, 571.1109 ], "text": "2,429,700", "html_text": "2,429,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 553.8446, 510.4, 571.1109 ], "text": "4,281,700", "html_text": "4,281,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 553.8446, 606.96, 571.1109 ], "text": "4,296,700", "html_text": "4,296,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 536.5783, 606.96, 553.8446 ], "cells": [ { "location": [ 27.6, 536.5783, 124.16, 553.8446 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 536.5783, 220.72, 553.8446 ], "text": "290,656", "html_text": "290,656", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 536.5783, 317.28, 553.8446 ], "text": "357,565", "html_text": "357,565", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 536.5783, 413.84, 553.8446 ], "text": "782,700", "html_text": "782,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 536.5783, 510.4, 553.8446 ], "text": "993,800", "html_text": "993,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 536.5783, 606.96, 553.8446 ], "text": "1,018,800", "html_text": "1,018,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 519.312, 606.96, 536.5783 ], "cells": [ { "location": [ 27.6, 519.312, 124.16, 536.5783 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 519.312, 220.72, 536.5783 ], "text": "2,845,375", "html_text": "2,845,375", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 519.312, 317.28, 536.5783 ], "text": "3,737,172", "html_text": "3,737,172", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 519.312, 413.84, 536.5783 ], "text": "6,933,600", "html_text": "6,933,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 519.312, 510.4, 536.5783 ], "text": "7,767,100", "html_text": "7,767,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 519.312, 606.96, 536.5783 ], "text": "6,664,100", "html_text": "6,664,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 502.0457, 606.96, 519.312 ], "cells": [ { "location": [ 27.6, 502.0457, 124.16, 519.312 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 502.0457, 220.72, 519.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 502.0457, 317.28, 519.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 502.0457, 413.84, 519.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 502.0457, 510.4, 519.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 502.0457, 606.96, 519.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 484.7794, 606.96, 502.0457 ], "cells": [ { "location": [ 27.6, 484.7794, 124.16, 502.0457 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 484.7794, 220.72, 502.0457 ], "text": "165,384", "html_text": "165,384", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 484.7794, 317.28, 502.0457 ], "text": "(592,260)", "html_text": "(592,260)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 484.7794, 413.84, 502.0457 ], "text": "(186,500)", "html_text": "(186,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 484.7794, 510.4, 502.0457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 484.7794, 606.96, 502.0457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 467.5131, 606.96, 484.7794 ], "cells": [ { "location": [ 27.6, 467.5131, 124.16, 484.7794 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 467.5131, 220.72, 484.7794 ], "text": "531,464,704", "html_text": "531,464,704", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 467.5131, 317.28, 484.7794 ], "text": "532,978,177", "html_text": "532,978,177", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 467.5131, 413.84, 484.7794 ], "text": "465,718,800", "html_text": "465,718,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 467.5131, 510.4, 484.7794 ], "text": "465,589,500", "html_text": "465,589,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 467.5131, 606.96, 484.7794 ], "text": "465,807,800", "html_text": "465,807,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 450.2469, 606.96, 467.5131 ], "cells": [ { "location": [ 27.6, 450.2469, 124.16, 467.5131 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 450.2469, 220.72, 467.5131 ], "text": "531,630,089", "html_text": "531,630,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 450.2469, 317.28, 467.5131 ], "text": "532,385,917", "html_text": "532,385,917", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 450.2469, 413.84, 467.5131 ], "text": "465,532,300", "html_text": "465,532,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 450.2469, 510.4, 467.5131 ], "text": "465,589,500", "html_text": "465,589,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 450.2469, 606.96, 467.5131 ], "text": "465,807,800", "html_text": "465,807,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 432.9806, 606.96, 450.2469 ], "cells": [ { "location": [ 27.6, 432.9806, 124.16, 450.2469 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 432.9806, 220.72, 450.2469 ], "text": "553,628,930", "html_text": "553,628,930", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 432.9806, 317.28, 450.2469 ], "text": "559,921,889", "html_text": "559,921,889", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 432.9806, 413.84, 450.2469 ], "text": "496,462,200", "html_text": "496,462,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 432.9806, 510.4, 450.2469 ], "text": "495,721,500", "html_text": "495,721,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 432.9806, 606.96, 450.2469 ], "text": "496,668,700", "html_text": "496,668,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 415.7143, 606.96, 432.9806 ], "cells": [ { "location": [ 27.6, 415.7143, 124.16, 432.9806 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 415.7143, 220.72, 432.9806 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 415.7143, 317.28, 432.9806 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 415.7143, 413.84, 432.9806 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 415.7143, 510.4, 432.9806 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 415.7143, 606.96, 432.9806 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 398.448, 606.96, 415.7143 ], "cells": [ { "location": [ 27.6, 398.448, 124.16, 415.7143 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 398.448, 220.72, 415.7143 ], "text": "12,882,047", "html_text": "12,882,047", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 398.448, 317.28, 415.7143 ], "text": "13,076,423", "html_text": "13,076,423", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 398.448, 413.84, 415.7143 ], "text": "17,651,200", "html_text": "17,651,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 398.448, 510.4, 415.7143 ], "text": "18,278,700", "html_text": "18,278,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 398.448, 606.96, 415.7143 ], "text": "18,874,300", "html_text": "18,874,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 381.1817, 606.96, 398.448 ], "cells": [ { "location": [ 27.6, 381.1817, 124.16, 398.448 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 381.1817, 220.72, 398.448 ], "text": "2,903,944", "html_text": "2,903,944", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 381.1817, 317.28, 398.448 ], "text": "5,583,473", "html_text": "5,583,473", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 381.1817, 413.84, 398.448 ], "text": "8,875,200", "html_text": "8,875,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 381.1817, 510.4, 398.448 ], "text": "8,711,200", "html_text": "8,711,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 381.1817, 606.96, 398.448 ], "text": "9,495,400", "html_text": "9,495,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 363.9154, 606.96, 381.1817 ], "cells": [ { "location": [ 27.6, 363.9154, 124.16, 381.1817 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 363.9154, 220.72, 381.1817 ], "text": "534,597,815", "html_text": "534,597,815", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 363.9154, 317.28, 381.1817 ], "text": "534,375,039", "html_text": "534,375,039", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 363.9154, 413.84, 381.1817 ], "text": "467,444,200", "html_text": "467,444,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 363.9154, 510.4, 381.1817 ], "text": "467,383,000", "html_text": "467,383,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 363.9154, 606.96, 381.1817 ], "text": "467,529,800", "html_text": "467,529,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 346.6491, 606.96, 363.9154 ], "cells": [ { "location": [ 27.6, 346.6491, 124.16, 363.9154 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 346.6491, 220.72, 363.9154 ], "text": "1,168,000", "html_text": "1,168,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 346.6491, 317.28, 363.9154 ], "text": "83,000", "html_text": "83,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 346.6491, 413.84, 363.9154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 346.6491, 510.4, 363.9154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 346.6491, 606.96, 363.9154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 329.3829, 606.96, 346.6491 ], "cells": [ { "location": [ 27.6, 329.3829, 124.16, 346.6491 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 329.3829, 220.72, 346.6491 ], "text": "551,551,806", "html_text": "551,551,806", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 329.3829, 317.28, 346.6491 ], "text": "553,117,935", "html_text": "553,117,935", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 329.3829, 413.84, 346.6491 ], "text": "493,970,600", "html_text": "493,970,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 329.3829, 510.4, 346.6491 ], "text": "494,372,900", "html_text": "494,372,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 329.3829, 606.96, 346.6491 ], "text": "495,899,500", "html_text": "495,899,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 312.1166, 606.96, 329.3829 ], "cells": [ { "location": [ 27.6, 312.1166, 124.16, 329.3829 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 312.1166, 220.72, 329.3829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 312.1166, 317.28, 329.3829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 312.1166, 413.84, 329.3829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 312.1166, 510.4, 329.3829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 312.1166, 606.96, 329.3829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 294.8503, 606.96, 312.1166 ], "cells": [ { "location": [ 27.6, 294.8503, 124.16, 312.1166 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 294.8503, 220.72, 312.1166 ], "text": "19,153,466", "html_text": "19,153,466", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 294.8503, 317.28, 312.1166 ], "text": "20,529,455", "html_text": "20,529,455", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 294.8503, 413.84, 312.1166 ], "text": "23,996,300", "html_text": "23,996,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 294.8503, 510.4, 312.1166 ], "text": "22,364,900", "html_text": "22,364,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 294.8503, 606.96, 312.1166 ], "text": "24,196,800", "html_text": "24,196,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 277.584, 606.96, 294.8503 ], "cells": [ { "location": [ 27.6, 277.584, 124.16, 294.8503 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 277.584, 220.72, 294.8503 ], "text": "175,991", "html_text": "175,991", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 277.584, 317.28, 294.8503 ], "text": "16,054", "html_text": "16,054", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 277.584, 413.84, 294.8503 ], "text": "4,442,000", "html_text": "4,442,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 277.584, 510.4, 294.8503 ], "text": "6,418,500", "html_text": "6,418,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 277.584, 606.96, 294.8503 ], "text": "5,894,900", "html_text": "5,894,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 260.3177, 606.96, 277.584 ], "cells": [ { "location": [ 27.6, 260.3177, 124.16, 277.584 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 260.3177, 220.72, 277.584 ], "text": "532,222,349", "html_text": "532,222,349", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 260.3177, 317.28, 277.584 ], "text": "532,572,425", "html_text": "532,572,425", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 260.3177, 413.84, 277.584 ], "text": "465,532,300", "html_text": "465,532,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 260.3177, 510.4, 277.584 ], "text": "465,589,500", "html_text": "465,589,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 260.3177, 606.96, 277.584 ], "text": "465,807,800", "html_text": "465,807,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 243.0514, 606.96, 260.3177 ], "cells": [ { "location": [ 27.6, 243.0514, 124.16, 260.3177 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 243.0514, 220.72, 260.3177 ], "text": "551,551,806", "html_text": "551,551,806", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 243.0514, 317.28, 260.3177 ], "text": "553,117,935", "html_text": "553,117,935", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 243.0514, 413.84, 260.3177 ], "text": "493,970,600", "html_text": "493,970,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 243.0514, 510.4, 260.3177 ], "text": "494,372,900", "html_text": "494,372,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 243.0514, 606.96, 260.3177 ], "text": "495,899,500", "html_text": "495,899,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 225.7851, 606.96, 243.0514 ], "cells": [ { "location": [ 27.6, 225.7851, 124.16, 243.0514 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 225.7851, 220.72, 243.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 225.7851, 317.28, 243.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 225.7851, 413.84, 243.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 225.7851, 510.4, 243.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 225.7851, 606.96, 243.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 208.5189, 606.96, 225.7851 ], "cells": [ { "location": [ 27.6, 208.5189, 124.16, 225.7851 ], "text": "Finance & Operations", "html_text": "Finance & Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 208.5189, 220.72, 225.7851 ], "text": "8,683,591", "html_text": "8,683,591", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 208.5189, 317.28, 225.7851 ], "text": "8,307,554", "html_text": "8,307,554", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 208.5189, 413.84, 225.7851 ], "text": "12,476,900", "html_text": "12,476,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 208.5189, 510.4, 225.7851 ], "text": "12,714,300", "html_text": "12,714,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 208.5189, 606.96, 225.7851 ], "text": "13,691,300", "html_text": "13,691,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 191.2526, 606.96, 208.5189 ], "cells": [ { "location": [ 27.6, 191.2526, 124.16, 208.5189 ], "text": "District Support", "html_text": "District Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 191.2526, 220.72, 208.5189 ], "text": "6,925,227", "html_text": "6,925,227", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 191.2526, 317.28, 208.5189 ], "text": "8,720,140", "html_text": "8,720,140", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 191.2526, 413.84, 208.5189 ], "text": "12,497,700", "html_text": "12,497,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 191.2526, 510.4, 208.5189 ], "text": "12,577,900", "html_text": "12,577,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 191.2526, 606.96, 208.5189 ], "text": "12,888,400", "html_text": "12,888,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.6, 173.9863, 606.96, 191.2526 ], "cells": [ { "location": [ 27.6, 173.9863, 124.16, 191.2526 ], "text": "School & Community Nutrition", "html_text": "School & Community Nutrition", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 173.9863, 220.72, 191.2526 ], "text": "535,942,988", "html_text": "535,942,988", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 173.9863, 317.28, 191.2526 ], "text": "536,090,241", "html_text": "536,090,241", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 173.9863, 413.84, 191.2526 ], "text": "468,996,000", "html_text": "468,996,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 173.9863, 510.4, 191.2526 ], "text": "469,080,700", "html_text": "469,080,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 173.9863, 606.96, 191.2526 ], "text": "469,319,800", "html_text": "469,319,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.6, 156.72, 606.96, 173.9863 ], "cells": [ { "location": [ 27.6, 156.72, 124.16, 173.9863 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 156.72, 220.72, 173.9863 ], "text": "551,551,806", "html_text": "551,551,806", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 156.72, 317.28, 173.9863 ], "text": "553,117,935", "html_text": "553,117,935", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 156.72, 413.84, 173.9863 ], "text": "493,970,600", "html_text": "493,970,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 156.72, 510.4, 173.9863 ], "text": "494,372,900", "html_text": "494,372,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 156.72, 606.96, 173.9863 ], "text": "495,899,500", "html_text": "495,899,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 35, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 81, "type": "TEXT", "location": { "l": 25.44, "t": 144.72, "r": 592.8, "b": 118.32 }, "text": "The Office of Finance and Operations consists of the following divisions: the Division of Budget and Financial Management, the Division of District Support, the Division of Resource Management, and the Division of School and Community Nutrition.", "reading_order": 1 }, { "page": 81, "type": "TEXT", "location": { "l": 25.68, "t": 110.64, "r": 596.88, "b": 48.24 }, "text": "The Division of Budget and Financial Management supervises the department's annual and biennial budget creation, budget analysis and forecasting, expenditure authorizations, personnel approvals, and allotment as well as appropriation adjustments. The Division also supervises expenditure and accounting transactions, purchasing and document preparation, and pre-audit functions. The Division serves as agency liaison with the Auditor of Public Accounts, the Finance and Administration Cabinet, the Office of State Budget Director, and the Legislative Research Commission budget staff.", "reading_order": 2 }, { "page": 81, "type": "TEXT", "location": { "l": 311.28, "t": 18.72, "r": 322.56, "b": 8.88 }, "text": "70", "reading_order": 3 } ] }, { "page": 82, "items": [ { "page": 82, "type": "TEXT", "location": { "l": 25.92, "t": 764.88, "r": 594.24, "b": 692.88 }, "text": "The Division of District Support distributes state SEEK funds to local school districts and provides districts with assistance on salary schedules, data management, facility management, and budgeting. Staff of the Division work with various Department of Education, Council for Postsecondary Education, and Professional Standards Board program areas in analyzing data and determining requirements for data entered in the Department's enterprise data system. The Division also reviews local school district facility plans and compiles information on school district construction needs for the School Facilities Construction Commission.", "reading_order": 0 }, { "page": 82, "type": "TEXT", "location": { "l": 26.16, "t": 683.04, "r": 605.28, "b": 634.32 }, "text": "The Division of Resource Management provides personnel and payroll services to Department staff. These services include the administration of the state merit system, Family Medical Leave Act, Workers' Compensation, sick leave sharing, tuition assistance, employee training, Fair Labor Standards Act, Americans with Disabilities Act, and all other related employment laws and regulations.", "reading_order": 1 }, { "page": 82, "type": "TEXT", "location": { "l": 26.16, "t": 625.2, "r": 602.4, "b": 576.48 }, "text": "The Division of School and Community Nutrition oversees the administration of the following National School Lunch Act and Child Nutrition Act programs in local school districts and other eligible agencies: National School Lunch program, School Breakfast program, Special Milk program, Child Care Food program, Summer Food Service program, and the Nutrition Education and Training program.", "reading_order": 2 }, { "page": 82, "type": "TITLE", "location": { "l": 26.88, "t": 567.36, "r": 59.76, "b": 555.12 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 82, "type": "TEXT", "location": { "l": 27.12, "t": 545.04, "r": 428.64, "b": 532.32 }, "text": "The base budget in each fiscal year includes General Fund for the following programs:", "reading_order": 4 }, { "page": 82, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 522.96, "r": 583.92, "b": 486.96 }, "text": "$5 million in each fiscal year for the Educators Employment Liability Insurance Program for the purpose of providing educators employment liability insurance to protect all certified employees of Kentucky public schools from liability for judgments or settlements that are in excess of the coverage provided in KRS 160.105.", "marker": "•", "list_id": "L7", "level": 0, "reading_order": 5 }, { "page": 82, "type": "LIST_ITEM", "location": { "l": 44.4, "t": 484.8, "r": 395.04, "b": 473.04 }, "text": "$492,300 in each fiscal year for the Blind/Deaf Residential Travel Program", "marker": "•", "list_id": "L7", "level": 0, "reading_order": 6 }, { "page": 82, "type": "LIST_ITEM", "location": { "l": 44.64, "t": 470.64, "r": 594.72, "b": 446.88 }, "text": "$1,000,000 in each fiscal year to pay the cost of Advanced Placement and International Baccalaureate examinations for qualifying students and $2,600,000 in each fiscal year to pay the cost of Advanced Placement examinations.", "marker": "•", "list_id": "L7", "level": 0, "reading_order": 7 }, { "page": 82, "type": "LIST_ITEM", "location": { "l": 44.64, "t": 444.96, "r": 372.24, "b": 432.96 }, "text": "$3,584,000 in each fiscal year for the School Food Services Program", "marker": "•", "list_id": "L7", "level": 0, "reading_order": 8 }, { "page": 82, "type": "LIST_ITEM", "location": { "l": 44.4, "t": 430.56, "r": 578.4, "b": 407.52 }, "text": "$500,000 in each fiscal year to support the evaluation process for the classification of primary and secondary school buildings", "marker": "•", "list_id": "L7", "level": 0, "reading_order": 9 }, { "page": 82, "type": "TEXT", "location": { "l": 311.52, "t": 18.24, "r": 322.08, "b": 9.12 }, "text": "71", "reading_order": 10 } ] }, { "page": 83, "items": [ { "page": 83, "type": "TABLE", "location": { "l": 28.08, "t": 760.32, "r": 604.8, "b": 365.04 }, "text": "
Department of Education Operations and Support Services Legal Services
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,155,000977,800997,9001,006,8001,053,500
State Salary and Compensation Allocation42,400
Budget Reduction-General Fund(47,500)
Total General Fund1,197,400977,800950,4001,006,8001,053,500
Restricted Funds
Balance Forward118,159118,159143,200
Current Receipts78
Non-Revenue Receipts25,0006,800150,000150,000
Total Restricted Funds118,159143,238150,000150,000150,000
TOTAL SOURCE OF FUNDS1,315,5591,121,0381,100,4001,156,8001,203,500
EXPENDITURES BY CLASS
Personnel Costs1,167,400947,8001,064,9001,121,3001,168,000
Operating Expenses30,00030,00035,50035,50035,500
TOTAL EXPENDITURES1,197,400977,8001,100,4001,156,8001,203,500
EXPENDITURES BY FUND SOURCE
General Fund1,197,400977,800950,4001,006,8001,053,500
Restricted Funds150,000150,000150,000
TOTAL EXPENDITURES1,197,400977,8001,100,4001,156,8001,203,500
", "rows": [ { "row_index": 0, "location": [ 28.08, 742.3527, 604.8, 760.32 ], "cells": [ { "location": [ 28.08, 742.3527, 124.2, 760.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 742.3527, 604.8, 760.32 ], "text": "Department of Education Operations and Support Services Legal Services", "html_text": "Department of Education Operations and Support Services Legal Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 724.3855, 604.8, 742.3527 ], "cells": [ { "location": [ 28.08, 724.3855, 124.2, 742.3527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 724.3855, 220.32, 742.3527 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 724.3855, 316.44, 742.3527 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 724.3855, 412.56, 742.3527 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 724.3855, 508.68, 742.3527 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 724.3855, 604.8, 742.3527 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 706.4182, 604.8, 724.3855 ], "cells": [ { "location": [ 28.08, 706.4182, 124.2, 724.3855 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 706.4182, 220.32, 724.3855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 706.4182, 316.44, 724.3855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 706.4182, 412.56, 724.3855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 706.4182, 508.68, 724.3855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 706.4182, 604.8, 724.3855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 688.4509, 604.8, 706.4182 ], "cells": [ { "location": [ 28.08, 688.4509, 124.2, 706.4182 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 688.4509, 220.32, 706.4182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 688.4509, 316.44, 706.4182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 688.4509, 412.56, 706.4182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 688.4509, 508.68, 706.4182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 688.4509, 604.8, 706.4182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 670.4836, 604.8, 688.4509 ], "cells": [ { "location": [ 28.08, 670.4836, 124.2, 688.4509 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 670.4836, 220.32, 688.4509 ], "text": "1,155,000", "html_text": "1,155,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 670.4836, 316.44, 688.4509 ], "text": "977,800", "html_text": "977,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 670.4836, 412.56, 688.4509 ], "text": "997,900", "html_text": "997,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 670.4836, 508.68, 688.4509 ], "text": "1,006,800", "html_text": "1,006,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 670.4836, 604.8, 688.4509 ], "text": "1,053,500", "html_text": "1,053,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 652.5164, 604.8, 670.4836 ], "cells": [ { "location": [ 28.08, 652.5164, 124.2, 670.4836 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 652.5164, 220.32, 670.4836 ], "text": "42,400", "html_text": "42,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 652.5164, 316.44, 670.4836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 652.5164, 412.56, 670.4836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 652.5164, 508.68, 670.4836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 652.5164, 604.8, 670.4836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 634.5491, 604.8, 652.5164 ], "cells": [ { "location": [ 28.08, 634.5491, 124.2, 652.5164 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 634.5491, 220.32, 652.5164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 634.5491, 316.44, 652.5164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 634.5491, 412.56, 652.5164 ], "text": "(47,500)", "html_text": "(47,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 634.5491, 508.68, 652.5164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 634.5491, 604.8, 652.5164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 616.5818, 604.8, 634.5491 ], "cells": [ { "location": [ 28.08, 616.5818, 124.2, 634.5491 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 616.5818, 220.32, 634.5491 ], "text": "1,197,400", "html_text": "1,197,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 616.5818, 316.44, 634.5491 ], "text": "977,800", "html_text": "977,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 616.5818, 412.56, 634.5491 ], "text": "950,400", "html_text": "950,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 616.5818, 508.68, 634.5491 ], "text": "1,006,800", "html_text": "1,006,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 616.5818, 604.8, 634.5491 ], "text": "1,053,500", "html_text": "1,053,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 598.6145, 604.8, 616.5818 ], "cells": [ { "location": [ 28.08, 598.6145, 124.2, 616.5818 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 598.6145, 220.32, 616.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 598.6145, 316.44, 616.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 598.6145, 412.56, 616.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 598.6145, 508.68, 616.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 598.6145, 604.8, 616.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 580.6473, 604.8, 598.6145 ], "cells": [ { "location": [ 28.08, 580.6473, 124.2, 598.6145 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 580.6473, 220.32, 598.6145 ], "text": "118,159", "html_text": "118,159", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 580.6473, 316.44, 598.6145 ], "text": "118,159", "html_text": "118,159", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 580.6473, 412.56, 598.6145 ], "text": "143,200", "html_text": "143,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 580.6473, 508.68, 598.6145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 580.6473, 604.8, 598.6145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 562.68, 604.8, 580.6473 ], "cells": [ { "location": [ 28.08, 562.68, 124.2, 580.6473 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 562.68, 220.32, 580.6473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 562.68, 316.44, 580.6473 ], "text": "78", "html_text": "78", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 562.68, 412.56, 580.6473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 562.68, 508.68, 580.6473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 562.68, 604.8, 580.6473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 544.7127, 604.8, 562.68 ], "cells": [ { "location": [ 28.08, 544.7127, 124.2, 562.68 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 544.7127, 220.32, 562.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 544.7127, 316.44, 562.68 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 544.7127, 412.56, 562.68 ], "text": "6,800", "html_text": "6,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 544.7127, 508.68, 562.68 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 544.7127, 604.8, 562.68 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 526.7455, 604.8, 544.7127 ], "cells": [ { "location": [ 28.08, 526.7455, 124.2, 544.7127 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 526.7455, 220.32, 544.7127 ], "text": "118,159", "html_text": "118,159", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 526.7455, 316.44, 544.7127 ], "text": "143,238", "html_text": "143,238", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 526.7455, 412.56, 544.7127 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 526.7455, 508.68, 544.7127 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 526.7455, 604.8, 544.7127 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 508.7782, 604.8, 526.7455 ], "cells": [ { "location": [ 28.08, 508.7782, 124.2, 526.7455 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 508.7782, 220.32, 526.7455 ], "text": "1,315,559", "html_text": "1,315,559", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 508.7782, 316.44, 526.7455 ], "text": "1,121,038", "html_text": "1,121,038", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 508.7782, 412.56, 526.7455 ], "text": "1,100,400", "html_text": "1,100,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 508.7782, 508.68, 526.7455 ], "text": "1,156,800", "html_text": "1,156,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 508.7782, 604.8, 526.7455 ], "text": "1,203,500", "html_text": "1,203,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 490.8109, 604.8, 508.7782 ], "cells": [ { "location": [ 28.08, 490.8109, 124.2, 508.7782 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 490.8109, 220.32, 508.7782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 490.8109, 316.44, 508.7782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 490.8109, 412.56, 508.7782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 490.8109, 508.68, 508.7782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 490.8109, 604.8, 508.7782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 472.8436, 604.8, 490.8109 ], "cells": [ { "location": [ 28.08, 472.8436, 124.2, 490.8109 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 472.8436, 220.32, 490.8109 ], "text": "1,167,400", "html_text": "1,167,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 472.8436, 316.44, 490.8109 ], "text": "947,800", "html_text": "947,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 472.8436, 412.56, 490.8109 ], "text": "1,064,900", "html_text": "1,064,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 472.8436, 508.68, 490.8109 ], "text": "1,121,300", "html_text": "1,121,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 472.8436, 604.8, 490.8109 ], "text": "1,168,000", "html_text": "1,168,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 454.8764, 604.8, 472.8436 ], "cells": [ { "location": [ 28.08, 454.8764, 124.2, 472.8436 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 454.8764, 220.32, 472.8436 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 454.8764, 316.44, 472.8436 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 454.8764, 412.56, 472.8436 ], "text": "35,500", "html_text": "35,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 454.8764, 508.68, 472.8436 ], "text": "35,500", "html_text": "35,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 454.8764, 604.8, 472.8436 ], "text": "35,500", "html_text": "35,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 436.9091, 604.8, 454.8764 ], "cells": [ { "location": [ 28.08, 436.9091, 124.2, 454.8764 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 436.9091, 220.32, 454.8764 ], "text": "1,197,400", "html_text": "1,197,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 436.9091, 316.44, 454.8764 ], "text": "977,800", "html_text": "977,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 436.9091, 412.56, 454.8764 ], "text": "1,100,400", "html_text": "1,100,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 436.9091, 508.68, 454.8764 ], "text": "1,156,800", "html_text": "1,156,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 436.9091, 604.8, 454.8764 ], "text": "1,203,500", "html_text": "1,203,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 418.9418, 604.8, 436.9091 ], "cells": [ { "location": [ 28.08, 418.9418, 124.2, 436.9091 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 418.9418, 220.32, 436.9091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 418.9418, 316.44, 436.9091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 418.9418, 412.56, 436.9091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 418.9418, 508.68, 436.9091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 418.9418, 604.8, 436.9091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 400.9745, 604.8, 418.9418 ], "cells": [ { "location": [ 28.08, 400.9745, 124.2, 418.9418 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 400.9745, 220.32, 418.9418 ], "text": "1,197,400", "html_text": "1,197,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 400.9745, 316.44, 418.9418 ], "text": "977,800", "html_text": "977,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 400.9745, 412.56, 418.9418 ], "text": "950,400", "html_text": "950,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 400.9745, 508.68, 418.9418 ], "text": "1,006,800", "html_text": "1,006,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 400.9745, 604.8, 418.9418 ], "text": "1,053,500", "html_text": "1,053,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 383.0073, 604.8, 400.9745 ], "cells": [ { "location": [ 28.08, 383.0073, 124.2, 400.9745 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 383.0073, 220.32, 400.9745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 383.0073, 316.44, 400.9745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 383.0073, 412.56, 400.9745 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 383.0073, 508.68, 400.9745 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 383.0073, 604.8, 400.9745 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.08, 365.04, 604.8, 383.0073 ], "cells": [ { "location": [ 28.08, 365.04, 124.2, 383.0073 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 365.04, 220.32, 383.0073 ], "text": "1,197,400", "html_text": "1,197,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 365.04, 316.44, 383.0073 ], "text": "977,800", "html_text": "977,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 365.04, 412.56, 383.0073 ], "text": "1,100,400", "html_text": "1,100,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 365.04, 508.68, 383.0073 ], "text": "1,156,800", "html_text": "1,156,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 365.04, 604.8, 383.0073 ], "text": "1,203,500", "html_text": "1,203,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 22, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 83, "type": "TEXT", "location": { "l": 25.68, "t": 352.56, "r": 601.92, "b": 301.92 }, "text": "The Office of Legal Services provides a variety of legal and legislative services for the Department of Education. These services include: providing in-house counsel and advice for the Department and the Kentucky Board of Education; investigating educator misconduct; representing the Department and the Kentucky Board of Education before administrative agencies and courts of law; and offering informal legal advice to local school districts.", "reading_order": 1 }, { "page": 83, "type": "TEXT", "location": { "l": 311.28, "t": 18.48, "r": 322.32, "b": 8.88 }, "text": "72", "reading_order": 2 } ] }, { "page": 84, "items": [ { "page": 84, "type": "TABLE", "location": { "l": 26.4, "t": 765.12, "r": 605.28, "b": 255.36 }, "text": "
Department of Education Operations and Support Services Education Technology
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation41,654,20038,388,70038,456,00038,347,00038,461,000
State Salary and Compensation Allocation232,80025,00021,400
Special Appropriation(3,500,000)
Budget Reduction-General Fund(218,200)
Other2,000
Total General Fund38,387,00038,415,70038,259,20038,347,00038,461,000
Federal Fund
Balance Forward1,4281,4281,400
Non-Revenue Receipts(1,400)
Total Federal Fund1,4281,428
TOTAL SOURCE OF FUNDS38,388,42838,417,12838,259,20038,347,00038,461,000
EXPENDITURES BY CLASS
Personnel Costs5,154,4005,286,1005,219,7005,367,0005,481,000
Operating Expenses17,858,10017,755,10017,665,00017,605,50017,605,500
Grants Loans Benefits15,374,50015,374,50015,374,50015,374,50015,374,500
TOTAL EXPENDITURES38,387,00038,415,70038,259,20038,347,00038,461,000
EXPENDITURES BY FUND SOURCE
General Fund38,387,00038,415,70038,259,20038,347,00038,461,000
Federal Fund
TOTAL EXPENDITURES38,387,00038,415,70038,259,20038,347,00038,461,000
EXPENDITURES BY UNIT
Education Technology4,984,9005,011,6004,907,1005,003,7005,117,700
KETS16,124,50016,126,50016,130,50016,130,50016,130,500
Kentucky Educational Network17,277,60017,277,60017,221,60017,212,80017,212,800
TOTAL EXPENDITURES38,387,00038,415,70038,259,20038,347,00038,461,000
", "rows": [ { "row_index": 0, "location": [ 26.4, 747.5421, 605.28, 765.12 ], "cells": [ { "location": [ 26.4, 747.5421, 122.88, 765.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 747.5421, 605.28, 765.12 ], "text": "Department of Education Operations and Support Services Education Technology", "html_text": "Department of Education Operations and Support Services Education Technology", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 729.9641, 605.28, 747.5421 ], "cells": [ { "location": [ 26.4, 729.9641, 122.88, 747.5421 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 729.9641, 219.36, 747.5421 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 729.9641, 315.84, 747.5421 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 729.9641, 412.32, 747.5421 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 729.9641, 508.8, 747.5421 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 729.9641, 605.28, 747.5421 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 712.3862, 605.28, 729.9641 ], "cells": [ { "location": [ 26.4, 712.3862, 122.88, 729.9641 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 712.3862, 219.36, 729.9641 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 712.3862, 315.84, 729.9641 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 712.3862, 412.32, 729.9641 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 712.3862, 508.8, 729.9641 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 712.3862, 605.28, 729.9641 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 694.8083, 605.28, 712.3862 ], "cells": [ { "location": [ 26.4, 694.8083, 122.88, 712.3862 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 694.8083, 219.36, 712.3862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 694.8083, 315.84, 712.3862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 694.8083, 412.32, 712.3862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 694.8083, 508.8, 712.3862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 694.8083, 605.28, 712.3862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 677.2303, 605.28, 694.8083 ], "cells": [ { "location": [ 26.4, 677.2303, 122.88, 694.8083 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 677.2303, 219.36, 694.8083 ], "text": "41,654,200", "html_text": "41,654,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 677.2303, 315.84, 694.8083 ], "text": "38,388,700", "html_text": "38,388,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 677.2303, 412.32, 694.8083 ], "text": "38,456,000", "html_text": "38,456,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 677.2303, 508.8, 694.8083 ], "text": "38,347,000", "html_text": "38,347,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 677.2303, 605.28, 694.8083 ], "text": "38,461,000", "html_text": "38,461,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 659.6524, 605.28, 677.2303 ], "cells": [ { "location": [ 26.4, 659.6524, 122.88, 677.2303 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 659.6524, 219.36, 677.2303 ], "text": "232,800", "html_text": "232,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 659.6524, 315.84, 677.2303 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 659.6524, 412.32, 677.2303 ], "text": "21,400", "html_text": "21,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 659.6524, 508.8, 677.2303 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 659.6524, 605.28, 677.2303 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 642.0745, 605.28, 659.6524 ], "cells": [ { "location": [ 26.4, 642.0745, 122.88, 659.6524 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 642.0745, 219.36, 659.6524 ], "text": "(3,500,000)", "html_text": "(3,500,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 642.0745, 315.84, 659.6524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 642.0745, 412.32, 659.6524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 642.0745, 508.8, 659.6524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 642.0745, 605.28, 659.6524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 624.4966, 605.28, 642.0745 ], "cells": [ { "location": [ 26.4, 624.4966, 122.88, 642.0745 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 624.4966, 219.36, 642.0745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 624.4966, 315.84, 642.0745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 624.4966, 412.32, 642.0745 ], "text": "(218,200)", "html_text": "(218,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 624.4966, 508.8, 642.0745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 624.4966, 605.28, 642.0745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 606.9186, 605.28, 624.4966 ], "cells": [ { "location": [ 26.4, 606.9186, 122.88, 624.4966 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 606.9186, 219.36, 624.4966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 606.9186, 315.84, 624.4966 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 606.9186, 412.32, 624.4966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 606.9186, 508.8, 624.4966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 606.9186, 605.28, 624.4966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 589.3407, 605.28, 606.9186 ], "cells": [ { "location": [ 26.4, 589.3407, 122.88, 606.9186 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 589.3407, 219.36, 606.9186 ], "text": "38,387,000", "html_text": "38,387,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 589.3407, 315.84, 606.9186 ], "text": "38,415,700", "html_text": "38,415,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 589.3407, 412.32, 606.9186 ], "text": "38,259,200", "html_text": "38,259,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 589.3407, 508.8, 606.9186 ], "text": "38,347,000", "html_text": "38,347,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 589.3407, 605.28, 606.9186 ], "text": "38,461,000", "html_text": "38,461,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 571.7628, 605.28, 589.3407 ], "cells": [ { "location": [ 26.4, 571.7628, 122.88, 589.3407 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 571.7628, 219.36, 589.3407 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 571.7628, 315.84, 589.3407 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 571.7628, 412.32, 589.3407 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 571.7628, 508.8, 589.3407 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 571.7628, 605.28, 589.3407 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 554.1848, 605.28, 571.7628 ], "cells": [ { "location": [ 26.4, 554.1848, 122.88, 571.7628 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 554.1848, 219.36, 571.7628 ], "text": "1,428", "html_text": "1,428", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 554.1848, 315.84, 571.7628 ], "text": "1,428", "html_text": "1,428", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 554.1848, 412.32, 571.7628 ], "text": "1,400", "html_text": "1,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 554.1848, 508.8, 571.7628 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 554.1848, 605.28, 571.7628 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 536.6069, 605.28, 554.1848 ], "cells": [ { "location": [ 26.4, 536.6069, 122.88, 554.1848 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 536.6069, 219.36, 554.1848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 536.6069, 315.84, 554.1848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 536.6069, 412.32, 554.1848 ], "text": "(1,400)", "html_text": "(1,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 536.6069, 508.8, 554.1848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 536.6069, 605.28, 554.1848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 519.029, 605.28, 536.6069 ], "cells": [ { "location": [ 26.4, 519.029, 122.88, 536.6069 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 519.029, 219.36, 536.6069 ], "text": "1,428", "html_text": "1,428", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 519.029, 315.84, 536.6069 ], "text": "1,428", "html_text": "1,428", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 519.029, 412.32, 536.6069 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 519.029, 508.8, 536.6069 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 519.029, 605.28, 536.6069 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 501.451, 605.28, 519.029 ], "cells": [ { "location": [ 26.4, 501.451, 122.88, 519.029 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 501.451, 219.36, 519.029 ], "text": "38,388,428", "html_text": "38,388,428", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 501.451, 315.84, 519.029 ], "text": "38,417,128", "html_text": "38,417,128", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 501.451, 412.32, 519.029 ], "text": "38,259,200", "html_text": "38,259,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 501.451, 508.8, 519.029 ], "text": "38,347,000", "html_text": "38,347,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 501.451, 605.28, 519.029 ], "text": "38,461,000", "html_text": "38,461,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 483.8731, 605.28, 501.451 ], "cells": [ { "location": [ 26.4, 483.8731, 122.88, 501.451 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 483.8731, 219.36, 501.451 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 483.8731, 315.84, 501.451 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 483.8731, 412.32, 501.451 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 483.8731, 508.8, 501.451 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 483.8731, 605.28, 501.451 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 466.2952, 605.28, 483.8731 ], "cells": [ { "location": [ 26.4, 466.2952, 122.88, 483.8731 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 466.2952, 219.36, 483.8731 ], "text": "5,154,400", "html_text": "5,154,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 466.2952, 315.84, 483.8731 ], "text": "5,286,100", "html_text": "5,286,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 466.2952, 412.32, 483.8731 ], "text": "5,219,700", "html_text": "5,219,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 466.2952, 508.8, 483.8731 ], "text": "5,367,000", "html_text": "5,367,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 466.2952, 605.28, 483.8731 ], "text": "5,481,000", "html_text": "5,481,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 448.7172, 605.28, 466.2952 ], "cells": [ { "location": [ 26.4, 448.7172, 122.88, 466.2952 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 448.7172, 219.36, 466.2952 ], "text": "17,858,100", "html_text": "17,858,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 448.7172, 315.84, 466.2952 ], "text": "17,755,100", "html_text": "17,755,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 448.7172, 412.32, 466.2952 ], "text": "17,665,000", "html_text": "17,665,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 448.7172, 508.8, 466.2952 ], "text": "17,605,500", "html_text": "17,605,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 448.7172, 605.28, 466.2952 ], "text": "17,605,500", "html_text": "17,605,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 431.1393, 605.28, 448.7172 ], "cells": [ { "location": [ 26.4, 431.1393, 122.88, 448.7172 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 431.1393, 219.36, 448.7172 ], "text": "15,374,500", "html_text": "15,374,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 431.1393, 315.84, 448.7172 ], "text": "15,374,500", "html_text": "15,374,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 431.1393, 412.32, 448.7172 ], "text": "15,374,500", "html_text": "15,374,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 431.1393, 508.8, 448.7172 ], "text": "15,374,500", "html_text": "15,374,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 431.1393, 605.28, 448.7172 ], "text": "15,374,500", "html_text": "15,374,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 413.5614, 605.28, 431.1393 ], "cells": [ { "location": [ 26.4, 413.5614, 122.88, 431.1393 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 413.5614, 219.36, 431.1393 ], "text": "38,387,000", "html_text": "38,387,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 413.5614, 315.84, 431.1393 ], "text": "38,415,700", "html_text": "38,415,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 413.5614, 412.32, 431.1393 ], "text": "38,259,200", "html_text": "38,259,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 413.5614, 508.8, 431.1393 ], "text": "38,347,000", "html_text": "38,347,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 413.5614, 605.28, 431.1393 ], "text": "38,461,000", "html_text": "38,461,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 395.9834, 605.28, 413.5614 ], "cells": [ { "location": [ 26.4, 395.9834, 122.88, 413.5614 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 395.9834, 219.36, 413.5614 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 395.9834, 315.84, 413.5614 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 395.9834, 412.32, 413.5614 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 395.9834, 508.8, 413.5614 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 395.9834, 605.28, 413.5614 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 378.4055, 605.28, 395.9834 ], "cells": [ { "location": [ 26.4, 378.4055, 122.88, 395.9834 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 378.4055, 219.36, 395.9834 ], "text": "38,387,000", "html_text": "38,387,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 378.4055, 315.84, 395.9834 ], "text": "38,415,700", "html_text": "38,415,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 378.4055, 412.32, 395.9834 ], "text": "38,259,200", "html_text": "38,259,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 378.4055, 508.8, 395.9834 ], "text": "38,347,000", "html_text": "38,347,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 378.4055, 605.28, 395.9834 ], "text": "38,461,000", "html_text": "38,461,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 360.8276, 605.28, 378.4055 ], "cells": [ { "location": [ 26.4, 360.8276, 122.88, 378.4055 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 360.8276, 219.36, 378.4055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 360.8276, 315.84, 378.4055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 360.8276, 412.32, 378.4055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 360.8276, 508.8, 378.4055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 360.8276, 605.28, 378.4055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 343.2497, 605.28, 360.8276 ], "cells": [ { "location": [ 26.4, 343.2497, 122.88, 360.8276 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 343.2497, 219.36, 360.8276 ], "text": "38,387,000", "html_text": "38,387,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 343.2497, 315.84, 360.8276 ], "text": "38,415,700", "html_text": "38,415,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 343.2497, 412.32, 360.8276 ], "text": "38,259,200", "html_text": "38,259,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 343.2497, 508.8, 360.8276 ], "text": "38,347,000", "html_text": "38,347,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 343.2497, 605.28, 360.8276 ], "text": "38,461,000", "html_text": "38,461,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.4, 325.6717, 605.28, 343.2497 ], "cells": [ { "location": [ 26.4, 325.6717, 122.88, 343.2497 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 325.6717, 219.36, 343.2497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 325.6717, 315.84, 343.2497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 325.6717, 412.32, 343.2497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 325.6717, 508.8, 343.2497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 325.6717, 605.28, 343.2497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.4, 308.0938, 605.28, 325.6717 ], "cells": [ { "location": [ 26.4, 308.0938, 122.88, 325.6717 ], "text": "Education Technology", "html_text": "Education Technology", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 308.0938, 219.36, 325.6717 ], "text": "4,984,900", "html_text": "4,984,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 308.0938, 315.84, 325.6717 ], "text": "5,011,600", "html_text": "5,011,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 308.0938, 412.32, 325.6717 ], "text": "4,907,100", "html_text": "4,907,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 308.0938, 508.8, 325.6717 ], "text": "5,003,700", "html_text": "5,003,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 308.0938, 605.28, 325.6717 ], "text": "5,117,700", "html_text": "5,117,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.4, 290.5159, 605.28, 308.0938 ], "cells": [ { "location": [ 26.4, 290.5159, 122.88, 308.0938 ], "text": "KETS", "html_text": "KETS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 290.5159, 219.36, 308.0938 ], "text": "16,124,500", "html_text": "16,124,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 290.5159, 315.84, 308.0938 ], "text": "16,126,500", "html_text": "16,126,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 290.5159, 412.32, 308.0938 ], "text": "16,130,500", "html_text": "16,130,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 290.5159, 508.8, 308.0938 ], "text": "16,130,500", "html_text": "16,130,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 290.5159, 605.28, 308.0938 ], "text": "16,130,500", "html_text": "16,130,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.4, 272.9379, 605.28, 290.5159 ], "cells": [ { "location": [ 26.4, 272.9379, 122.88, 290.5159 ], "text": "Kentucky Educational Network", "html_text": "Kentucky Educational Network", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 272.9379, 219.36, 290.5159 ], "text": "17,277,600", "html_text": "17,277,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 272.9379, 315.84, 290.5159 ], "text": "17,277,600", "html_text": "17,277,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 272.9379, 412.32, 290.5159 ], "text": "17,221,600", "html_text": "17,221,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 272.9379, 508.8, 290.5159 ], "text": "17,212,800", "html_text": "17,212,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 272.9379, 605.28, 290.5159 ], "text": "17,212,800", "html_text": "17,212,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.4, 255.36, 605.28, 272.9379 ], "cells": [ { "location": [ 26.4, 255.36, 122.88, 272.9379 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 255.36, 219.36, 272.9379 ], "text": "38,387,000", "html_text": "38,387,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 255.36, 315.84, 272.9379 ], "text": "38,415,700", "html_text": "38,415,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 255.36, 412.32, 272.9379 ], "text": "38,259,200", "html_text": "38,259,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 255.36, 508.8, 272.9379 ], "text": "38,347,000", "html_text": "38,347,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 255.36, 605.28, 272.9379 ], "text": "38,461,000", "html_text": "38,461,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 29, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 84, "type": "TEXT", "location": { "l": 25.92, "t": 243.6, "r": 592.08, "b": 204.48 }, "text": "The Office of Education Technology (OET) provides planning, administration, and quality assurance for the Kentucky Education Technology System (KETS). OET consists of three areas: the Division of School Technology Services; the Division of School Technology Planning and Project Management; and the Division of School Data Services.", "reading_order": 1 }, { "page": 84, "type": "TEXT", "location": { "l": 25.92, "t": 196.8, "r": 602.4, "b": 134.64 }, "text": "The Division of School Technology Planning and Project Management develops and implements the KETS Master Plan, oversees the KETS Offers of Assistance program, and manages the Kentucky Education Network (KEN). The KETS Offers of Assistance program provides school districts with state funds for education technology purchases. KEN is the wide-area-network that provides high speed network connectivity and Internet access to Kentucky school districts, the Kentucky School for the Blind, the Kentucky School for the Deaf, and the Department of Education.", "reading_order": 2 }, { "page": 84, "type": "TEXT", "location": { "l": 26.16, "t": 127.2, "r": 586.08, "b": 76.32 }, "text": "The Division of Engineering and Management determines which districts are eligible to receive KETS offers of assistance and submits this information to the School Facilities Construction Commission (SFCC). The SFCC distributes KETS offers of assistance to eligible districts based on each district's average daily attendance. School districts must spend the offers on appropriate education technology items or services and the districts are required to match funds dollar for dollar.", "reading_order": 3 }, { "page": 84, "type": "TEXT", "location": { "l": 25.92, "t": 69.12, "r": 601.92, "b": 31.92 }, "text": "The Division of School Technology Services manages the technical support Customer Service Center, oversees school networking, messaging and security services as well as supports the School District Financial Management System (MUNIS) and other systems.", "reading_order": 4 }, { "page": 84, "type": "TEXT", "location": { "l": 311.28, "t": 18.48, "r": 322.56, "b": 8.88 }, "text": "73", "reading_order": 5 } ] }, { "page": 85, "items": [ { "page": 85, "type": "TEXT", "location": { "l": 26.4, "t": 765.36, "r": 591.36, "b": 727.92 }, "text": "The Division of School Data Services manages the Kentucky Student Information System (KSIS), Department of Education Enterprise Data Dictionary, and master reporting schedule. The Division is also responsible for handling systematic data quality issues that cross all agency and district data systems.", "reading_order": 0 }, { "page": 85, "type": "TEXT", "location": { "l": 25.92, "t": 719.04, "r": 570.48, "b": 693.84 }, "text": "KETS Field Services interact directly with District Technology Coordinators and school district technical staff to support the Student Technology Leadership Program (STLP), Microsoft IT Academy and other education technology programs.", "reading_order": 1 }, { "page": 85, "type": "TEXT", "location": { "l": 25.92, "t": 684.96, "r": 575.04, "b": 660.72 }, "text": "STLP is an education technology program focused on project-based learning to empower students in all grade levels to use technology.", "reading_order": 2 }, { "page": 85, "type": "TEXT", "location": { "l": 311.28, "t": 18.24, "r": 322.32, "b": 9.12 }, "text": "74", "reading_order": 3 } ] }, { "page": 86, "items": [ { "page": 86, "type": "TEXT", "location": { "l": 161.04, "t": 765.6, "r": 471.6, "b": 728.4 }, "text": "Department of Education\nOperations and Support Services\nWest Kentucky State Aid Funding for Emergencies (SAFE) Fund", "reading_order": 0 }, { "page": 86, "type": "TABLE", "location": { "l": 27.84, "t": 729.12, "r": 605.04, "b": 482.88 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Continuing Approp-General Fund12,364,7123,506,943448,500
Other(810,100)
Total General Fund11,554,6123,506,943448,500
TOTAL SOURCE OF FUNDS11,554,6123,506,943448,500
EXPENDITURES BY CLASS
Grants Loans Benefits8,047,6693,058,405448,500
TOTAL EXPENDITURES8,047,6693,058,405448,500
EXPENDITURES BY FUND SOURCE
General Fund8,047,6693,058,405448,500
TOTAL EXPENDITURES8,047,6693,058,405448,500
", "rows": [ { "row_index": 0, "location": [ 27.84, 710.1785, 605.04, 729.12 ], "cells": [ { "location": [ 27.84, 710.1785, 124.04, 729.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 710.1785, 220.24, 729.12 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 710.1785, 316.44, 729.12 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 710.1785, 412.64, 729.12 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 710.1785, 508.84, 729.12 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 710.1785, 605.04, 729.12 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 691.2369, 605.04, 710.1785 ], "cells": [ { "location": [ 27.84, 691.2369, 124.04, 710.1785 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 691.2369, 220.24, 710.1785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 691.2369, 316.44, 710.1785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 691.2369, 412.64, 710.1785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 691.2369, 508.84, 710.1785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 691.2369, 605.04, 710.1785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 672.2954, 605.04, 691.2369 ], "cells": [ { "location": [ 27.84, 672.2954, 124.04, 691.2369 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 672.2954, 220.24, 691.2369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 672.2954, 316.44, 691.2369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 672.2954, 412.64, 691.2369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 672.2954, 508.84, 691.2369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 672.2954, 605.04, 691.2369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 653.3538, 605.04, 672.2954 ], "cells": [ { "location": [ 27.84, 653.3538, 124.04, 672.2954 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 653.3538, 220.24, 672.2954 ], "text": "12,364,712", "html_text": "12,364,712", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 653.3538, 316.44, 672.2954 ], "text": "3,506,943", "html_text": "3,506,943", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 653.3538, 412.64, 672.2954 ], "text": "448,500", "html_text": "448,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 653.3538, 508.84, 672.2954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 653.3538, 605.04, 672.2954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 634.4123, 605.04, 653.3538 ], "cells": [ { "location": [ 27.84, 634.4123, 124.04, 653.3538 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 634.4123, 220.24, 653.3538 ], "text": "(810,100)", "html_text": "(810,100)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 634.4123, 316.44, 653.3538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 634.4123, 412.64, 653.3538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 634.4123, 508.84, 653.3538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 634.4123, 605.04, 653.3538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 615.4708, 605.04, 634.4123 ], "cells": [ { "location": [ 27.84, 615.4708, 124.04, 634.4123 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 615.4708, 220.24, 634.4123 ], "text": "11,554,612", "html_text": "11,554,612", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 615.4708, 316.44, 634.4123 ], "text": "3,506,943", "html_text": "3,506,943", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 615.4708, 412.64, 634.4123 ], "text": "448,500", "html_text": "448,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 615.4708, 508.84, 634.4123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 615.4708, 605.04, 634.4123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 596.5292, 605.04, 615.4708 ], "cells": [ { "location": [ 27.84, 596.5292, 124.04, 615.4708 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 596.5292, 220.24, 615.4708 ], "text": "11,554,612", "html_text": "11,554,612", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 596.5292, 316.44, 615.4708 ], "text": "3,506,943", "html_text": "3,506,943", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 596.5292, 412.64, 615.4708 ], "text": "448,500", "html_text": "448,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 596.5292, 508.84, 615.4708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 596.5292, 605.04, 615.4708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 577.5877, 605.04, 596.5292 ], "cells": [ { "location": [ 27.84, 577.5877, 124.04, 596.5292 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 577.5877, 220.24, 596.5292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 577.5877, 316.44, 596.5292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 577.5877, 412.64, 596.5292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 577.5877, 508.84, 596.5292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 577.5877, 605.04, 596.5292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 558.6462, 605.04, 577.5877 ], "cells": [ { "location": [ 27.84, 558.6462, 124.04, 577.5877 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 558.6462, 220.24, 577.5877 ], "text": "8,047,669", "html_text": "8,047,669", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 558.6462, 316.44, 577.5877 ], "text": "3,058,405", "html_text": "3,058,405", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 558.6462, 412.64, 577.5877 ], "text": "448,500", "html_text": "448,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 558.6462, 508.84, 577.5877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 558.6462, 605.04, 577.5877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 539.7046, 605.04, 558.6462 ], "cells": [ { "location": [ 27.84, 539.7046, 124.04, 558.6462 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 539.7046, 220.24, 558.6462 ], "text": "8,047,669", "html_text": "8,047,669", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 539.7046, 316.44, 558.6462 ], "text": "3,058,405", "html_text": "3,058,405", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 539.7046, 412.64, 558.6462 ], "text": "448,500", "html_text": "448,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 539.7046, 508.84, 558.6462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 539.7046, 605.04, 558.6462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 520.7631, 605.04, 539.7046 ], "cells": [ { "location": [ 27.84, 520.7631, 124.04, 539.7046 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 520.7631, 220.24, 539.7046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 520.7631, 316.44, 539.7046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 520.7631, 412.64, 539.7046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 520.7631, 508.84, 539.7046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 520.7631, 605.04, 539.7046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 501.8215, 605.04, 520.7631 ], "cells": [ { "location": [ 27.84, 501.8215, 124.04, 520.7631 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 501.8215, 220.24, 520.7631 ], "text": "8,047,669", "html_text": "8,047,669", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 501.8215, 316.44, 520.7631 ], "text": "3,058,405", "html_text": "3,058,405", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 501.8215, 412.64, 520.7631 ], "text": "448,500", "html_text": "448,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 501.8215, 508.84, 520.7631 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 501.8215, 605.04, 520.7631 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 482.88, 605.04, 501.8215 ], "cells": [ { "location": [ 27.84, 482.88, 124.04, 501.8215 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 482.88, 220.24, 501.8215 ], "text": "8,047,669", "html_text": "8,047,669", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 482.88, 316.44, 501.8215 ], "text": "3,058,405", "html_text": "3,058,405", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 482.88, 412.64, 501.8215 ], "text": "448,500", "html_text": "448,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 482.88, 508.84, 501.8215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.84, 482.88, 605.04, 501.8215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 13, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 86, "type": "TEXT", "location": { "l": 25.2, "t": 470.16, "r": 602.64, "b": 395.76 }, "text": "House Bill 5 from the 2022 Regular Session appropriated $30,000,000 from the General Fund to the Department of Education for school districts impacted by the December 2021 storms and tornadoes. The funding provides necessary wrap-around services to help school children and their families recover from the impact of the storms and tornadoes, including after-school services and activities held at the school or elsewhere in the community, mental health counseling services, and outside-of-school tutoring; assistance to school districts in addressing additional transportation costs; and offers of funding for the construction and repair of school building facilities that were destroyed or severely damaged.", "reading_order": 2 }, { "page": 86, "type": "TEXT", "location": { "l": 311.28, "t": 18.72, "r": 322.56, "b": 8.88 }, "text": "75", "reading_order": 3 } ] }, { "page": 87, "items": [ { "page": 87, "type": "TABLE", "location": { "l": 28.08, "t": 766.08, "r": 604.8, "b": 481.92 }, "text": "
Department of Education Operations and Support Services East Kentucky SAFE Fund
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward40,000,00036,409,223
Non-Revenue Receipts(28,725,000)
Total Restricted Funds40,000,0007,684,223
TOTAL SOURCE OF FUNDS40,000,0007,684,223
EXPENDITURES BY CLASS
Grants Loans Benefits3,590,7777,684,223
TOTAL EXPENDITURES3,590,7777,684,223
EXPENDITURES BY FUND SOURCE
Restricted Funds3,590,7777,684,223
TOTAL EXPENDITURES3,590,7777,684,223
", "rows": [ { "row_index": 0, "location": [ 28.08, 745.7829, 604.8, 766.08 ], "cells": [ { "location": [ 28.08, 745.7829, 124.2, 766.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 745.7829, 604.8, 766.08 ], "text": "Department of Education Operations and Support Services East Kentucky SAFE Fund", "html_text": "Department of Education Operations and Support Services East Kentucky SAFE Fund", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 725.4857, 604.8, 745.7829 ], "cells": [ { "location": [ 28.08, 725.4857, 124.2, 745.7829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 725.4857, 220.32, 745.7829 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 725.4857, 316.44, 745.7829 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 725.4857, 412.56, 745.7829 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 725.4857, 508.68, 745.7829 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 725.4857, 604.8, 745.7829 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 705.1886, 604.8, 725.4857 ], "cells": [ { "location": [ 28.08, 705.1886, 124.2, 725.4857 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 705.1886, 220.32, 725.4857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 705.1886, 316.44, 725.4857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 705.1886, 412.56, 725.4857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 705.1886, 508.68, 725.4857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 705.1886, 604.8, 725.4857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 684.8914, 604.8, 705.1886 ], "cells": [ { "location": [ 28.08, 684.8914, 124.2, 705.1886 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 684.8914, 220.32, 705.1886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 684.8914, 316.44, 705.1886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 684.8914, 412.56, 705.1886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 684.8914, 508.68, 705.1886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 684.8914, 604.8, 705.1886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 664.5943, 604.8, 684.8914 ], "cells": [ { "location": [ 28.08, 664.5943, 124.2, 684.8914 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 664.5943, 220.32, 684.8914 ], "text": "40,000,000", "html_text": "40,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 664.5943, 316.44, 684.8914 ], "text": "36,409,223", "html_text": "36,409,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 664.5943, 412.56, 684.8914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 664.5943, 508.68, 684.8914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 664.5943, 604.8, 684.8914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 644.2971, 604.8, 664.5943 ], "cells": [ { "location": [ 28.08, 644.2971, 124.2, 664.5943 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 644.2971, 220.32, 664.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 644.2971, 316.44, 664.5943 ], "text": "(28,725,000)", "html_text": "(28,725,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 644.2971, 412.56, 664.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 644.2971, 508.68, 664.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 644.2971, 604.8, 664.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 624, 604.8, 644.2971 ], "cells": [ { "location": [ 28.08, 624, 124.2, 644.2971 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 624, 220.32, 644.2971 ], "text": "40,000,000", "html_text": "40,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 624, 316.44, 644.2971 ], "text": "7,684,223", "html_text": "7,684,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 624, 412.56, 644.2971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 624, 508.68, 644.2971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 624, 604.8, 644.2971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 603.7029, 604.8, 624 ], "cells": [ { "location": [ 28.08, 603.7029, 124.2, 624 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 603.7029, 220.32, 624 ], "text": "40,000,000", "html_text": "40,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 603.7029, 316.44, 624 ], "text": "7,684,223", "html_text": "7,684,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 603.7029, 412.56, 624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 603.7029, 508.68, 624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 603.7029, 604.8, 624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 583.4057, 604.8, 603.7029 ], "cells": [ { "location": [ 28.08, 583.4057, 124.2, 603.7029 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 583.4057, 220.32, 603.7029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 583.4057, 316.44, 603.7029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 583.4057, 412.56, 603.7029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 583.4057, 508.68, 603.7029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 583.4057, 604.8, 603.7029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 563.1086, 604.8, 583.4057 ], "cells": [ { "location": [ 28.08, 563.1086, 124.2, 583.4057 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 563.1086, 220.32, 583.4057 ], "text": "3,590,777", "html_text": "3,590,777", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 563.1086, 316.44, 583.4057 ], "text": "7,684,223", "html_text": "7,684,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 563.1086, 412.56, 583.4057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 563.1086, 508.68, 583.4057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 563.1086, 604.8, 583.4057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 542.8114, 604.8, 563.1086 ], "cells": [ { "location": [ 28.08, 542.8114, 124.2, 563.1086 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 542.8114, 220.32, 563.1086 ], "text": "3,590,777", "html_text": "3,590,777", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 542.8114, 316.44, 563.1086 ], "text": "7,684,223", "html_text": "7,684,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 542.8114, 412.56, 563.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 542.8114, 508.68, 563.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 542.8114, 604.8, 563.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 522.5143, 604.8, 542.8114 ], "cells": [ { "location": [ 28.08, 522.5143, 124.2, 542.8114 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 522.5143, 220.32, 542.8114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 522.5143, 316.44, 542.8114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 522.5143, 412.56, 542.8114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 522.5143, 508.68, 542.8114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 522.5143, 604.8, 542.8114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 502.2171, 604.8, 522.5143 ], "cells": [ { "location": [ 28.08, 502.2171, 124.2, 522.5143 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 502.2171, 220.32, 522.5143 ], "text": "3,590,777", "html_text": "3,590,777", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 502.2171, 316.44, 522.5143 ], "text": "7,684,223", "html_text": "7,684,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 502.2171, 412.56, 522.5143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 502.2171, 508.68, 522.5143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 502.2171, 604.8, 522.5143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 481.92, 604.8, 502.2171 ], "cells": [ { "location": [ 28.08, 481.92, 124.2, 502.2171 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 481.92, 220.32, 502.2171 ], "text": "3,590,777", "html_text": "3,590,777", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 481.92, 316.44, 502.2171 ], "text": "7,684,223", "html_text": "7,684,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 481.92, 412.56, 502.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 481.92, 508.68, 502.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 481.92, 604.8, 502.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 14, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 87, "type": "TEXT", "location": { "l": 25.44, "t": 470.4, "r": 605.76, "b": 396.72 }, "text": "House Bill 1 from the 2022 Special Session appropriated $40,000,000 from the General Fund to the Department of Education for school districts impacted by the July 2022 storms and floods. The funding provides necessary wrap-around services to help school children and their families recover from the impact of the storms and floods, including after-school services and activities held at the school or elsewhere, mental health counseling services, and outside-of-school tutoring; assistance to school districts in addressing additional transportation costs; and offers of funding for the construction and repair of school building facilities that were severely damaged.", "reading_order": 1 }, { "page": 87, "type": "TEXT", "location": { "l": 311.52, "t": 18.72, "r": 322.32, "b": 8.88 }, "text": "76", "reading_order": 2 } ] }, { "page": 88, "items": [ { "page": 88, "type": "TABLE", "location": { "l": 25.44, "t": 766.08, "r": 609.12, "b": 41.04 }, "text": "
Department of Education\\nLearning and Results Services
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,267,839,3001,389,091,5001,526,163,5001,475,692,3001,700,805,600
State Salary and Compensation
Allocation2,713,5008,70036,800
Special Appropriation170,0005,000,0005,000,000
Continuing Approp-General Fund17,195,44127,843,94639,060,20098,310,700
Reorganization Adjustment(2,500,000)
Budget Reduction-General Fund(1,647,600)
Other(36,715,000)
Total General Fund1,285,418,2411,421,944,1461,531,897,9001,574,003,0001,700,805,600
Restricted Funds
Balance Forward13,945,52311,972,1318,786,0008,448,0006,079,100
Current Receipts2,613,5062,410,8573,650,0003,925,0004,450,000
Non-Revenue Receipts16,781,76516,871,27719,000,00071,506,50091,784,300
Total Restricted Funds33,340,79431,254,26531,436,00083,879,500102,313,400
Federal Fund
Balance Forward2,628,4143,011,900(4,669,600)2,523,7001,940,700
Current Receipts1,491,864,9071,017,582,520627,495,900619,317,700619,165,400
Non-Revenue Receipts600,000
Total Federal Fund1,495,093,3211,020,594,420622,826,300621,841,400621,106,100
TOTAL SOURCE OF FUNDS2,813,852,3562,473,792,8302,186,160,2002,279,723,9002,424,225,100
EXPENDITURES BY CLASS
Personnel Costs126,135,952132,463,745142,953,300143,806,000147,548,100
Operating Expenses49,015,05045,308,71740,475,70039,214,90037,403,500
Grants Loans Benefits2,594,297,9032,250,560,8191,893,448,8002,088,683,2002,237,756,900
Debt Service453,500
Capital Outlay64,48244,505
Construction93,000
TOTAL EXPENDITURES2,769,606,3872,428,831,2872,076,877,8002,271,704,1002,422,708,500
EXPENDITURES BY FUND SOURCE
General Fund1,256,156,3031,381,099,0081,433,587,2001,574,003,0001,700,805,600
Restricted Funds21,368,66322,468,17522,988,00077,800,400102,173,000
Federal Fund1,492,081,4211,025,264,104620,302,600619,900,700619,729,900
TOTAL EXPENDITURES2,769,606,3872,428,831,2872,076,877,8002,271,704,1002,422,708,500
EXPENDITURES BY UNIT
Continuous Improvement & Support1,266,753,304808,961,929505,937,100438,618,100429,893,100
Special Education & Early Learning344,636,775348,111,657247,658,400314,159,100363,434,200
Educator Licensure and Effectiveness4,307,7404,917,4575,801,0005,028,7005,200,300
Assessment & Accountability27,178,23728,420,26229,101,70028,323,00028,392,500
Teaching and Learning85,460,94399,084,219153,133,700113,112,200113,143,500
", "rows": [ { "row_index": 0, "location": [ 25.44, 749.2186, 609.12, 766.08 ], "cells": [ { "location": [ 25.44, 749.2186, 122.72, 766.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 749.2186, 609.12, 766.08 ], "text": "Department of Education\\nLearning and Results Services", "html_text": "Department of Education\\nLearning and Results Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.44, 732.3572, 609.12, 749.2186 ], "cells": [ { "location": [ 25.44, 732.3572, 122.72, 749.2186 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 732.3572, 220, 749.2186 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 732.3572, 317.28, 749.2186 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 732.3572, 414.56, 749.2186 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 732.3572, 511.84, 749.2186 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 732.3572, 609.12, 749.2186 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.44, 715.4958, 609.12, 732.3572 ], "cells": [ { "location": [ 25.44, 715.4958, 122.72, 732.3572 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 715.4958, 220, 732.3572 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 715.4958, 317.28, 732.3572 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 715.4958, 414.56, 732.3572 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 715.4958, 511.84, 732.3572 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 715.4958, 609.12, 732.3572 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.44, 698.6344, 609.12, 715.4958 ], "cells": [ { "location": [ 25.44, 698.6344, 122.72, 715.4958 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 698.6344, 220, 715.4958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 698.6344, 317.28, 715.4958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 698.6344, 414.56, 715.4958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 698.6344, 511.84, 715.4958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 698.6344, 609.12, 715.4958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.44, 681.773, 609.12, 698.6344 ], "cells": [ { "location": [ 25.44, 681.773, 122.72, 698.6344 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 681.773, 220, 698.6344 ], "text": "1,267,839,300", "html_text": "1,267,839,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 681.773, 317.28, 698.6344 ], "text": "1,389,091,500", "html_text": "1,389,091,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 681.773, 414.56, 698.6344 ], "text": "1,526,163,500", "html_text": "1,526,163,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 681.773, 511.84, 698.6344 ], "text": "1,475,692,300", "html_text": "1,475,692,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 681.773, 609.12, 698.6344 ], "text": "1,700,805,600", "html_text": "1,700,805,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.44, 664.9116, 609.12, 681.773 ], "cells": [ { "location": [ 25.44, 664.9116, 122.72, 681.773 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 664.9116, 220, 681.773 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 664.9116, 317.28, 681.773 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 664.9116, 414.56, 681.773 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 664.9116, 511.84, 681.773 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 664.9116, 609.12, 681.773 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.44, 648.0502, 609.12, 664.9116 ], "cells": [ { "location": [ 25.44, 648.0502, 122.72, 664.9116 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 648.0502, 220, 664.9116 ], "text": "2,713,500", "html_text": "2,713,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 648.0502, 317.28, 664.9116 ], "text": "8,700", "html_text": "8,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 648.0502, 414.56, 664.9116 ], "text": "36,800", "html_text": "36,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 648.0502, 511.84, 664.9116 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 648.0502, 609.12, 664.9116 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.44, 631.1888, 609.12, 648.0502 ], "cells": [ { "location": [ 25.44, 631.1888, 122.72, 648.0502 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 631.1888, 220, 648.0502 ], "text": "170,000", "html_text": "170,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 631.1888, 317.28, 648.0502 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 631.1888, 414.56, 648.0502 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 631.1888, 511.84, 648.0502 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 631.1888, 609.12, 648.0502 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.44, 614.3274, 609.12, 631.1888 ], "cells": [ { "location": [ 25.44, 614.3274, 122.72, 631.1888 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 614.3274, 220, 631.1888 ], "text": "17,195,441", "html_text": "17,195,441", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 614.3274, 317.28, 631.1888 ], "text": "27,843,946", "html_text": "27,843,946", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 614.3274, 414.56, 631.1888 ], "text": "39,060,200", "html_text": "39,060,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 614.3274, 511.84, 631.1888 ], "text": "98,310,700", "html_text": "98,310,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 614.3274, 609.12, 631.1888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.44, 597.466, 609.12, 614.3274 ], "cells": [ { "location": [ 25.44, 597.466, 122.72, 614.3274 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 597.466, 220, 614.3274 ], "text": "(2,500,000)", "html_text": "(2,500,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 597.466, 317.28, 614.3274 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 597.466, 414.56, 614.3274 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 597.466, 511.84, 614.3274 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 597.466, 609.12, 614.3274 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.44, 580.6047, 609.12, 597.466 ], "cells": [ { "location": [ 25.44, 580.6047, 122.72, 597.466 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 580.6047, 220, 597.466 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 580.6047, 317.28, 597.466 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 580.6047, 414.56, 597.466 ], "text": "(1,647,600)", "html_text": "(1,647,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 580.6047, 511.84, 597.466 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 580.6047, 609.12, 597.466 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.44, 563.7433, 609.12, 580.6047 ], "cells": [ { "location": [ 25.44, 563.7433, 122.72, 580.6047 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 563.7433, 220, 580.6047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 563.7433, 317.28, 580.6047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 563.7433, 414.56, 580.6047 ], "text": "(36,715,000)", "html_text": "(36,715,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 563.7433, 511.84, 580.6047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 563.7433, 609.12, 580.6047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.44, 546.8819, 609.12, 563.7433 ], "cells": [ { "location": [ 25.44, 546.8819, 122.72, 563.7433 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 546.8819, 220, 563.7433 ], "text": "1,285,418,241", "html_text": "1,285,418,241", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 546.8819, 317.28, 563.7433 ], "text": "1,421,944,146", "html_text": "1,421,944,146", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 546.8819, 414.56, 563.7433 ], "text": "1,531,897,900", "html_text": "1,531,897,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 546.8819, 511.84, 563.7433 ], "text": "1,574,003,000", "html_text": "1,574,003,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 546.8819, 609.12, 563.7433 ], "text": "1,700,805,600", "html_text": "1,700,805,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.44, 530.0205, 609.12, 546.8819 ], "cells": [ { "location": [ 25.44, 530.0205, 122.72, 546.8819 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 530.0205, 220, 546.8819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 530.0205, 317.28, 546.8819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 530.0205, 414.56, 546.8819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 530.0205, 511.84, 546.8819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 530.0205, 609.12, 546.8819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.44, 513.1591, 609.12, 530.0205 ], "cells": [ { "location": [ 25.44, 513.1591, 122.72, 530.0205 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 513.1591, 220, 530.0205 ], "text": "13,945,523", "html_text": "13,945,523", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 513.1591, 317.28, 530.0205 ], "text": "11,972,131", "html_text": "11,972,131", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 513.1591, 414.56, 530.0205 ], "text": "8,786,000", "html_text": "8,786,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 513.1591, 511.84, 530.0205 ], "text": "8,448,000", "html_text": "8,448,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 513.1591, 609.12, 530.0205 ], "text": "6,079,100", "html_text": "6,079,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.44, 496.2977, 609.12, 513.1591 ], "cells": [ { "location": [ 25.44, 496.2977, 122.72, 513.1591 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 496.2977, 220, 513.1591 ], "text": "2,613,506", "html_text": "2,613,506", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 496.2977, 317.28, 513.1591 ], "text": "2,410,857", "html_text": "2,410,857", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 496.2977, 414.56, 513.1591 ], "text": "3,650,000", "html_text": "3,650,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 496.2977, 511.84, 513.1591 ], "text": "3,925,000", "html_text": "3,925,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 496.2977, 609.12, 513.1591 ], "text": "4,450,000", "html_text": "4,450,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.44, 479.4363, 609.12, 496.2977 ], "cells": [ { "location": [ 25.44, 479.4363, 122.72, 496.2977 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 479.4363, 220, 496.2977 ], "text": "16,781,765", "html_text": "16,781,765", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 479.4363, 317.28, 496.2977 ], "text": "16,871,277", "html_text": "16,871,277", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 479.4363, 414.56, 496.2977 ], "text": "19,000,000", "html_text": "19,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 479.4363, 511.84, 496.2977 ], "text": "71,506,500", "html_text": "71,506,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 479.4363, 609.12, 496.2977 ], "text": "91,784,300", "html_text": "91,784,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.44, 462.5749, 609.12, 479.4363 ], "cells": [ { "location": [ 25.44, 462.5749, 122.72, 479.4363 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 462.5749, 220, 479.4363 ], "text": "33,340,794", "html_text": "33,340,794", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 462.5749, 317.28, 479.4363 ], "text": "31,254,265", "html_text": "31,254,265", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 462.5749, 414.56, 479.4363 ], "text": "31,436,000", "html_text": "31,436,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 462.5749, 511.84, 479.4363 ], "text": "83,879,500", "html_text": "83,879,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 462.5749, 609.12, 479.4363 ], "text": "102,313,400", "html_text": "102,313,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.44, 445.7135, 609.12, 462.5749 ], "cells": [ { "location": [ 25.44, 445.7135, 122.72, 462.5749 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 445.7135, 220, 462.5749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 445.7135, 317.28, 462.5749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 445.7135, 414.56, 462.5749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 445.7135, 511.84, 462.5749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 445.7135, 609.12, 462.5749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.44, 428.8521, 609.12, 445.7135 ], "cells": [ { "location": [ 25.44, 428.8521, 122.72, 445.7135 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 428.8521, 220, 445.7135 ], "text": "2,628,414", "html_text": "2,628,414", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 428.8521, 317.28, 445.7135 ], "text": "3,011,900", "html_text": "3,011,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 428.8521, 414.56, 445.7135 ], "text": "(4,669,600)", "html_text": "(4,669,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 428.8521, 511.84, 445.7135 ], "text": "2,523,700", "html_text": "2,523,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 428.8521, 609.12, 445.7135 ], "text": "1,940,700", "html_text": "1,940,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.44, 411.9907, 609.12, 428.8521 ], "cells": [ { "location": [ 25.44, 411.9907, 122.72, 428.8521 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 411.9907, 220, 428.8521 ], "text": "1,491,864,907", "html_text": "1,491,864,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 411.9907, 317.28, 428.8521 ], "text": "1,017,582,520", "html_text": "1,017,582,520", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 411.9907, 414.56, 428.8521 ], "text": "627,495,900", "html_text": "627,495,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 411.9907, 511.84, 428.8521 ], "text": "619,317,700", "html_text": "619,317,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 411.9907, 609.12, 428.8521 ], "text": "619,165,400", "html_text": "619,165,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.44, 395.1293, 609.12, 411.9907 ], "cells": [ { "location": [ 25.44, 395.1293, 122.72, 411.9907 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 395.1293, 220, 411.9907 ], "text": "600,000", "html_text": "600,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 395.1293, 317.28, 411.9907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 395.1293, 414.56, 411.9907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 395.1293, 511.84, 411.9907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 395.1293, 609.12, 411.9907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.44, 378.2679, 609.12, 395.1293 ], "cells": [ { "location": [ 25.44, 378.2679, 122.72, 395.1293 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 378.2679, 220, 395.1293 ], "text": "1,495,093,321", "html_text": "1,495,093,321", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 378.2679, 317.28, 395.1293 ], "text": "1,020,594,420", "html_text": "1,020,594,420", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 378.2679, 414.56, 395.1293 ], "text": "622,826,300", "html_text": "622,826,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 378.2679, 511.84, 395.1293 ], "text": "621,841,400", "html_text": "621,841,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 378.2679, 609.12, 395.1293 ], "text": "621,106,100", "html_text": "621,106,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.44, 361.4065, 609.12, 378.2679 ], "cells": [ { "location": [ 25.44, 361.4065, 122.72, 378.2679 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 361.4065, 220, 378.2679 ], "text": "2,813,852,356", "html_text": "2,813,852,356", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 361.4065, 317.28, 378.2679 ], "text": "2,473,792,830", "html_text": "2,473,792,830", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 361.4065, 414.56, 378.2679 ], "text": "2,186,160,200", "html_text": "2,186,160,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 361.4065, 511.84, 378.2679 ], "text": "2,279,723,900", "html_text": "2,279,723,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 361.4065, 609.12, 378.2679 ], "text": "2,424,225,100", "html_text": "2,424,225,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.44, 344.5451, 609.12, 361.4065 ], "cells": [ { "location": [ 25.44, 344.5451, 122.72, 361.4065 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 344.5451, 220, 361.4065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 344.5451, 317.28, 361.4065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 344.5451, 414.56, 361.4065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 344.5451, 511.84, 361.4065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 344.5451, 609.12, 361.4065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.44, 327.6837, 609.12, 344.5451 ], "cells": [ { "location": [ 25.44, 327.6837, 122.72, 344.5451 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 327.6837, 220, 344.5451 ], "text": "126,135,952", "html_text": "126,135,952", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 327.6837, 317.28, 344.5451 ], "text": "132,463,745", "html_text": "132,463,745", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 327.6837, 414.56, 344.5451 ], "text": "142,953,300", "html_text": "142,953,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 327.6837, 511.84, 344.5451 ], "text": "143,806,000", "html_text": "143,806,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 327.6837, 609.12, 344.5451 ], "text": "147,548,100", "html_text": "147,548,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.44, 310.8223, 609.12, 327.6837 ], "cells": [ { "location": [ 25.44, 310.8223, 122.72, 327.6837 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 310.8223, 220, 327.6837 ], "text": "49,015,050", "html_text": "49,015,050", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 310.8223, 317.28, 327.6837 ], "text": "45,308,717", "html_text": "45,308,717", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 310.8223, 414.56, 327.6837 ], "text": "40,475,700", "html_text": "40,475,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 310.8223, 511.84, 327.6837 ], "text": "39,214,900", "html_text": "39,214,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 310.8223, 609.12, 327.6837 ], "text": "37,403,500", "html_text": "37,403,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.44, 293.9609, 609.12, 310.8223 ], "cells": [ { "location": [ 25.44, 293.9609, 122.72, 310.8223 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 293.9609, 220, 310.8223 ], "text": "2,594,297,903", "html_text": "2,594,297,903", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 293.9609, 317.28, 310.8223 ], "text": "2,250,560,819", "html_text": "2,250,560,819", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 293.9609, 414.56, 310.8223 ], "text": "1,893,448,800", "html_text": "1,893,448,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 293.9609, 511.84, 310.8223 ], "text": "2,088,683,200", "html_text": "2,088,683,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 293.9609, 609.12, 310.8223 ], "text": "2,237,756,900", "html_text": "2,237,756,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.44, 277.0995, 609.12, 293.9609 ], "cells": [ { "location": [ 25.44, 277.0995, 122.72, 293.9609 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 277.0995, 220, 293.9609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 277.0995, 317.28, 293.9609 ], "text": "453,500", "html_text": "453,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 277.0995, 414.56, 293.9609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 277.0995, 511.84, 293.9609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 277.0995, 609.12, 293.9609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.44, 260.2381, 609.12, 277.0995 ], "cells": [ { "location": [ 25.44, 260.2381, 122.72, 277.0995 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 260.2381, 220, 277.0995 ], "text": "64,482", "html_text": "64,482", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 260.2381, 317.28, 277.0995 ], "text": "44,505", "html_text": "44,505", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 260.2381, 414.56, 277.0995 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 260.2381, 511.84, 277.0995 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 260.2381, 609.12, 277.0995 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.44, 243.3767, 609.12, 260.2381 ], "cells": [ { "location": [ 25.44, 243.3767, 122.72, 260.2381 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 243.3767, 220, 260.2381 ], "text": "93,000", "html_text": "93,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 243.3767, 317.28, 260.2381 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 243.3767, 414.56, 260.2381 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 243.3767, 511.84, 260.2381 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 243.3767, 609.12, 260.2381 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.44, 226.5153, 609.12, 243.3767 ], "cells": [ { "location": [ 25.44, 226.5153, 122.72, 243.3767 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 226.5153, 220, 243.3767 ], "text": "2,769,606,387", "html_text": "2,769,606,387", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 226.5153, 317.28, 243.3767 ], "text": "2,428,831,287", "html_text": "2,428,831,287", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 226.5153, 414.56, 243.3767 ], "text": "2,076,877,800", "html_text": "2,076,877,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 226.5153, 511.84, 243.3767 ], "text": "2,271,704,100", "html_text": "2,271,704,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 226.5153, 609.12, 243.3767 ], "text": "2,422,708,500", "html_text": "2,422,708,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.44, 209.654, 609.12, 226.5153 ], "cells": [ { "location": [ 25.44, 209.654, 122.72, 226.5153 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 209.654, 220, 226.5153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 209.654, 317.28, 226.5153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 209.654, 414.56, 226.5153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 209.654, 511.84, 226.5153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 209.654, 609.12, 226.5153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.44, 192.7926, 609.12, 209.654 ], "cells": [ { "location": [ 25.44, 192.7926, 122.72, 209.654 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 192.7926, 220, 209.654 ], "text": "1,256,156,303", "html_text": "1,256,156,303", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 192.7926, 317.28, 209.654 ], "text": "1,381,099,008", "html_text": "1,381,099,008", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 192.7926, 414.56, 209.654 ], "text": "1,433,587,200", "html_text": "1,433,587,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 192.7926, 511.84, 209.654 ], "text": "1,574,003,000", "html_text": "1,574,003,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 192.7926, 609.12, 209.654 ], "text": "1,700,805,600", "html_text": "1,700,805,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.44, 175.9312, 609.12, 192.7926 ], "cells": [ { "location": [ 25.44, 175.9312, 122.72, 192.7926 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 175.9312, 220, 192.7926 ], "text": "21,368,663", "html_text": "21,368,663", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 175.9312, 317.28, 192.7926 ], "text": "22,468,175", "html_text": "22,468,175", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 175.9312, 414.56, 192.7926 ], "text": "22,988,000", "html_text": "22,988,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 175.9312, 511.84, 192.7926 ], "text": "77,800,400", "html_text": "77,800,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 175.9312, 609.12, 192.7926 ], "text": "102,173,000", "html_text": "102,173,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.44, 159.0698, 609.12, 175.9312 ], "cells": [ { "location": [ 25.44, 159.0698, 122.72, 175.9312 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 159.0698, 220, 175.9312 ], "text": "1,492,081,421", "html_text": "1,492,081,421", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 159.0698, 317.28, 175.9312 ], "text": "1,025,264,104", "html_text": "1,025,264,104", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 159.0698, 414.56, 175.9312 ], "text": "620,302,600", "html_text": "620,302,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 159.0698, 511.84, 175.9312 ], "text": "619,900,700", "html_text": "619,900,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 159.0698, 609.12, 175.9312 ], "text": "619,729,900", "html_text": "619,729,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.44, 142.2084, 609.12, 159.0698 ], "cells": [ { "location": [ 25.44, 142.2084, 122.72, 159.0698 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 142.2084, 220, 159.0698 ], "text": "2,769,606,387", "html_text": "2,769,606,387", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 142.2084, 317.28, 159.0698 ], "text": "2,428,831,287", "html_text": "2,428,831,287", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 142.2084, 414.56, 159.0698 ], "text": "2,076,877,800", "html_text": "2,076,877,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 142.2084, 511.84, 159.0698 ], "text": "2,271,704,100", "html_text": "2,271,704,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 142.2084, 609.12, 159.0698 ], "text": "2,422,708,500", "html_text": "2,422,708,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.44, 125.347, 609.12, 142.2084 ], "cells": [ { "location": [ 25.44, 125.347, 122.72, 142.2084 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 125.347, 220, 142.2084 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 125.347, 317.28, 142.2084 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 125.347, 414.56, 142.2084 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 125.347, 511.84, 142.2084 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 125.347, 609.12, 142.2084 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.44, 108.4856, 609.12, 125.347 ], "cells": [ { "location": [ 25.44, 108.4856, 122.72, 125.347 ], "text": "Continuous Improvement & Support", "html_text": "Continuous Improvement & Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 108.4856, 220, 125.347 ], "text": "1,266,753,304", "html_text": "1,266,753,304", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 108.4856, 317.28, 125.347 ], "text": "808,961,929", "html_text": "808,961,929", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 108.4856, 414.56, 125.347 ], "text": "505,937,100", "html_text": "505,937,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 108.4856, 511.84, 125.347 ], "text": "438,618,100", "html_text": "438,618,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 108.4856, 609.12, 125.347 ], "text": "429,893,100", "html_text": "429,893,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.44, 91.6242, 609.12, 108.4856 ], "cells": [ { "location": [ 25.44, 91.6242, 122.72, 108.4856 ], "text": "Special Education & Early Learning", "html_text": "Special Education & Early Learning", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 91.6242, 220, 108.4856 ], "text": "344,636,775", "html_text": "344,636,775", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 91.6242, 317.28, 108.4856 ], "text": "348,111,657", "html_text": "348,111,657", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 91.6242, 414.56, 108.4856 ], "text": "247,658,400", "html_text": "247,658,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 91.6242, 511.84, 108.4856 ], "text": "314,159,100", "html_text": "314,159,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 91.6242, 609.12, 108.4856 ], "text": "363,434,200", "html_text": "363,434,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.44, 74.7628, 609.12, 91.6242 ], "cells": [ { "location": [ 25.44, 74.7628, 122.72, 91.6242 ], "text": "Educator Licensure and Effectiveness", "html_text": "Educator Licensure and Effectiveness", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 74.7628, 220, 91.6242 ], "text": "4,307,740", "html_text": "4,307,740", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 74.7628, 317.28, 91.6242 ], "text": "4,917,457", "html_text": "4,917,457", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 74.7628, 414.56, 91.6242 ], "text": "5,801,000", "html_text": "5,801,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 74.7628, 511.84, 91.6242 ], "text": "5,028,700", "html_text": "5,028,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 74.7628, 609.12, 91.6242 ], "text": "5,200,300", "html_text": "5,200,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.44, 57.9014, 609.12, 74.7628 ], "cells": [ { "location": [ 25.44, 57.9014, 122.72, 74.7628 ], "text": "Assessment & Accountability", "html_text": "Assessment & Accountability", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 57.9014, 220, 74.7628 ], "text": "27,178,237", "html_text": "27,178,237", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 57.9014, 317.28, 74.7628 ], "text": "28,420,262", "html_text": "28,420,262", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 57.9014, 414.56, 74.7628 ], "text": "29,101,700", "html_text": "29,101,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 57.9014, 511.84, 74.7628 ], "text": "28,323,000", "html_text": "28,323,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 57.9014, 609.12, 74.7628 ], "text": "28,392,500", "html_text": "28,392,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 25.44, 41.04, 609.12, 57.9014 ], "cells": [ { "location": [ 25.44, 41.04, 122.72, 57.9014 ], "text": "Teaching and Learning", "html_text": "Teaching and Learning", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 41.04, 220, 57.9014 ], "text": "85,460,943", "html_text": "85,460,943", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 41.04, 317.28, 57.9014 ], "text": "99,084,219", "html_text": "99,084,219", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 41.04, 414.56, 57.9014 ], "text": "153,133,700", "html_text": "153,133,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 41.04, 511.84, 57.9014 ], "text": "113,112,200", "html_text": "113,112,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.84, 41.04, 609.12, 57.9014 ], "text": "113,143,500", "html_text": "113,143,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 43, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 88, "type": "TEXT", "location": { "l": 311.04, "t": 18.24, "r": 322.56, "b": 8.88 }, "text": "77", "reading_order": 1 } ] }, { "page": 89, "items": [ { "page": 89, "type": "TABLE", "location": { "l": 28.56, "t": 761.52, "r": 604.32, "b": 682.56 }, "text": "
Career & Technical Education & Student Transition170,605,925174,250,896171,128,200173,931,900179,263,200
Local District Health and Life Insurance850,397,267944,108,605943,186,8001,176,523,2001,279,214,800
State Schools20,266,19720,976,26120,930,90022,007,90024,166,900
TOTAL EXPENDITURES2,769,606,3872,428,831,2872,076,877,8002,271,704,1002,422,708,500
", "rows": [ { "row_index": 0, "location": [ 28.56, 741.78, 604.32, 761.52 ], "cells": [ { "location": [ 28.56, 741.78, 124.52, 761.52 ], "text": "Career & Technical Education & Student Transition", "html_text": "Career & Technical Education & Student Transition", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 741.78, 220.48, 761.52 ], "text": "170,605,925", "html_text": "170,605,925", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 741.78, 316.44, 761.52 ], "text": "174,250,896", "html_text": "174,250,896", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 741.78, 412.4, 761.52 ], "text": "171,128,200", "html_text": "171,128,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 741.78, 508.36, 761.52 ], "text": "173,931,900", "html_text": "173,931,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.36, 741.78, 604.32, 761.52 ], "text": "179,263,200", "html_text": "179,263,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.56, 722.04, 604.32, 741.78 ], "cells": [ { "location": [ 28.56, 722.04, 124.52, 741.78 ], "text": "Local District Health and Life Insurance", "html_text": "Local District Health and Life Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 722.04, 220.48, 741.78 ], "text": "850,397,267", "html_text": "850,397,267", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 722.04, 316.44, 741.78 ], "text": "944,108,605", "html_text": "944,108,605", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 722.04, 412.4, 741.78 ], "text": "943,186,800", "html_text": "943,186,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 722.04, 508.36, 741.78 ], "text": "1,176,523,200", "html_text": "1,176,523,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.36, 722.04, 604.32, 741.78 ], "text": "1,279,214,800", "html_text": "1,279,214,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.56, 702.3, 604.32, 722.04 ], "cells": [ { "location": [ 28.56, 702.3, 124.52, 722.04 ], "text": "State Schools", "html_text": "State Schools", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 702.3, 220.48, 722.04 ], "text": "20,266,197", "html_text": "20,266,197", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 702.3, 316.44, 722.04 ], "text": "20,976,261", "html_text": "20,976,261", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 702.3, 412.4, 722.04 ], "text": "20,930,900", "html_text": "20,930,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 702.3, 508.36, 722.04 ], "text": "22,007,900", "html_text": "22,007,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.36, 702.3, 604.32, 722.04 ], "text": "24,166,900", "html_text": "24,166,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.56, 682.56, 604.32, 702.3 ], "cells": [ { "location": [ 28.56, 682.56, 124.52, 702.3 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 682.56, 220.48, 702.3 ], "text": "2,769,606,387", "html_text": "2,769,606,387", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 682.56, 316.44, 702.3 ], "text": "2,428,831,287", "html_text": "2,428,831,287", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 682.56, 412.4, 702.3 ], "text": "2,076,877,800", "html_text": "2,076,877,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 682.56, 508.36, 702.3 ], "text": "2,271,704,100", "html_text": "2,271,704,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.36, 682.56, 604.32, 702.3 ], "text": "2,422,708,500", "html_text": "2,422,708,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 4, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 89, "type": "TEXT", "location": { "l": 25.92, "t": 670.08, "r": 606, "b": 631.44 }, "text": "The Learning and Results Services program area consists of the following offices: Office of Continuous Improvement and Support; Office of Special Education and Early Learning; Office of Educator Licensure and Effectiveness; Office of Assessment and Accountability; Office of Teaching and Learning; and Office of Career and Technical Education.", "reading_order": 1 }, { "page": 89, "type": "TITLE", "location": { "l": 26.88, "t": 623.28, "r": 59.52, "b": 610.56 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 89, "type": "TEXT", "location": { "l": 27.12, "t": 601.44, "r": 594.48, "b": 564.48 }, "text": "The Governor's budget includes additional funding in the amount of $1,269,700 in fiscal year 2027 and $2,640,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $838,000 and $1,742,800, respectively.", "reading_order": 3 }, { "page": 89, "type": "TEXT", "location": { "l": 311.52, "t": 18.48, "r": 322.32, "b": 8.88 }, "text": "78", "reading_order": 4 } ] }, { "page": 90, "items": [ { "page": 90, "type": "TABLE", "location": { "l": 27.84, "t": 763.2, "r": 607.2, "b": 231.12 }, "text": "
Department of Education\\nLearning and Results Services\\nContinuous Improvement & Support
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation73,181,40090,114,00092,685,80092,483,20092,559,800
State Salary and Compensation Allocation138,500
Budget Reduction-General Fund(293,100)
Total General Fund73,319,90090,114,00092,392,70092,483,20092,559,800
Federal Fund
Balance Forward(61,827)(251,790)(7,102,600)
Current Receipts1,193,243,441713,574,260420,647,000346,134,900337,333,300
Total Federal Fund1,193,181,614713,322,470413,544,400346,134,900337,333,300
TOTAL SOURCE OF FUNDS1,266,501,514803,436,470505,937,100438,618,100429,893,100
EXPENDITURES BY CLASS
Personnel Costs22,854,25020,975,46921,066,60021,115,60021,441,600
Operating Expenses30,702,39023,487,25024,283,70024,074,00018,809,200
Grants Loans Benefits1,213,132,331764,499,211460,586,800393,428,500389,642,300
Capital Outlay64,332
TOTAL EXPENDITURES1,266,753,304808,961,929505,937,100438,618,100429,893,100
EXPENDITURES BY FUND SOURCE
General Fund73,319,90088,536,79392,392,70092,483,20092,559,800
Federal Fund1,193,433,404720,425,136413,544,400346,134,900337,333,300
TOTAL EXPENDITURES1,266,753,304808,961,929505,937,100438,618,100429,893,100
EXPENDITURES BY UNIT
School & Program Improvement330,834,039328,003,066309,082,500293,080,600293,297,800
Continuous Improvement & Support847,455,903401,510,827112,829,10061,515,00052,575,200
Community Education & Service27,074,36218,059,03622,865,00022,862,00022,859,600
Family Resource and Youth Services Centers48,889,00048,889,00048,660,50048,660,50048,660,500
Education of State Agency Children12,500,00012,500,00012,500,00012,500,00012,500,000
TOTAL EXPENDITURES1,266,753,304808,961,929505,937,100438,618,100429,893,100
", "rows": [ { "row_index": 0, "location": [ 27.84, 745.464, 607.2, 763.2 ], "cells": [ { "location": [ 27.84, 745.464, 124.4, 763.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 745.464, 607.2, 763.2 ], "text": "Department of Education\\nLearning and Results Services\\nContinuous Improvement & Support", "html_text": "Department of Education\\nLearning and Results Services\\nContinuous Improvement & Support", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 727.728, 607.2, 745.464 ], "cells": [ { "location": [ 27.84, 727.728, 124.4, 745.464 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 727.728, 220.96, 745.464 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 727.728, 317.52, 745.464 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 727.728, 414.08, 745.464 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 727.728, 510.64, 745.464 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 727.728, 607.2, 745.464 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 709.992, 607.2, 727.728 ], "cells": [ { "location": [ 27.84, 709.992, 124.4, 727.728 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 709.992, 220.96, 727.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 709.992, 317.52, 727.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 709.992, 414.08, 727.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 709.992, 510.64, 727.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 709.992, 607.2, 727.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 692.256, 607.2, 709.992 ], "cells": [ { "location": [ 27.84, 692.256, 124.4, 709.992 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 692.256, 220.96, 709.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 692.256, 317.52, 709.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 692.256, 414.08, 709.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 692.256, 510.64, 709.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 692.256, 607.2, 709.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 674.52, 607.2, 692.256 ], "cells": [ { "location": [ 27.84, 674.52, 124.4, 692.256 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 674.52, 220.96, 692.256 ], "text": "73,181,400", "html_text": "73,181,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 674.52, 317.52, 692.256 ], "text": "90,114,000", "html_text": "90,114,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 674.52, 414.08, 692.256 ], "text": "92,685,800", "html_text": "92,685,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 674.52, 510.64, 692.256 ], "text": "92,483,200", "html_text": "92,483,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 674.52, 607.2, 692.256 ], "text": "92,559,800", "html_text": "92,559,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 656.784, 607.2, 674.52 ], "cells": [ { "location": [ 27.84, 656.784, 124.4, 674.52 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 656.784, 220.96, 674.52 ], "text": "138,500", "html_text": "138,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 656.784, 317.52, 674.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 656.784, 414.08, 674.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 656.784, 510.64, 674.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 656.784, 607.2, 674.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 639.048, 607.2, 656.784 ], "cells": [ { "location": [ 27.84, 639.048, 124.4, 656.784 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 639.048, 220.96, 656.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 639.048, 317.52, 656.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 639.048, 414.08, 656.784 ], "text": "(293,100)", "html_text": "(293,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 639.048, 510.64, 656.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 639.048, 607.2, 656.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 621.312, 607.2, 639.048 ], "cells": [ { "location": [ 27.84, 621.312, 124.4, 639.048 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 621.312, 220.96, 639.048 ], "text": "73,319,900", "html_text": "73,319,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 621.312, 317.52, 639.048 ], "text": "90,114,000", "html_text": "90,114,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 621.312, 414.08, 639.048 ], "text": "92,392,700", "html_text": "92,392,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 621.312, 510.64, 639.048 ], "text": "92,483,200", "html_text": "92,483,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 621.312, 607.2, 639.048 ], "text": "92,559,800", "html_text": "92,559,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 603.576, 607.2, 621.312 ], "cells": [ { "location": [ 27.84, 603.576, 124.4, 621.312 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 603.576, 220.96, 621.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 603.576, 317.52, 621.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 603.576, 414.08, 621.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 603.576, 510.64, 621.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 603.576, 607.2, 621.312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 585.84, 607.2, 603.576 ], "cells": [ { "location": [ 27.84, 585.84, 124.4, 603.576 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 585.84, 220.96, 603.576 ], "text": "(61,827)", "html_text": "(61,827)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 585.84, 317.52, 603.576 ], "text": "(251,790)", "html_text": "(251,790)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 585.84, 414.08, 603.576 ], "text": "(7,102,600)", "html_text": "(7,102,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 585.84, 510.64, 603.576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 585.84, 607.2, 603.576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 568.104, 607.2, 585.84 ], "cells": [ { "location": [ 27.84, 568.104, 124.4, 585.84 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 568.104, 220.96, 585.84 ], "text": "1,193,243,441", "html_text": "1,193,243,441", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 568.104, 317.52, 585.84 ], "text": "713,574,260", "html_text": "713,574,260", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 568.104, 414.08, 585.84 ], "text": "420,647,000", "html_text": "420,647,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 568.104, 510.64, 585.84 ], "text": "346,134,900", "html_text": "346,134,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 568.104, 607.2, 585.84 ], "text": "337,333,300", "html_text": "337,333,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 550.368, 607.2, 568.104 ], "cells": [ { "location": [ 27.84, 550.368, 124.4, 568.104 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 550.368, 220.96, 568.104 ], "text": "1,193,181,614", "html_text": "1,193,181,614", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 550.368, 317.52, 568.104 ], "text": "713,322,470", "html_text": "713,322,470", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 550.368, 414.08, 568.104 ], "text": "413,544,400", "html_text": "413,544,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 550.368, 510.64, 568.104 ], "text": "346,134,900", "html_text": "346,134,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 550.368, 607.2, 568.104 ], "text": "337,333,300", "html_text": "337,333,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 532.632, 607.2, 550.368 ], "cells": [ { "location": [ 27.84, 532.632, 124.4, 550.368 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 532.632, 220.96, 550.368 ], "text": "1,266,501,514", "html_text": "1,266,501,514", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 532.632, 317.52, 550.368 ], "text": "803,436,470", "html_text": "803,436,470", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 532.632, 414.08, 550.368 ], "text": "505,937,100", "html_text": "505,937,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 532.632, 510.64, 550.368 ], "text": "438,618,100", "html_text": "438,618,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 532.632, 607.2, 550.368 ], "text": "429,893,100", "html_text": "429,893,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 514.896, 607.2, 532.632 ], "cells": [ { "location": [ 27.84, 514.896, 124.4, 532.632 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 514.896, 220.96, 532.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 514.896, 317.52, 532.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 514.896, 414.08, 532.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 514.896, 510.64, 532.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 514.896, 607.2, 532.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 497.16, 607.2, 514.896 ], "cells": [ { "location": [ 27.84, 497.16, 124.4, 514.896 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 497.16, 220.96, 514.896 ], "text": "22,854,250", "html_text": "22,854,250", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 497.16, 317.52, 514.896 ], "text": "20,975,469", "html_text": "20,975,469", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 497.16, 414.08, 514.896 ], "text": "21,066,600", "html_text": "21,066,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 497.16, 510.64, 514.896 ], "text": "21,115,600", "html_text": "21,115,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 497.16, 607.2, 514.896 ], "text": "21,441,600", "html_text": "21,441,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 479.424, 607.2, 497.16 ], "cells": [ { "location": [ 27.84, 479.424, 124.4, 497.16 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 479.424, 220.96, 497.16 ], "text": "30,702,390", "html_text": "30,702,390", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 479.424, 317.52, 497.16 ], "text": "23,487,250", "html_text": "23,487,250", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 479.424, 414.08, 497.16 ], "text": "24,283,700", "html_text": "24,283,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 479.424, 510.64, 497.16 ], "text": "24,074,000", "html_text": "24,074,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 479.424, 607.2, 497.16 ], "text": "18,809,200", "html_text": "18,809,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 461.688, 607.2, 479.424 ], "cells": [ { "location": [ 27.84, 461.688, 124.4, 479.424 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 461.688, 220.96, 479.424 ], "text": "1,213,132,331", "html_text": "1,213,132,331", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 461.688, 317.52, 479.424 ], "text": "764,499,211", "html_text": "764,499,211", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 461.688, 414.08, 479.424 ], "text": "460,586,800", "html_text": "460,586,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 461.688, 510.64, 479.424 ], "text": "393,428,500", "html_text": "393,428,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 461.688, 607.2, 479.424 ], "text": "389,642,300", "html_text": "389,642,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 443.952, 607.2, 461.688 ], "cells": [ { "location": [ 27.84, 443.952, 124.4, 461.688 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 443.952, 220.96, 461.688 ], "text": "64,332", "html_text": "64,332", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 443.952, 317.52, 461.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 443.952, 414.08, 461.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 443.952, 510.64, 461.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 443.952, 607.2, 461.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 426.216, 607.2, 443.952 ], "cells": [ { "location": [ 27.84, 426.216, 124.4, 443.952 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 426.216, 220.96, 443.952 ], "text": "1,266,753,304", "html_text": "1,266,753,304", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 426.216, 317.52, 443.952 ], "text": "808,961,929", "html_text": "808,961,929", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 426.216, 414.08, 443.952 ], "text": "505,937,100", "html_text": "505,937,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 426.216, 510.64, 443.952 ], "text": "438,618,100", "html_text": "438,618,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 426.216, 607.2, 443.952 ], "text": "429,893,100", "html_text": "429,893,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 408.48, 607.2, 426.216 ], "cells": [ { "location": [ 27.84, 408.48, 124.4, 426.216 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 408.48, 220.96, 426.216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 408.48, 317.52, 426.216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 408.48, 414.08, 426.216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 408.48, 510.64, 426.216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 408.48, 607.2, 426.216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 390.744, 607.2, 408.48 ], "cells": [ { "location": [ 27.84, 390.744, 124.4, 408.48 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 390.744, 220.96, 408.48 ], "text": "73,319,900", "html_text": "73,319,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 390.744, 317.52, 408.48 ], "text": "88,536,793", "html_text": "88,536,793", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 390.744, 414.08, 408.48 ], "text": "92,392,700", "html_text": "92,392,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 390.744, 510.64, 408.48 ], "text": "92,483,200", "html_text": "92,483,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 390.744, 607.2, 408.48 ], "text": "92,559,800", "html_text": "92,559,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 373.008, 607.2, 390.744 ], "cells": [ { "location": [ 27.84, 373.008, 124.4, 390.744 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 373.008, 220.96, 390.744 ], "text": "1,193,433,404", "html_text": "1,193,433,404", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 373.008, 317.52, 390.744 ], "text": "720,425,136", "html_text": "720,425,136", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 373.008, 414.08, 390.744 ], "text": "413,544,400", "html_text": "413,544,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 373.008, 510.64, 390.744 ], "text": "346,134,900", "html_text": "346,134,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 373.008, 607.2, 390.744 ], "text": "337,333,300", "html_text": "337,333,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 355.272, 607.2, 373.008 ], "cells": [ { "location": [ 27.84, 355.272, 124.4, 373.008 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 355.272, 220.96, 373.008 ], "text": "1,266,753,304", "html_text": "1,266,753,304", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 355.272, 317.52, 373.008 ], "text": "808,961,929", "html_text": "808,961,929", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 355.272, 414.08, 373.008 ], "text": "505,937,100", "html_text": "505,937,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 355.272, 510.64, 373.008 ], "text": "438,618,100", "html_text": "438,618,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 355.272, 607.2, 373.008 ], "text": "429,893,100", "html_text": "429,893,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 337.536, 607.2, 355.272 ], "cells": [ { "location": [ 27.84, 337.536, 124.4, 355.272 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 337.536, 220.96, 355.272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 337.536, 317.52, 355.272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 337.536, 414.08, 355.272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 337.536, 510.64, 355.272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 337.536, 607.2, 355.272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 319.8, 607.2, 337.536 ], "cells": [ { "location": [ 27.84, 319.8, 124.4, 337.536 ], "text": "School & Program Improvement", "html_text": "School & Program Improvement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 319.8, 220.96, 337.536 ], "text": "330,834,039", "html_text": "330,834,039", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 319.8, 317.52, 337.536 ], "text": "328,003,066", "html_text": "328,003,066", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 319.8, 414.08, 337.536 ], "text": "309,082,500", "html_text": "309,082,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 319.8, 510.64, 337.536 ], "text": "293,080,600", "html_text": "293,080,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 319.8, 607.2, 337.536 ], "text": "293,297,800", "html_text": "293,297,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 302.064, 607.2, 319.8 ], "cells": [ { "location": [ 27.84, 302.064, 124.4, 319.8 ], "text": "Continuous Improvement & Support", "html_text": "Continuous Improvement & Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 302.064, 220.96, 319.8 ], "text": "847,455,903", "html_text": "847,455,903", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 302.064, 317.52, 319.8 ], "text": "401,510,827", "html_text": "401,510,827", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 302.064, 414.08, 319.8 ], "text": "112,829,100", "html_text": "112,829,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 302.064, 510.64, 319.8 ], "text": "61,515,000", "html_text": "61,515,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 302.064, 607.2, 319.8 ], "text": "52,575,200", "html_text": "52,575,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 284.328, 607.2, 302.064 ], "cells": [ { "location": [ 27.84, 284.328, 124.4, 302.064 ], "text": "Community Education & Service", "html_text": "Community Education & Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 284.328, 220.96, 302.064 ], "text": "27,074,362", "html_text": "27,074,362", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 284.328, 317.52, 302.064 ], "text": "18,059,036", "html_text": "18,059,036", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 284.328, 414.08, 302.064 ], "text": "22,865,000", "html_text": "22,865,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 284.328, 510.64, 302.064 ], "text": "22,862,000", "html_text": "22,862,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 284.328, 607.2, 302.064 ], "text": "22,859,600", "html_text": "22,859,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 266.592, 607.2, 284.328 ], "cells": [ { "location": [ 27.84, 266.592, 124.4, 284.328 ], "text": "Family Resource and Youth Services Centers", "html_text": "Family Resource and Youth Services Centers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 266.592, 220.96, 284.328 ], "text": "48,889,000", "html_text": "48,889,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 266.592, 317.52, 284.328 ], "text": "48,889,000", "html_text": "48,889,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 266.592, 414.08, 284.328 ], "text": "48,660,500", "html_text": "48,660,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 266.592, 510.64, 284.328 ], "text": "48,660,500", "html_text": "48,660,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 266.592, 607.2, 284.328 ], "text": "48,660,500", "html_text": "48,660,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.84, 248.856, 607.2, 266.592 ], "cells": [ { "location": [ 27.84, 248.856, 124.4, 266.592 ], "text": "Education of State Agency Children", "html_text": "Education of State Agency Children", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 248.856, 220.96, 266.592 ], "text": "12,500,000", "html_text": "12,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 248.856, 317.52, 266.592 ], "text": "12,500,000", "html_text": "12,500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 248.856, 414.08, 266.592 ], "text": "12,500,000", "html_text": "12,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 248.856, 510.64, 266.592 ], "text": "12,500,000", "html_text": "12,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 248.856, 607.2, 266.592 ], "text": "12,500,000", "html_text": "12,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.84, 231.12, 607.2, 248.856 ], "cells": [ { "location": [ 27.84, 231.12, 124.4, 248.856 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 231.12, 220.96, 248.856 ], "text": "1,266,753,304", "html_text": "1,266,753,304", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 231.12, 317.52, 248.856 ], "text": "808,961,929", "html_text": "808,961,929", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 231.12, 414.08, 248.856 ], "text": "505,937,100", "html_text": "505,937,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 231.12, 510.64, 248.856 ], "text": "438,618,100", "html_text": "438,618,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 231.12, 607.2, 248.856 ], "text": "429,893,100", "html_text": "429,893,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 30, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 90, "type": "TEXT", "location": { "l": 26.4, "t": 218.88, "r": 604.8, "b": 180.24 }, "text": "The Office of Continuous Improvement and Support includes the Division of School and Program Improvement and its District 180 Branch, the Division of Student Success and its Alternative Learning Branch, and the Division of Innovation and its Innovative Strategies Branch.", "reading_order": 1 }, { "page": 90, "type": "TEXT", "location": { "l": 25.68, "t": 172.08, "r": 606.72, "b": 97.68 }, "text": "The Division of School and Program Improvement implements and monitors the following federal and state programs: School-Based Decision-Making councils, Every Student Succeeds Act (ESSA); Title I, Parts A (Improving the Academic Achievement of the Disadvantaged), C (Education of Migrant Children), D (Programs for Children and Youth who are Neglected and Delinquent), F (Comprehensive School Reform), and the Stewart B. McKinney Homeless Assistance Act for the Education of Homeless Children and Youth. The Division also provides assistance to schools and districts in need of improvement through the use of diagnostic reviews and comprehensive improvement planning.", "reading_order": 2 }, { "page": 90, "type": "TEXT", "location": { "l": 25.68, "t": 90.72, "r": 602.88, "b": 40.08 }, "text": "The Division of Student Success provides guidance and assistance to Kentucky Alternative Education programs and ensures continuous improvement in instruction, practices and curriculum to help all Kentucky students to be college and career ready. The Division also provides assistance on school safety and safe schools data collection, bullying prevention, suicide prevention, chronic absenteeism, juvenile justice, human trafficking and Title IV, Part A, Student Support and Academic Enrichment.", "reading_order": 3 }, { "page": 90, "type": "TEXT", "location": { "l": 311.28, "t": 18.48, "r": 322.56, "b": 8.88 }, "text": "79", "reading_order": 4 } ] }, { "page": 91, "items": [ { "page": 91, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 601.92, "b": 728.4 }, "text": "The Division of Innovation promotes personalized learning for each student using new approaches to learning in hopes that these new approaches can be scaled in the future. The division carries out KDE's role in programs such as Community Education & Service, Education of State Agency Children and the Family Resource & Youth Services Centers (FRYSC).", "reading_order": 0 }, { "page": 91, "type": "TITLE", "location": { "l": 26.88, "t": 718.56, "r": 59.52, "b": 706.8 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 91, "type": "TEXT", "location": { "l": 26.88, "t": 696.72, "r": 411.84, "b": 684.72 }, "text": "The base budget in each fiscal year includes General Fund for the following programs:", "reading_order": 2 }, { "page": 91, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 675.36, "r": 398.4, "b": 663.6 }, "text": "$48,660,500 for the Family Resource and Youth Services Centers Program", "marker": "•", "list_id": "L8", "level": 0, "reading_order": 3 }, { "page": 91, "type": "LIST_ITEM", "location": { "l": 44.4, "t": 661.2, "r": 289.68, "b": 649.2 }, "text": "$1,850,000 for the Community Education Program", "marker": "•", "list_id": "L8", "level": 0, "reading_order": 4 }, { "page": 91, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 647.04, "r": 429.36, "b": 634.56 }, "text": "$12,500,000 for the Kentucky Educational Collaborative for State Agency Children", "marker": "•", "list_id": "L8", "level": 0, "reading_order": 5 }, { "page": 91, "type": "TEXT", "location": { "l": 27.12, "t": 619.2, "r": 572.16, "b": 594.48 }, "text": "Included in the base budget is $7,412,500 in each fiscal year to fund school-based mental health services provider full-time equivalent positions on a reimbursement basis.", "reading_order": 6 }, { "page": 91, "type": "TEXT", "location": { "l": 27.12, "t": 584.88, "r": 597.36, "b": 548.88 }, "text": "In accordance with all appropriation bills since the Kentucky Education Reform Act was passed in 1990, the General Fund amounts for the FRYSC program are transferred to the Cabinet for Health and Family Services, Department for Family Resource Centers and Volunteer Services, to be administered.", "reading_order": 7 }, { "page": 91, "type": "TEXT", "location": { "l": 311.28, "t": 18.48, "r": 322.32, "b": 9.12 }, "text": "80", "reading_order": 8 } ] }, { "page": 92, "items": [ { "page": 92, "type": "TABLE", "location": { "l": 27.84, "t": 762, "r": 606.96, "b": 197.28 }, "text": "
Department of Education
Learning and Results Services
Special Education & Early Learning
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation119,097,400119,402,400118,964,600118,987,500119,006,400
State Salary and Compensation Allocation42,100
Total General Fund119,139,500119,402,400118,964,600118,987,500119,006,400
Restricted Funds
Non-Revenue Receipts40,500,000
Total Restricted Fund40,500,000
Federal Fund
Balance Forward34,563(40,393)(920,300)
Current Receipts225,422,318227,829,281129,614,100195,171,600203,927,800
Total Federal Fund225,456,882227,788,887128,693,800195,171,600203,927,800
TOTAL SOURCE OF FUNDS344,596,382347,191,287247,658,400314,159,100363,434,200
EXPENDITURES BY CLASS
Personnel Costs4,630,3006,006,2967,037,8006,582,7006,954,500
Operating Expenses1,401,5592,001,4012,641,1002,729,8002,839,100
Grants Loans Benefits338,604,915339,650,460237,979,500304,846,600353,640,600
Debt Service453,500
TOTAL EXPENDITURES344,636,775348,111,657247,658,400314,159,100363,434,200
EXPENDITURES BY FUND SOURCE
General Fund119,139,500119,402,400118,964,600118,987,500119,006,400
Restricted Funds40,500,000
Federal Fund225,497,275228,709,257128,693,800195,171,600203,927,800
TOTAL EXPENDITURES344,636,775348,111,657247,658,400314,159,100363,434,200
EXPENDITURES BY UNIT
Special Education & Early Learning226,239,375229,714,257129,261,000195,758,700204,531,200
Extended School Services23,916,30023,916,30023,916,30023,916,30023,916,300
State Preschool84,481,10084,481,10084,481,10084,484,100124,986,700
Gifted & Talented10,000,00010,000,00010,000,00010,000,00010,000,000
TOTAL EXPENDITURES344,636,775348,111,657247,658,400314,159,100363,434,200
", "rows": [ { "row_index": 0, "location": [ 27.84, 745.3906, 606.96, 762 ], "cells": [ { "location": [ 27.84, 745.3906, 124.36, 762 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 745.3906, 606.96, 762 ], "text": "Department of Education", "html_text": "Department of Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 728.7812, 606.96, 745.3906 ], "cells": [ { "location": [ 27.84, 728.7812, 124.36, 745.3906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 728.7812, 606.96, 745.3906 ], "text": "Learning and Results Services", "html_text": "Learning and Results Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 712.1718, 606.96, 728.7812 ], "cells": [ { "location": [ 27.84, 712.1718, 124.36, 728.7812 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 712.1718, 606.96, 728.7812 ], "text": "Special Education & Early Learning", "html_text": "Special Education & Early Learning", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 695.5624, 606.96, 712.1718 ], "cells": [ { "location": [ 27.84, 695.5624, 124.36, 712.1718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 695.5624, 220.88, 712.1718 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 695.5624, 317.4, 712.1718 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 695.5624, 413.92, 712.1718 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 695.5624, 510.44, 712.1718 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 695.5624, 606.96, 712.1718 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 678.9529, 606.96, 695.5624 ], "cells": [ { "location": [ 27.84, 678.9529, 124.36, 695.5624 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 678.9529, 220.88, 695.5624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 678.9529, 317.4, 695.5624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 678.9529, 413.92, 695.5624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 678.9529, 510.44, 695.5624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 678.9529, 606.96, 695.5624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 662.3435, 606.96, 678.9529 ], "cells": [ { "location": [ 27.84, 662.3435, 124.36, 678.9529 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 662.3435, 220.88, 678.9529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 662.3435, 317.4, 678.9529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 662.3435, 413.92, 678.9529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 662.3435, 510.44, 678.9529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 662.3435, 606.96, 678.9529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 645.7341, 606.96, 662.3435 ], "cells": [ { "location": [ 27.84, 645.7341, 124.36, 662.3435 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 645.7341, 220.88, 662.3435 ], "text": "119,097,400", "html_text": "119,097,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 645.7341, 317.4, 662.3435 ], "text": "119,402,400", "html_text": "119,402,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 645.7341, 413.92, 662.3435 ], "text": "118,964,600", "html_text": "118,964,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 645.7341, 510.44, 662.3435 ], "text": "118,987,500", "html_text": "118,987,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 645.7341, 606.96, 662.3435 ], "text": "119,006,400", "html_text": "119,006,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 629.1247, 606.96, 645.7341 ], "cells": [ { "location": [ 27.84, 629.1247, 124.36, 645.7341 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 629.1247, 220.88, 645.7341 ], "text": "42,100", "html_text": "42,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 629.1247, 317.4, 645.7341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 629.1247, 413.92, 645.7341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 629.1247, 510.44, 645.7341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 629.1247, 606.96, 645.7341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 612.5153, 606.96, 629.1247 ], "cells": [ { "location": [ 27.84, 612.5153, 124.36, 629.1247 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 612.5153, 220.88, 629.1247 ], "text": "119,139,500", "html_text": "119,139,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 612.5153, 317.4, 629.1247 ], "text": "119,402,400", "html_text": "119,402,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 612.5153, 413.92, 629.1247 ], "text": "118,964,600", "html_text": "118,964,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 612.5153, 510.44, 629.1247 ], "text": "118,987,500", "html_text": "118,987,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 612.5153, 606.96, 629.1247 ], "text": "119,006,400", "html_text": "119,006,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 595.9059, 606.96, 612.5153 ], "cells": [ { "location": [ 27.84, 595.9059, 124.36, 612.5153 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 595.9059, 220.88, 612.5153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 595.9059, 317.4, 612.5153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 595.9059, 413.92, 612.5153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 595.9059, 510.44, 612.5153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 595.9059, 606.96, 612.5153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 579.2965, 606.96, 595.9059 ], "cells": [ { "location": [ 27.84, 579.2965, 124.36, 595.9059 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 579.2965, 220.88, 595.9059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 579.2965, 317.4, 595.9059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 579.2965, 413.92, 595.9059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 579.2965, 510.44, 595.9059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 579.2965, 606.96, 595.9059 ], "text": "40,500,000", "html_text": "40,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 562.6871, 606.96, 579.2965 ], "cells": [ { "location": [ 27.84, 562.6871, 124.36, 579.2965 ], "text": "Total Restricted Fund", "html_text": "Total Restricted Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 562.6871, 220.88, 579.2965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 562.6871, 317.4, 579.2965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 562.6871, 413.92, 579.2965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 562.6871, 510.44, 579.2965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 562.6871, 606.96, 579.2965 ], "text": "40,500,000", "html_text": "40,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 546.0776, 606.96, 562.6871 ], "cells": [ { "location": [ 27.84, 546.0776, 124.36, 562.6871 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 546.0776, 220.88, 562.6871 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 546.0776, 317.4, 562.6871 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 546.0776, 413.92, 562.6871 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 546.0776, 510.44, 562.6871 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 546.0776, 606.96, 562.6871 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 529.4682, 606.96, 546.0776 ], "cells": [ { "location": [ 27.84, 529.4682, 124.36, 546.0776 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 529.4682, 220.88, 546.0776 ], "text": "34,563", "html_text": "34,563", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 529.4682, 317.4, 546.0776 ], "text": "(40,393)", "html_text": "(40,393)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 529.4682, 413.92, 546.0776 ], "text": "(920,300)", "html_text": "(920,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 529.4682, 510.44, 546.0776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 529.4682, 606.96, 546.0776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 512.8588, 606.96, 529.4682 ], "cells": [ { "location": [ 27.84, 512.8588, 124.36, 529.4682 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 512.8588, 220.88, 529.4682 ], "text": "225,422,318", "html_text": "225,422,318", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 512.8588, 317.4, 529.4682 ], "text": "227,829,281", "html_text": "227,829,281", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 512.8588, 413.92, 529.4682 ], "text": "129,614,100", "html_text": "129,614,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 512.8588, 510.44, 529.4682 ], "text": "195,171,600", "html_text": "195,171,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 512.8588, 606.96, 529.4682 ], "text": "203,927,800", "html_text": "203,927,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 496.2494, 606.96, 512.8588 ], "cells": [ { "location": [ 27.84, 496.2494, 124.36, 512.8588 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 496.2494, 220.88, 512.8588 ], "text": "225,456,882", "html_text": "225,456,882", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 496.2494, 317.4, 512.8588 ], "text": "227,788,887", "html_text": "227,788,887", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 496.2494, 413.92, 512.8588 ], "text": "128,693,800", "html_text": "128,693,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 496.2494, 510.44, 512.8588 ], "text": "195,171,600", "html_text": "195,171,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 496.2494, 606.96, 512.8588 ], "text": "203,927,800", "html_text": "203,927,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 479.64, 606.96, 496.2494 ], "cells": [ { "location": [ 27.84, 479.64, 124.36, 496.2494 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 479.64, 220.88, 496.2494 ], "text": "344,596,382", "html_text": "344,596,382", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 479.64, 317.4, 496.2494 ], "text": "347,191,287", "html_text": "347,191,287", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 479.64, 413.92, 496.2494 ], "text": "247,658,400", "html_text": "247,658,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 479.64, 510.44, 496.2494 ], "text": "314,159,100", "html_text": "314,159,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 479.64, 606.96, 496.2494 ], "text": "363,434,200", "html_text": "363,434,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 463.0306, 606.96, 479.64 ], "cells": [ { "location": [ 27.84, 463.0306, 124.36, 479.64 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 463.0306, 220.88, 479.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 463.0306, 317.4, 479.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 463.0306, 413.92, 479.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 463.0306, 510.44, 479.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 463.0306, 606.96, 479.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 446.4212, 606.96, 463.0306 ], "cells": [ { "location": [ 27.84, 446.4212, 124.36, 463.0306 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 446.4212, 220.88, 463.0306 ], "text": "4,630,300", "html_text": "4,630,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 446.4212, 317.4, 463.0306 ], "text": "6,006,296", "html_text": "6,006,296", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 446.4212, 413.92, 463.0306 ], "text": "7,037,800", "html_text": "7,037,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 446.4212, 510.44, 463.0306 ], "text": "6,582,700", "html_text": "6,582,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 446.4212, 606.96, 463.0306 ], "text": "6,954,500", "html_text": "6,954,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 429.8118, 606.96, 446.4212 ], "cells": [ { "location": [ 27.84, 429.8118, 124.36, 446.4212 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 429.8118, 220.88, 446.4212 ], "text": "1,401,559", "html_text": "1,401,559", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 429.8118, 317.4, 446.4212 ], "text": "2,001,401", "html_text": "2,001,401", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 429.8118, 413.92, 446.4212 ], "text": "2,641,100", "html_text": "2,641,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 429.8118, 510.44, 446.4212 ], "text": "2,729,800", "html_text": "2,729,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 429.8118, 606.96, 446.4212 ], "text": "2,839,100", "html_text": "2,839,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 413.2024, 606.96, 429.8118 ], "cells": [ { "location": [ 27.84, 413.2024, 124.36, 429.8118 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 413.2024, 220.88, 429.8118 ], "text": "338,604,915", "html_text": "338,604,915", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 413.2024, 317.4, 429.8118 ], "text": "339,650,460", "html_text": "339,650,460", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 413.2024, 413.92, 429.8118 ], "text": "237,979,500", "html_text": "237,979,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 413.2024, 510.44, 429.8118 ], "text": "304,846,600", "html_text": "304,846,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 413.2024, 606.96, 429.8118 ], "text": "353,640,600", "html_text": "353,640,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 396.5929, 606.96, 413.2024 ], "cells": [ { "location": [ 27.84, 396.5929, 124.36, 413.2024 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 396.5929, 220.88, 413.2024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 396.5929, 317.4, 413.2024 ], "text": "453,500", "html_text": "453,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 396.5929, 413.92, 413.2024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 396.5929, 510.44, 413.2024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 396.5929, 606.96, 413.2024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 379.9835, 606.96, 396.5929 ], "cells": [ { "location": [ 27.84, 379.9835, 124.36, 396.5929 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 379.9835, 220.88, 396.5929 ], "text": "344,636,775", "html_text": "344,636,775", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 379.9835, 317.4, 396.5929 ], "text": "348,111,657", "html_text": "348,111,657", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 379.9835, 413.92, 396.5929 ], "text": "247,658,400", "html_text": "247,658,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 379.9835, 510.44, 396.5929 ], "text": "314,159,100", "html_text": "314,159,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 379.9835, 606.96, 396.5929 ], "text": "363,434,200", "html_text": "363,434,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 363.3741, 606.96, 379.9835 ], "cells": [ { "location": [ 27.84, 363.3741, 124.36, 379.9835 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 363.3741, 220.88, 379.9835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 363.3741, 317.4, 379.9835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 363.3741, 413.92, 379.9835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 363.3741, 510.44, 379.9835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 363.3741, 606.96, 379.9835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 346.7647, 606.96, 363.3741 ], "cells": [ { "location": [ 27.84, 346.7647, 124.36, 363.3741 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 346.7647, 220.88, 363.3741 ], "text": "119,139,500", "html_text": "119,139,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 346.7647, 317.4, 363.3741 ], "text": "119,402,400", "html_text": "119,402,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 346.7647, 413.92, 363.3741 ], "text": "118,964,600", "html_text": "118,964,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 346.7647, 510.44, 363.3741 ], "text": "118,987,500", "html_text": "118,987,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 346.7647, 606.96, 363.3741 ], "text": "119,006,400", "html_text": "119,006,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 330.1553, 606.96, 346.7647 ], "cells": [ { "location": [ 27.84, 330.1553, 124.36, 346.7647 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 330.1553, 220.88, 346.7647 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 330.1553, 317.4, 346.7647 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 330.1553, 413.92, 346.7647 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 330.1553, 510.44, 346.7647 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 330.1553, 606.96, 346.7647 ], "text": "40,500,000", "html_text": "40,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 313.5459, 606.96, 330.1553 ], "cells": [ { "location": [ 27.84, 313.5459, 124.36, 330.1553 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 313.5459, 220.88, 330.1553 ], "text": "225,497,275", "html_text": "225,497,275", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 313.5459, 317.4, 330.1553 ], "text": "228,709,257", "html_text": "228,709,257", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 313.5459, 413.92, 330.1553 ], "text": "128,693,800", "html_text": "128,693,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 313.5459, 510.44, 330.1553 ], "text": "195,171,600", "html_text": "195,171,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 313.5459, 606.96, 330.1553 ], "text": "203,927,800", "html_text": "203,927,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 296.9365, 606.96, 313.5459 ], "cells": [ { "location": [ 27.84, 296.9365, 124.36, 313.5459 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 296.9365, 220.88, 313.5459 ], "text": "344,636,775", "html_text": "344,636,775", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 296.9365, 317.4, 313.5459 ], "text": "348,111,657", "html_text": "348,111,657", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 296.9365, 413.92, 313.5459 ], "text": "247,658,400", "html_text": "247,658,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 296.9365, 510.44, 313.5459 ], "text": "314,159,100", "html_text": "314,159,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 296.9365, 606.96, 313.5459 ], "text": "363,434,200", "html_text": "363,434,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.84, 280.3271, 606.96, 296.9365 ], "cells": [ { "location": [ 27.84, 280.3271, 124.36, 296.9365 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 280.3271, 220.88, 296.9365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 280.3271, 317.4, 296.9365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 280.3271, 413.92, 296.9365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 280.3271, 510.44, 296.9365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 280.3271, 606.96, 296.9365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.84, 263.7176, 606.96, 280.3271 ], "cells": [ { "location": [ 27.84, 263.7176, 124.36, 280.3271 ], "text": "Special Education & Early Learning", "html_text": "Special Education & Early Learning", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 263.7176, 220.88, 280.3271 ], "text": "226,239,375", "html_text": "226,239,375", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 263.7176, 317.4, 280.3271 ], "text": "229,714,257", "html_text": "229,714,257", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 263.7176, 413.92, 280.3271 ], "text": "129,261,000", "html_text": "129,261,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 263.7176, 510.44, 280.3271 ], "text": "195,758,700", "html_text": "195,758,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 263.7176, 606.96, 280.3271 ], "text": "204,531,200", "html_text": "204,531,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.84, 247.1082, 606.96, 263.7176 ], "cells": [ { "location": [ 27.84, 247.1082, 124.36, 263.7176 ], "text": "Extended School Services", "html_text": "Extended School Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 247.1082, 220.88, 263.7176 ], "text": "23,916,300", "html_text": "23,916,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 247.1082, 317.4, 263.7176 ], "text": "23,916,300", "html_text": "23,916,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 247.1082, 413.92, 263.7176 ], "text": "23,916,300", "html_text": "23,916,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 247.1082, 510.44, 263.7176 ], "text": "23,916,300", "html_text": "23,916,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 247.1082, 606.96, 263.7176 ], "text": "23,916,300", "html_text": "23,916,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.84, 230.4988, 606.96, 247.1082 ], "cells": [ { "location": [ 27.84, 230.4988, 124.36, 247.1082 ], "text": "State Preschool", "html_text": "State Preschool", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 230.4988, 220.88, 247.1082 ], "text": "84,481,100", "html_text": "84,481,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 230.4988, 317.4, 247.1082 ], "text": "84,481,100", "html_text": "84,481,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 230.4988, 413.92, 247.1082 ], "text": "84,481,100", "html_text": "84,481,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 230.4988, 510.44, 247.1082 ], "text": "84,484,100", "html_text": "84,484,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 230.4988, 606.96, 247.1082 ], "text": "124,986,700", "html_text": "124,986,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.84, 213.8894, 606.96, 230.4988 ], "cells": [ { "location": [ 27.84, 213.8894, 124.36, 230.4988 ], "text": "Gifted & Talented", "html_text": "Gifted & Talented", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 213.8894, 220.88, 230.4988 ], "text": "10,000,000", "html_text": "10,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 213.8894, 317.4, 230.4988 ], "text": "10,000,000", "html_text": "10,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 213.8894, 413.92, 230.4988 ], "text": "10,000,000", "html_text": "10,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 213.8894, 510.44, 230.4988 ], "text": "10,000,000", "html_text": "10,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 213.8894, 606.96, 230.4988 ], "text": "10,000,000", "html_text": "10,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.84, 197.28, 606.96, 213.8894 ], "cells": [ { "location": [ 27.84, 197.28, 124.36, 213.8894 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 197.28, 220.88, 213.8894 ], "text": "344,636,775", "html_text": "344,636,775", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 197.28, 317.4, 213.8894 ], "text": "348,111,657", "html_text": "348,111,657", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 197.28, 413.92, 213.8894 ], "text": "247,658,400", "html_text": "247,658,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 197.28, 510.44, 213.8894 ], "text": "314,159,100", "html_text": "314,159,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 197.28, 606.96, 213.8894 ], "text": "363,434,200", "html_text": "363,434,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 92, "type": "TEXT", "location": { "l": 25.68, "t": 184.8, "r": 598.32, "b": 158.16 }, "text": "The Office of Special Education and Early Learning consists of the Division of IDEA Monitoring and Results, the Division of State Schools and the Division of IDEA Implementation and Preschool. This Office oversees several educational programs and funds.", "reading_order": 1 }, { "page": 92, "type": "TEXT", "location": { "l": 25.68, "t": 150.72, "r": 604.32, "b": 100.32 }, "text": "The Extended Learning Services or Extended School Services (ESS) Fund was established by KRS 158.070 to provide struggling learners with additional instructional time and assistance to achieve their learning goals. The program offers instructional time outside regular school hours and takes many forms including after-school and before-school instruction, evening sessions, Saturday learning activities, summer programs, and learning inter-sessions in year-round schools.", "reading_order": 2 }, { "page": 92, "type": "TEXT", "location": { "l": 27.12, "t": 92.88, "r": 603.12, "b": 78.96 }, "text": "The Gifted and Talented Fund provides support to school districts for educational services to students who are gifted and talented.", "reading_order": 3 }, { "page": 92, "type": "TEXT", "location": { "l": 311.04, "t": 18.72, "r": 322.08, "b": 8.88 }, "text": "81", "reading_order": 4 } ] }, { "page": 93, "items": [ { "page": 93, "type": "TEXT", "location": { "l": 25.92, "t": 765.36, "r": 605.04, "b": 715.92 }, "text": "The Office of Special Education and Early Learning provides schools with assistance in the development and implementation of services for children and youth with disabilities, including services associated with the federal Individuals with Disabilities Education Act. Program areas include Individuals with Disabilities Education, Preschool Special Education, and Special Education Program Improvement.", "reading_order": 0 }, { "page": 93, "type": "TEXT", "location": { "l": 25.68, "t": 707.04, "r": 587.52, "b": 682.56 }, "text": "The Preschool program provides grants to local school districts for the education of four-year-old children whose families meet qualifying poverty guidelines as well as three and four-year-old children with developmental delays or other disabilities.", "reading_order": 1 }, { "page": 93, "type": "TITLE", "location": { "l": 27.12, "t": 672.96, "r": 60, "b": 661.2 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 93, "type": "TEXT", "location": { "l": 26.64, "t": 651.36, "r": 476.16, "b": 638.64 }, "text": "The Governor's budget includes Restricted Funds of $40,500,000 in fiscal year 2028 for Pre-K for All.", "reading_order": 3 }, { "page": 93, "type": "TEXT", "location": { "l": 27.12, "t": 629.04, "r": 412.08, "b": 616.56 }, "text": "The base budget in each fiscal year includes General Fund for the following programs:", "reading_order": 4 }, { "page": 93, "type": "LIST_ITEM", "location": { "l": 43.2, "t": 607.2, "r": 283.92, "b": 595.2 }, "text": "$10,000,000 for the Gifted and Talented Program", "marker": "•", "list_id": "L9", "level": 0, "reading_order": 5 }, { "page": 93, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 592.8, "r": 313.92, "b": 581.04 }, "text": "$23,916,300 for the Extended School Services Program", "marker": "•", "list_id": "L9", "level": 0, "reading_order": 6 }, { "page": 93, "type": "LIST_ITEM", "location": { "l": 44.4, "t": 578.88, "r": 241.44, "b": 567.36 }, "text": "$84,481,100 for the Preschool Program", "marker": "•", "list_id": "L9", "level": 0, "reading_order": 7 }, { "page": 93, "type": "TEXT", "location": { "l": 311.28, "t": 18.24, "r": 322.32, "b": 9.36 }, "text": "82", "reading_order": 8 } ] }, { "page": 94, "items": [ { "page": 94, "type": "TABLE", "location": { "l": 27.36, "t": 765.84, "r": 606.72, "b": 186.48 }, "text": "
Department of Education\\nLearning and Results Services\\nEducator Licensure and Effectiveness
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation2,482,6002,671,2002,837,600866,6002,944,100
State Salary and Compensation Allocation67,200
Budget Reduction-General Fund(61,600)
Total General Fund2,549,8002,671,2002,776,000866,6002,944,100
Restricted Funds
Balance Forward4,883,5474,762,8144,063,1003,038,100582,500
Current Receipts1,637,2071,546,5942,000,0001,700,0001,800,000
Non-Revenue Receipts6,50013,300
Total Restricted Funds6,520,7546,309,4086,063,1004,744,6002,395,800
Federal Fund
Balance Forward(25,803)(25,803)(25,800)
Current Receipts25,800
Total Federal Fund(25,803)(25,803)
TOTAL SOURCE OF FUNDS9,044,7518,954,8058,839,1005,611,2005,339,900
EXPENDITURES BY CLASS
Personnel Costs3,266,8273,837,2472,944,0003,457,6003,593,600
Operating Expenses433,545388,3132,351,0001,065,1001,100,700
Grants Loans Benefits607,368691,897506,000506,000506,000
TOTAL EXPENDITURES4,307,7404,917,4575,801,0005,028,7005,200,300
EXPENDITURES BY FUND SOURCE
General Fund2,549,8002,671,2002,776,000866,6002,944,100
Restricted Funds1,757,9402,246,2573,025,0004,162,1002,256,200
Federal Fund
TOTAL EXPENDITURES4,307,7404,917,4575,801,0005,028,7005,200,300
EXPENDITURES BY UNIT
Educator Licensure and Effectiveness4,307,7404,917,4575,801,0005,028,7005,200,300
TOTAL EXPENDITURES4,307,7404,917,4575,801,0005,028,7005,200,300
", "rows": [ { "row_index": 0, "location": [ 27.36, 747.151, 606.72, 765.84 ], "cells": [ { "location": [ 27.36, 747.151, 123.92, 765.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 747.151, 606.72, 765.84 ], "text": "Department of Education\\nLearning and Results Services\\nEducator Licensure and Effectiveness", "html_text": "Department of Education\\nLearning and Results Services\\nEducator Licensure and Effectiveness", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 728.4619, 606.72, 747.151 ], "cells": [ { "location": [ 27.36, 728.4619, 123.92, 747.151 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 728.4619, 220.48, 747.151 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 728.4619, 317.04, 747.151 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 728.4619, 413.6, 747.151 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 728.4619, 510.16, 747.151 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 728.4619, 606.72, 747.151 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 709.7729, 606.72, 728.4619 ], "cells": [ { "location": [ 27.36, 709.7729, 123.92, 728.4619 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 709.7729, 220.48, 728.4619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 709.7729, 317.04, 728.4619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 709.7729, 413.6, 728.4619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 709.7729, 510.16, 728.4619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 709.7729, 606.72, 728.4619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 691.0839, 606.72, 709.7729 ], "cells": [ { "location": [ 27.36, 691.0839, 123.92, 709.7729 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 691.0839, 220.48, 709.7729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 691.0839, 317.04, 709.7729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 691.0839, 413.6, 709.7729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 691.0839, 510.16, 709.7729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 691.0839, 606.72, 709.7729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 672.3948, 606.72, 691.0839 ], "cells": [ { "location": [ 27.36, 672.3948, 123.92, 691.0839 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 672.3948, 220.48, 691.0839 ], "text": "2,482,600", "html_text": "2,482,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 672.3948, 317.04, 691.0839 ], "text": "2,671,200", "html_text": "2,671,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 672.3948, 413.6, 691.0839 ], "text": "2,837,600", "html_text": "2,837,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 672.3948, 510.16, 691.0839 ], "text": "866,600", "html_text": "866,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 672.3948, 606.72, 691.0839 ], "text": "2,944,100", "html_text": "2,944,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 653.7058, 606.72, 672.3948 ], "cells": [ { "location": [ 27.36, 653.7058, 123.92, 672.3948 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 653.7058, 220.48, 672.3948 ], "text": "67,200", "html_text": "67,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 653.7058, 317.04, 672.3948 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 653.7058, 413.6, 672.3948 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 653.7058, 510.16, 672.3948 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 653.7058, 606.72, 672.3948 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 635.0168, 606.72, 653.7058 ], "cells": [ { "location": [ 27.36, 635.0168, 123.92, 653.7058 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 635.0168, 220.48, 653.7058 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 635.0168, 317.04, 653.7058 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 635.0168, 413.6, 653.7058 ], "text": "(61,600)", "html_text": "(61,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 635.0168, 510.16, 653.7058 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 635.0168, 606.72, 653.7058 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 616.3277, 606.72, 635.0168 ], "cells": [ { "location": [ 27.36, 616.3277, 123.92, 635.0168 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 616.3277, 220.48, 635.0168 ], "text": "2,549,800", "html_text": "2,549,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 616.3277, 317.04, 635.0168 ], "text": "2,671,200", "html_text": "2,671,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 616.3277, 413.6, 635.0168 ], "text": "2,776,000", "html_text": "2,776,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 616.3277, 510.16, 635.0168 ], "text": "866,600", "html_text": "866,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 616.3277, 606.72, 635.0168 ], "text": "2,944,100", "html_text": "2,944,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 597.6387, 606.72, 616.3277 ], "cells": [ { "location": [ 27.36, 597.6387, 123.92, 616.3277 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 597.6387, 220.48, 616.3277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 597.6387, 317.04, 616.3277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 597.6387, 413.6, 616.3277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 597.6387, 510.16, 616.3277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 597.6387, 606.72, 616.3277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 578.9497, 606.72, 597.6387 ], "cells": [ { "location": [ 27.36, 578.9497, 123.92, 597.6387 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 578.9497, 220.48, 597.6387 ], "text": "4,883,547", "html_text": "4,883,547", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 578.9497, 317.04, 597.6387 ], "text": "4,762,814", "html_text": "4,762,814", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 578.9497, 413.6, 597.6387 ], "text": "4,063,100", "html_text": "4,063,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 578.9497, 510.16, 597.6387 ], "text": "3,038,100", "html_text": "3,038,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 578.9497, 606.72, 597.6387 ], "text": "582,500", "html_text": "582,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 560.2606, 606.72, 578.9497 ], "cells": [ { "location": [ 27.36, 560.2606, 123.92, 578.9497 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 560.2606, 220.48, 578.9497 ], "text": "1,637,207", "html_text": "1,637,207", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 560.2606, 317.04, 578.9497 ], "text": "1,546,594", "html_text": "1,546,594", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 560.2606, 413.6, 578.9497 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 560.2606, 510.16, 578.9497 ], "text": "1,700,000", "html_text": "1,700,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 560.2606, 606.72, 578.9497 ], "text": "1,800,000", "html_text": "1,800,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 541.5716, 606.72, 560.2606 ], "cells": [ { "location": [ 27.36, 541.5716, 123.92, 560.2606 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 541.5716, 220.48, 560.2606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 541.5716, 317.04, 560.2606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 541.5716, 413.6, 560.2606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 541.5716, 510.16, 560.2606 ], "text": "6,500", "html_text": "6,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 541.5716, 606.72, 560.2606 ], "text": "13,300", "html_text": "13,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 522.8826, 606.72, 541.5716 ], "cells": [ { "location": [ 27.36, 522.8826, 123.92, 541.5716 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 522.8826, 220.48, 541.5716 ], "text": "6,520,754", "html_text": "6,520,754", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 522.8826, 317.04, 541.5716 ], "text": "6,309,408", "html_text": "6,309,408", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 522.8826, 413.6, 541.5716 ], "text": "6,063,100", "html_text": "6,063,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 522.8826, 510.16, 541.5716 ], "text": "4,744,600", "html_text": "4,744,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 522.8826, 606.72, 541.5716 ], "text": "2,395,800", "html_text": "2,395,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 504.1935, 606.72, 522.8826 ], "cells": [ { "location": [ 27.36, 504.1935, 123.92, 522.8826 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 504.1935, 220.48, 522.8826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 504.1935, 317.04, 522.8826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 504.1935, 413.6, 522.8826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 504.1935, 510.16, 522.8826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 504.1935, 606.72, 522.8826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 485.5045, 606.72, 504.1935 ], "cells": [ { "location": [ 27.36, 485.5045, 123.92, 504.1935 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 485.5045, 220.48, 504.1935 ], "text": "(25,803)", "html_text": "(25,803)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 485.5045, 317.04, 504.1935 ], "text": "(25,803)", "html_text": "(25,803)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 485.5045, 413.6, 504.1935 ], "text": "(25,800)", "html_text": "(25,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 485.5045, 510.16, 504.1935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 485.5045, 606.72, 504.1935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 466.8155, 606.72, 485.5045 ], "cells": [ { "location": [ 27.36, 466.8155, 123.92, 485.5045 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 466.8155, 220.48, 485.5045 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 466.8155, 317.04, 485.5045 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 466.8155, 413.6, 485.5045 ], "text": "25,800", "html_text": "25,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 466.8155, 510.16, 485.5045 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 466.8155, 606.72, 485.5045 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 448.1265, 606.72, 466.8155 ], "cells": [ { "location": [ 27.36, 448.1265, 123.92, 466.8155 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 448.1265, 220.48, 466.8155 ], "text": "(25,803)", "html_text": "(25,803)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 448.1265, 317.04, 466.8155 ], "text": "(25,803)", "html_text": "(25,803)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 448.1265, 413.6, 466.8155 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 448.1265, 510.16, 466.8155 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 448.1265, 606.72, 466.8155 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 429.4374, 606.72, 448.1265 ], "cells": [ { "location": [ 27.36, 429.4374, 123.92, 448.1265 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 429.4374, 220.48, 448.1265 ], "text": "9,044,751", "html_text": "9,044,751", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 429.4374, 317.04, 448.1265 ], "text": "8,954,805", "html_text": "8,954,805", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 429.4374, 413.6, 448.1265 ], "text": "8,839,100", "html_text": "8,839,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 429.4374, 510.16, 448.1265 ], "text": "5,611,200", "html_text": "5,611,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 429.4374, 606.72, 448.1265 ], "text": "5,339,900", "html_text": "5,339,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 410.7484, 606.72, 429.4374 ], "cells": [ { "location": [ 27.36, 410.7484, 123.92, 429.4374 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 410.7484, 220.48, 429.4374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 410.7484, 317.04, 429.4374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 410.7484, 413.6, 429.4374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 410.7484, 510.16, 429.4374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 410.7484, 606.72, 429.4374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 392.0594, 606.72, 410.7484 ], "cells": [ { "location": [ 27.36, 392.0594, 123.92, 410.7484 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 392.0594, 220.48, 410.7484 ], "text": "3,266,827", "html_text": "3,266,827", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 392.0594, 317.04, 410.7484 ], "text": "3,837,247", "html_text": "3,837,247", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 392.0594, 413.6, 410.7484 ], "text": "2,944,000", "html_text": "2,944,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 392.0594, 510.16, 410.7484 ], "text": "3,457,600", "html_text": "3,457,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 392.0594, 606.72, 410.7484 ], "text": "3,593,600", "html_text": "3,593,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 373.3703, 606.72, 392.0594 ], "cells": [ { "location": [ 27.36, 373.3703, 123.92, 392.0594 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 373.3703, 220.48, 392.0594 ], "text": "433,545", "html_text": "433,545", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 373.3703, 317.04, 392.0594 ], "text": "388,313", "html_text": "388,313", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 373.3703, 413.6, 392.0594 ], "text": "2,351,000", "html_text": "2,351,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 373.3703, 510.16, 392.0594 ], "text": "1,065,100", "html_text": "1,065,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 373.3703, 606.72, 392.0594 ], "text": "1,100,700", "html_text": "1,100,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 354.6813, 606.72, 373.3703 ], "cells": [ { "location": [ 27.36, 354.6813, 123.92, 373.3703 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 354.6813, 220.48, 373.3703 ], "text": "607,368", "html_text": "607,368", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 354.6813, 317.04, 373.3703 ], "text": "691,897", "html_text": "691,897", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 354.6813, 413.6, 373.3703 ], "text": "506,000", "html_text": "506,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 354.6813, 510.16, 373.3703 ], "text": "506,000", "html_text": "506,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 354.6813, 606.72, 373.3703 ], "text": "506,000", "html_text": "506,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 335.9923, 606.72, 354.6813 ], "cells": [ { "location": [ 27.36, 335.9923, 123.92, 354.6813 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 335.9923, 220.48, 354.6813 ], "text": "4,307,740", "html_text": "4,307,740", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 335.9923, 317.04, 354.6813 ], "text": "4,917,457", "html_text": "4,917,457", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 335.9923, 413.6, 354.6813 ], "text": "5,801,000", "html_text": "5,801,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 335.9923, 510.16, 354.6813 ], "text": "5,028,700", "html_text": "5,028,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 335.9923, 606.72, 354.6813 ], "text": "5,200,300", "html_text": "5,200,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 317.3032, 606.72, 335.9923 ], "cells": [ { "location": [ 27.36, 317.3032, 123.92, 335.9923 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 317.3032, 220.48, 335.9923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 317.3032, 317.04, 335.9923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 317.3032, 413.6, 335.9923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 317.3032, 510.16, 335.9923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 317.3032, 606.72, 335.9923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 298.6142, 606.72, 317.3032 ], "cells": [ { "location": [ 27.36, 298.6142, 123.92, 317.3032 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 298.6142, 220.48, 317.3032 ], "text": "2,549,800", "html_text": "2,549,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 298.6142, 317.04, 317.3032 ], "text": "2,671,200", "html_text": "2,671,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 298.6142, 413.6, 317.3032 ], "text": "2,776,000", "html_text": "2,776,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 298.6142, 510.16, 317.3032 ], "text": "866,600", "html_text": "866,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 298.6142, 606.72, 317.3032 ], "text": "2,944,100", "html_text": "2,944,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.36, 279.9252, 606.72, 298.6142 ], "cells": [ { "location": [ 27.36, 279.9252, 123.92, 298.6142 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 279.9252, 220.48, 298.6142 ], "text": "1,757,940", "html_text": "1,757,940", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 279.9252, 317.04, 298.6142 ], "text": "2,246,257", "html_text": "2,246,257", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 279.9252, 413.6, 298.6142 ], "text": "3,025,000", "html_text": "3,025,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 279.9252, 510.16, 298.6142 ], "text": "4,162,100", "html_text": "4,162,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 279.9252, 606.72, 298.6142 ], "text": "2,256,200", "html_text": "2,256,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.36, 261.2361, 606.72, 279.9252 ], "cells": [ { "location": [ 27.36, 261.2361, 123.92, 279.9252 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 261.2361, 220.48, 279.9252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 261.2361, 317.04, 279.9252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 261.2361, 413.6, 279.9252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 261.2361, 510.16, 279.9252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 261.2361, 606.72, 279.9252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.36, 242.5471, 606.72, 261.2361 ], "cells": [ { "location": [ 27.36, 242.5471, 123.92, 261.2361 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 242.5471, 220.48, 261.2361 ], "text": "4,307,740", "html_text": "4,307,740", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 242.5471, 317.04, 261.2361 ], "text": "4,917,457", "html_text": "4,917,457", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 242.5471, 413.6, 261.2361 ], "text": "5,801,000", "html_text": "5,801,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 242.5471, 510.16, 261.2361 ], "text": "5,028,700", "html_text": "5,028,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 242.5471, 606.72, 261.2361 ], "text": "5,200,300", "html_text": "5,200,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.36, 223.8581, 606.72, 242.5471 ], "cells": [ { "location": [ 27.36, 223.8581, 123.92, 242.5471 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 223.8581, 220.48, 242.5471 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 223.8581, 317.04, 242.5471 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 223.8581, 413.6, 242.5471 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 223.8581, 510.16, 242.5471 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 223.8581, 606.72, 242.5471 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.36, 205.169, 606.72, 223.8581 ], "cells": [ { "location": [ 27.36, 205.169, 123.92, 223.8581 ], "text": "Educator Licensure and Effectiveness", "html_text": "Educator Licensure and Effectiveness", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 205.169, 220.48, 223.8581 ], "text": "4,307,740", "html_text": "4,307,740", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 205.169, 317.04, 223.8581 ], "text": "4,917,457", "html_text": "4,917,457", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 205.169, 413.6, 223.8581 ], "text": "5,801,000", "html_text": "5,801,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 205.169, 510.16, 223.8581 ], "text": "5,028,700", "html_text": "5,028,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 205.169, 606.72, 223.8581 ], "text": "5,200,300", "html_text": "5,200,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.36, 186.48, 606.72, 205.169 ], "cells": [ { "location": [ 27.36, 186.48, 123.92, 205.169 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 186.48, 220.48, 205.169 ], "text": "4,307,740", "html_text": "4,307,740", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 186.48, 317.04, 205.169 ], "text": "4,917,457", "html_text": "4,917,457", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 186.48, 413.6, 205.169 ], "text": "5,801,000", "html_text": "5,801,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 186.48, 510.16, 205.169 ], "text": "5,028,700", "html_text": "5,028,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 186.48, 606.72, 205.169 ], "text": "5,200,300", "html_text": "5,200,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 31, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 94, "type": "TEXT", "location": { "l": 24.96, "t": 175.92, "r": 596.88, "b": 136.32 }, "text": "The Office of Educator Licensure and Effectiveness has two divisions, the Division of Educator Preparation and Certification and the Division of Educator Recruitment and Development. The Office is responsible for overseeing educator preparation, certification, recruitment, retention and professional learning.", "reading_order": 1 }, { "page": 94, "type": "TEXT", "location": { "l": 310.8, "t": 18.96, "r": 322.56, "b": 8.88 }, "text": "83", "reading_order": 2 } ] }, { "page": 95, "items": [ { "page": 95, "type": "TABLE", "location": { "l": 27.84, "t": 765.36, "r": 606.48, "b": 202.8 }, "text": "
Department of Education\\nLearning and Results Services\\nTeaching and Learning
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation56,231,40059,654,00060,099,70064,112,30064,144,800
State Salary and Compensation
Allocation78,500
Special Appropriation5,000,0005,000,000
Continuing Approp-General Fund17,195,44127,843,94639,060,200
Reorganization Adjustment(2,500,000)
Budget Reduction-General Fund(26,200)
Total General Fund71,005,34192,497,946104,133,70064,112,30064,144,800
Federal Fund
Balance Forward(436,302)161,535103,200103,20090,200
Current Receipts43,497,38845,588,16549,000,00048,986,90048,974,500
Non-Revenue Receipts600,000
Total Federal Fund43,661,08645,749,70149,103,20049,090,10049,064,700
TOTAL SOURCE OF FUNDS114,666,427138,247,647153,236,900113,202,400113,209,500
EXPENDITURES BY CLASS
Personnel Costs7,381,54610,740,51116,810,80015,563,00015,711,900
Operating Expenses404,0282,748,1793,519,0003,540,7003,540,700
Grants Loans Benefits77,675,36885,595,530132,803,90094,008,50093,890,900
TOTAL EXPENDITURES85,460,94399,084,219153,133,700113,112,200113,143,500
EXPENDITURES BY FUND SOURCE
General Fund41,961,39253,437,709104,133,70064,112,30064,144,800
Federal Fund43,499,55145,646,51049,000,00048,999,90048,998,700
TOTAL EXPENDITURES85,460,94399,084,219153,133,700113,112,200113,143,500
EXPENDITURES BY UNIT
Learning and Results Services
Programs18,800,00024,500,00024,500,00023,500,00023,500,000
Read to Achieve13,584,11613,465,42325,835,20015,936,60015,936,600
Read to Succeed3,721,2236,316,74933,829,90011,000,70011,001,400
Math Achievement4,001,7533,908,2418,399,6005,019,0005,019,000
Numeracy Counts2,048,8957,951,1005,000,0005,000,000
Teaching and Learning45,353,85148,844,91052,617,90052,655,90052,686,500
TOTAL EXPENDITURES85,460,94399,084,219153,133,700113,112,200113,143,500
", "rows": [ { "row_index": 0, "location": [ 27.84, 749.7333, 606.48, 765.36 ], "cells": [ { "location": [ 27.84, 749.7333, 124.28, 765.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 749.7333, 606.48, 765.36 ], "text": "Department of Education\\nLearning and Results Services\\nTeaching and Learning", "html_text": "Department of Education\\nLearning and Results Services\\nTeaching and Learning", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 734.1067, 606.48, 749.7333 ], "cells": [ { "location": [ 27.84, 734.1067, 124.28, 749.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 734.1067, 220.72, 749.7333 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 734.1067, 317.16, 749.7333 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 734.1067, 413.6, 749.7333 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 734.1067, 510.04, 749.7333 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 734.1067, 606.48, 749.7333 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 718.48, 606.48, 734.1067 ], "cells": [ { "location": [ 27.84, 718.48, 124.28, 734.1067 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 718.48, 220.72, 734.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 718.48, 317.16, 734.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 718.48, 413.6, 734.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 718.48, 510.04, 734.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 718.48, 606.48, 734.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 702.8533, 606.48, 718.48 ], "cells": [ { "location": [ 27.84, 702.8533, 124.28, 718.48 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 702.8533, 220.72, 718.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 702.8533, 317.16, 718.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 702.8533, 413.6, 718.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 702.8533, 510.04, 718.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 702.8533, 606.48, 718.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 687.2267, 606.48, 702.8533 ], "cells": [ { "location": [ 27.84, 687.2267, 124.28, 702.8533 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 687.2267, 220.72, 702.8533 ], "text": "56,231,400", "html_text": "56,231,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 687.2267, 317.16, 702.8533 ], "text": "59,654,000", "html_text": "59,654,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 687.2267, 413.6, 702.8533 ], "text": "60,099,700", "html_text": "60,099,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 687.2267, 510.04, 702.8533 ], "text": "64,112,300", "html_text": "64,112,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 687.2267, 606.48, 702.8533 ], "text": "64,144,800", "html_text": "64,144,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 671.6, 606.48, 687.2267 ], "cells": [ { "location": [ 27.84, 671.6, 124.28, 687.2267 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 671.6, 220.72, 687.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 671.6, 317.16, 687.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 671.6, 413.6, 687.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 671.6, 510.04, 687.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 671.6, 606.48, 687.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 655.9733, 606.48, 671.6 ], "cells": [ { "location": [ 27.84, 655.9733, 124.28, 671.6 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 655.9733, 220.72, 671.6 ], "text": "78,500", "html_text": "78,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 655.9733, 317.16, 671.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 655.9733, 413.6, 671.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 655.9733, 510.04, 671.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 655.9733, 606.48, 671.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 640.3467, 606.48, 655.9733 ], "cells": [ { "location": [ 27.84, 640.3467, 124.28, 655.9733 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 640.3467, 220.72, 655.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 640.3467, 317.16, 655.9733 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 640.3467, 413.6, 655.9733 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 640.3467, 510.04, 655.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 640.3467, 606.48, 655.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 624.72, 606.48, 640.3467 ], "cells": [ { "location": [ 27.84, 624.72, 124.28, 640.3467 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 624.72, 220.72, 640.3467 ], "text": "17,195,441", "html_text": "17,195,441", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 624.72, 317.16, 640.3467 ], "text": "27,843,946", "html_text": "27,843,946", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 624.72, 413.6, 640.3467 ], "text": "39,060,200", "html_text": "39,060,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 624.72, 510.04, 640.3467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 624.72, 606.48, 640.3467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 609.0933, 606.48, 624.72 ], "cells": [ { "location": [ 27.84, 609.0933, 124.28, 624.72 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 609.0933, 220.72, 624.72 ], "text": "(2,500,000)", "html_text": "(2,500,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 609.0933, 317.16, 624.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 609.0933, 413.6, 624.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 609.0933, 510.04, 624.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 609.0933, 606.48, 624.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 593.4667, 606.48, 609.0933 ], "cells": [ { "location": [ 27.84, 593.4667, 124.28, 609.0933 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 593.4667, 220.72, 609.0933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 593.4667, 317.16, 609.0933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 593.4667, 413.6, 609.0933 ], "text": "(26,200)", "html_text": "(26,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 593.4667, 510.04, 609.0933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 593.4667, 606.48, 609.0933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 577.84, 606.48, 593.4667 ], "cells": [ { "location": [ 27.84, 577.84, 124.28, 593.4667 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 577.84, 220.72, 593.4667 ], "text": "71,005,341", "html_text": "71,005,341", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 577.84, 317.16, 593.4667 ], "text": "92,497,946", "html_text": "92,497,946", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 577.84, 413.6, 593.4667 ], "text": "104,133,700", "html_text": "104,133,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 577.84, 510.04, 593.4667 ], "text": "64,112,300", "html_text": "64,112,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 577.84, 606.48, 593.4667 ], "text": "64,144,800", "html_text": "64,144,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 562.2133, 606.48, 577.84 ], "cells": [ { "location": [ 27.84, 562.2133, 124.28, 577.84 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 562.2133, 220.72, 577.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 562.2133, 317.16, 577.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 562.2133, 413.6, 577.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 562.2133, 510.04, 577.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 562.2133, 606.48, 577.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 546.5867, 606.48, 562.2133 ], "cells": [ { "location": [ 27.84, 546.5867, 124.28, 562.2133 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 546.5867, 220.72, 562.2133 ], "text": "(436,302)", "html_text": "(436,302)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 546.5867, 317.16, 562.2133 ], "text": "161,535", "html_text": "161,535", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 546.5867, 413.6, 562.2133 ], "text": "103,200", "html_text": "103,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 546.5867, 510.04, 562.2133 ], "text": "103,200", "html_text": "103,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 546.5867, 606.48, 562.2133 ], "text": "90,200", "html_text": "90,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 530.96, 606.48, 546.5867 ], "cells": [ { "location": [ 27.84, 530.96, 124.28, 546.5867 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 530.96, 220.72, 546.5867 ], "text": "43,497,388", "html_text": "43,497,388", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 530.96, 317.16, 546.5867 ], "text": "45,588,165", "html_text": "45,588,165", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 530.96, 413.6, 546.5867 ], "text": "49,000,000", "html_text": "49,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 530.96, 510.04, 546.5867 ], "text": "48,986,900", "html_text": "48,986,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 530.96, 606.48, 546.5867 ], "text": "48,974,500", "html_text": "48,974,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 515.3333, 606.48, 530.96 ], "cells": [ { "location": [ 27.84, 515.3333, 124.28, 530.96 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 515.3333, 220.72, 530.96 ], "text": "600,000", "html_text": "600,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 515.3333, 317.16, 530.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 515.3333, 413.6, 530.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 515.3333, 510.04, 530.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 515.3333, 606.48, 530.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 499.7067, 606.48, 515.3333 ], "cells": [ { "location": [ 27.84, 499.7067, 124.28, 515.3333 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 499.7067, 220.72, 515.3333 ], "text": "43,661,086", "html_text": "43,661,086", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 499.7067, 317.16, 515.3333 ], "text": "45,749,701", "html_text": "45,749,701", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 499.7067, 413.6, 515.3333 ], "text": "49,103,200", "html_text": "49,103,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 499.7067, 510.04, 515.3333 ], "text": "49,090,100", "html_text": "49,090,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 499.7067, 606.48, 515.3333 ], "text": "49,064,700", "html_text": "49,064,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 484.08, 606.48, 499.7067 ], "cells": [ { "location": [ 27.84, 484.08, 124.28, 499.7067 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 484.08, 220.72, 499.7067 ], "text": "114,666,427", "html_text": "114,666,427", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 484.08, 317.16, 499.7067 ], "text": "138,247,647", "html_text": "138,247,647", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 484.08, 413.6, 499.7067 ], "text": "153,236,900", "html_text": "153,236,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 484.08, 510.04, 499.7067 ], "text": "113,202,400", "html_text": "113,202,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 484.08, 606.48, 499.7067 ], "text": "113,209,500", "html_text": "113,209,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 468.4533, 606.48, 484.08 ], "cells": [ { "location": [ 27.84, 468.4533, 124.28, 484.08 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 468.4533, 220.72, 484.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 468.4533, 317.16, 484.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 468.4533, 413.6, 484.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 468.4533, 510.04, 484.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 468.4533, 606.48, 484.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 452.8267, 606.48, 468.4533 ], "cells": [ { "location": [ 27.84, 452.8267, 124.28, 468.4533 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 452.8267, 220.72, 468.4533 ], "text": "7,381,546", "html_text": "7,381,546", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 452.8267, 317.16, 468.4533 ], "text": "10,740,511", "html_text": "10,740,511", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 452.8267, 413.6, 468.4533 ], "text": "16,810,800", "html_text": "16,810,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 452.8267, 510.04, 468.4533 ], "text": "15,563,000", "html_text": "15,563,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 452.8267, 606.48, 468.4533 ], "text": "15,711,900", "html_text": "15,711,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 437.2, 606.48, 452.8267 ], "cells": [ { "location": [ 27.84, 437.2, 124.28, 452.8267 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 437.2, 220.72, 452.8267 ], "text": "404,028", "html_text": "404,028", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 437.2, 317.16, 452.8267 ], "text": "2,748,179", "html_text": "2,748,179", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 437.2, 413.6, 452.8267 ], "text": "3,519,000", "html_text": "3,519,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 437.2, 510.04, 452.8267 ], "text": "3,540,700", "html_text": "3,540,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 437.2, 606.48, 452.8267 ], "text": "3,540,700", "html_text": "3,540,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 421.5733, 606.48, 437.2 ], "cells": [ { "location": [ 27.84, 421.5733, 124.28, 437.2 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 421.5733, 220.72, 437.2 ], "text": "77,675,368", "html_text": "77,675,368", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 421.5733, 317.16, 437.2 ], "text": "85,595,530", "html_text": "85,595,530", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 421.5733, 413.6, 437.2 ], "text": "132,803,900", "html_text": "132,803,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 421.5733, 510.04, 437.2 ], "text": "94,008,500", "html_text": "94,008,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 421.5733, 606.48, 437.2 ], "text": "93,890,900", "html_text": "93,890,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 405.9467, 606.48, 421.5733 ], "cells": [ { "location": [ 27.84, 405.9467, 124.28, 421.5733 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 405.9467, 220.72, 421.5733 ], "text": "85,460,943", "html_text": "85,460,943", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 405.9467, 317.16, 421.5733 ], "text": "99,084,219", "html_text": "99,084,219", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 405.9467, 413.6, 421.5733 ], "text": "153,133,700", "html_text": "153,133,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 405.9467, 510.04, 421.5733 ], "text": "113,112,200", "html_text": "113,112,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 405.9467, 606.48, 421.5733 ], "text": "113,143,500", "html_text": "113,143,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 390.32, 606.48, 405.9467 ], "cells": [ { "location": [ 27.84, 390.32, 124.28, 405.9467 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 390.32, 220.72, 405.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 390.32, 317.16, 405.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 390.32, 413.6, 405.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 390.32, 510.04, 405.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 390.32, 606.48, 405.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 374.6933, 606.48, 390.32 ], "cells": [ { "location": [ 27.84, 374.6933, 124.28, 390.32 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 374.6933, 220.72, 390.32 ], "text": "41,961,392", "html_text": "41,961,392", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 374.6933, 317.16, 390.32 ], "text": "53,437,709", "html_text": "53,437,709", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 374.6933, 413.6, 390.32 ], "text": "104,133,700", "html_text": "104,133,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 374.6933, 510.04, 390.32 ], "text": "64,112,300", "html_text": "64,112,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 374.6933, 606.48, 390.32 ], "text": "64,144,800", "html_text": "64,144,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 359.0667, 606.48, 374.6933 ], "cells": [ { "location": [ 27.84, 359.0667, 124.28, 374.6933 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 359.0667, 220.72, 374.6933 ], "text": "43,499,551", "html_text": "43,499,551", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 359.0667, 317.16, 374.6933 ], "text": "45,646,510", "html_text": "45,646,510", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 359.0667, 413.6, 374.6933 ], "text": "49,000,000", "html_text": "49,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 359.0667, 510.04, 374.6933 ], "text": "48,999,900", "html_text": "48,999,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 359.0667, 606.48, 374.6933 ], "text": "48,998,700", "html_text": "48,998,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 343.44, 606.48, 359.0667 ], "cells": [ { "location": [ 27.84, 343.44, 124.28, 359.0667 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 343.44, 220.72, 359.0667 ], "text": "85,460,943", "html_text": "85,460,943", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 343.44, 317.16, 359.0667 ], "text": "99,084,219", "html_text": "99,084,219", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 343.44, 413.6, 359.0667 ], "text": "153,133,700", "html_text": "153,133,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 343.44, 510.04, 359.0667 ], "text": "113,112,200", "html_text": "113,112,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 343.44, 606.48, 359.0667 ], "text": "113,143,500", "html_text": "113,143,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 327.8133, 606.48, 343.44 ], "cells": [ { "location": [ 27.84, 327.8133, 124.28, 343.44 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 327.8133, 220.72, 343.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 327.8133, 317.16, 343.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 327.8133, 413.6, 343.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 327.8133, 510.04, 343.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 327.8133, 606.48, 343.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.84, 312.1867, 606.48, 327.8133 ], "cells": [ { "location": [ 27.84, 312.1867, 124.28, 327.8133 ], "text": "Learning and Results Services", "html_text": "Learning and Results Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 312.1867, 220.72, 327.8133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 312.1867, 317.16, 327.8133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 312.1867, 413.6, 327.8133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 312.1867, 510.04, 327.8133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 312.1867, 606.48, 327.8133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.84, 296.56, 606.48, 312.1867 ], "cells": [ { "location": [ 27.84, 296.56, 124.28, 312.1867 ], "text": "Programs", "html_text": "Programs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 296.56, 220.72, 312.1867 ], "text": "18,800,000", "html_text": "18,800,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 296.56, 317.16, 312.1867 ], "text": "24,500,000", "html_text": "24,500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 296.56, 413.6, 312.1867 ], "text": "24,500,000", "html_text": "24,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 296.56, 510.04, 312.1867 ], "text": "23,500,000", "html_text": "23,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 296.56, 606.48, 312.1867 ], "text": "23,500,000", "html_text": "23,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.84, 280.9333, 606.48, 296.56 ], "cells": [ { "location": [ 27.84, 280.9333, 124.28, 296.56 ], "text": "Read to Achieve", "html_text": "Read to Achieve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 280.9333, 220.72, 296.56 ], "text": "13,584,116", "html_text": "13,584,116", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 280.9333, 317.16, 296.56 ], "text": "13,465,423", "html_text": "13,465,423", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 280.9333, 413.6, 296.56 ], "text": "25,835,200", "html_text": "25,835,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 280.9333, 510.04, 296.56 ], "text": "15,936,600", "html_text": "15,936,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 280.9333, 606.48, 296.56 ], "text": "15,936,600", "html_text": "15,936,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.84, 265.3067, 606.48, 280.9333 ], "cells": [ { "location": [ 27.84, 265.3067, 124.28, 280.9333 ], "text": "Read to Succeed", "html_text": "Read to Succeed", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 265.3067, 220.72, 280.9333 ], "text": "3,721,223", "html_text": "3,721,223", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 265.3067, 317.16, 280.9333 ], "text": "6,316,749", "html_text": "6,316,749", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 265.3067, 413.6, 280.9333 ], "text": "33,829,900", "html_text": "33,829,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 265.3067, 510.04, 280.9333 ], "text": "11,000,700", "html_text": "11,000,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 265.3067, 606.48, 280.9333 ], "text": "11,001,400", "html_text": "11,001,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.84, 249.68, 606.48, 265.3067 ], "cells": [ { "location": [ 27.84, 249.68, 124.28, 265.3067 ], "text": "Math Achievement", "html_text": "Math Achievement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 249.68, 220.72, 265.3067 ], "text": "4,001,753", "html_text": "4,001,753", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 249.68, 317.16, 265.3067 ], "text": "3,908,241", "html_text": "3,908,241", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 249.68, 413.6, 265.3067 ], "text": "8,399,600", "html_text": "8,399,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 249.68, 510.04, 265.3067 ], "text": "5,019,000", "html_text": "5,019,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 249.68, 606.48, 265.3067 ], "text": "5,019,000", "html_text": "5,019,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.84, 234.0533, 606.48, 249.68 ], "cells": [ { "location": [ 27.84, 234.0533, 124.28, 249.68 ], "text": "Numeracy Counts", "html_text": "Numeracy Counts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 234.0533, 220.72, 249.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 234.0533, 317.16, 249.68 ], "text": "2,048,895", "html_text": "2,048,895", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 234.0533, 413.6, 249.68 ], "text": "7,951,100", "html_text": "7,951,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 234.0533, 510.04, 249.68 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 234.0533, 606.48, 249.68 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.84, 218.4267, 606.48, 234.0533 ], "cells": [ { "location": [ 27.84, 218.4267, 124.28, 234.0533 ], "text": "Teaching and Learning", "html_text": "Teaching and Learning", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 218.4267, 220.72, 234.0533 ], "text": "45,353,851", "html_text": "45,353,851", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 218.4267, 317.16, 234.0533 ], "text": "48,844,910", "html_text": "48,844,910", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 218.4267, 413.6, 234.0533 ], "text": "52,617,900", "html_text": "52,617,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 218.4267, 510.04, 234.0533 ], "text": "52,655,900", "html_text": "52,655,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 218.4267, 606.48, 234.0533 ], "text": "52,686,500", "html_text": "52,686,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.84, 202.8, 606.48, 218.4267 ], "cells": [ { "location": [ 27.84, 202.8, 124.28, 218.4267 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 202.8, 220.72, 218.4267 ], "text": "85,460,943", "html_text": "85,460,943", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 202.8, 317.16, 218.4267 ], "text": "99,084,219", "html_text": "99,084,219", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 202.8, 413.6, 218.4267 ], "text": "153,133,700", "html_text": "153,133,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 202.8, 510.04, 218.4267 ], "text": "113,112,200", "html_text": "113,112,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 202.8, 606.48, 218.4267 ], "text": "113,143,500", "html_text": "113,143,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 36, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 95, "type": "TEXT", "location": { "l": 25.2, "t": 191.76, "r": 604.08, "b": 140.4 }, "text": "The Office of Teaching and Learning is responsible for providing leadership, support and services to Kentucky's school districts to enable them to effectively implement standards for student achievement in all academic areas. The Division of Academic Program Standards provides necessary information, resources and guidance to assist districts as they design standards-based curriculum that promotes highly effective teaching, learning and assessment practices.", "reading_order": 1 }, { "page": 95, "type": "TEXT", "location": { "l": 25.44, "t": 133.68, "r": 602.64, "b": 82.8 }, "text": "The Read to Achieve Fund provides grants to schools to implement research-based reading diagnostic and intervention programs for struggling readers within the state primary program. The early reading intervention program selected by the funded school must be based on reliable, replicable research and offer short-term intensive one-on-one or small group instruction in essential skills necessary for reading proficiency.", "reading_order": 2 }, { "page": 95, "type": "TEXT", "location": { "l": 26.16, "t": 75.84, "r": 402, "b": 60.96 }, "text": "The Learning and Results Services Programs consist of a variety of grant programs.", "reading_order": 3 }, { "page": 95, "type": "TEXT", "location": { "l": 310.8, "t": 18.48, "r": 322.56, "b": 9.12 }, "text": "84", "reading_order": 4 } ] }, { "page": 96, "items": [ { "page": 96, "type": "TEXT", "location": { "l": 25.92, "t": 765.12, "r": 606.48, "b": 715.44 }, "text": "The Mathematics Achievement Fund provides two-year renewable grants to local school districts for training teachers in diagnostic assessment and intervention skills. To qualify, a district must employ standards-based and research-based math instructional practices, use intervention and support services to supplement regular classroom instruction, and provide intervention services to primary program and other students at risk of mathematics failure based on ongoing assessments of their needs.", "reading_order": 0 }, { "page": 96, "type": "TEXT", "location": { "l": 25.44, "t": 706.8, "r": 605.04, "b": 682.56 }, "text": "The Instructional Resources/Textbook Fund provides support to local school districts to obtain instructional material for students in kindergarten through eighth grades.", "reading_order": 1 }, { "page": 96, "type": "TITLE", "location": { "l": 27.12, "t": 672.96, "r": 59.76, "b": 661.2 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 96, "type": "TEXT", "location": { "l": 27.12, "t": 651.12, "r": 411.6, "b": 638.4 }, "text": "The base budget in each fiscal year includes General Fund for the following programs:", "reading_order": 3 }, { "page": 96, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 629.04, "r": 213.36, "b": 617.04 }, "text": "$1,900,000 for AdvanceKentucky", "marker": "•", "list_id": "L10", "level": 0, "reading_order": 4 }, { "page": 96, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 614.64, "r": 266.4, "b": 603.36 }, "text": "$100,000 for the Hearing and Speech Center", "marker": "•", "list_id": "L10", "level": 0, "reading_order": 5 }, { "page": 96, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 600.96, "r": 322.56, "b": 589.2 }, "text": "$100,000 for the Heuser Hearing and Language Academy", "marker": "•", "list_id": "L10", "level": 0, "reading_order": 6 }, { "page": 96, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 587.04, "r": 322.56, "b": 575.52 }, "text": "$1,675,500 for the Jobs for America's Graduates Program", "marker": "•", "list_id": "L10", "level": 0, "reading_order": 7 }, { "page": 96, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 573.36, "r": 318.24, "b": 561.6 }, "text": "$500,000 for the Kentucky Alliance of Boys & Girls Clubs", "marker": "•", "list_id": "L10", "level": 0, "reading_order": 8 }, { "page": 96, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 559.2, "r": 293.04, "b": 547.68 }, "text": "$5,019,000 for the Mathematics Achievement Fund", "marker": "•", "list_id": "L10", "level": 0, "reading_order": 9 }, { "page": 96, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 545.04, "r": 270.96, "b": 533.04 }, "text": "$15,936,600 for the Read to Achieve Program", "marker": "•", "list_id": "L10", "level": 0, "reading_order": 10 }, { "page": 96, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 531.12, "r": 273.12, "b": 519.12 }, "text": "$11,000,000 for the Read to Succeed Program", "marker": "•", "list_id": "L10", "level": 0, "reading_order": 11 }, { "page": 96, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 517.2, "r": 212.88, "b": 505.68 }, "text": "$2,000,000 for Save the Children", "marker": "•", "list_id": "L10", "level": 0, "reading_order": 12 }, { "page": 96, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 502.8, "r": 312.96, "b": 491.28 }, "text": "$1,200,000 for the Statewide Reading Research Center", "marker": "•", "list_id": "L10", "level": 0, "reading_order": 13 }, { "page": 96, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 488.64, "r": 205.44, "b": 477.84 }, "text": "$700,000 for Teach for America", "marker": "•", "list_id": "L10", "level": 0, "reading_order": 14 }, { "page": 96, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 474.96, "r": 347.52, "b": 463.44 }, "text": "$500,000 for the Visually Impaired Preschool Services Program", "marker": "•", "list_id": "L10", "level": 0, "reading_order": 15 }, { "page": 96, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 460.8, "r": 339.84, "b": 448.8 }, "text": "$1,500,000 vendor-provided online computer science courses", "marker": "•", "list_id": "L10", "level": 0, "reading_order": 16 }, { "page": 96, "type": "TEXT", "location": { "l": 27.12, "t": 424.8, "r": 504.96, "b": 412.32 }, "text": "The base budget includes General Fund of $15,000,000 in each fiscal year for the Center for School Safety.", "reading_order": 17 }, { "page": 96, "type": "TEXT", "location": { "l": 27.36, "t": 402.96, "r": 590.16, "b": 379.2 }, "text": "The base budget includes General Fund of $18,000,000 in each fiscal year to assist local school districts in funding salaries for school resource officers.", "reading_order": 18 }, { "page": 96, "type": "TEXT", "location": { "l": 311.28, "t": 18.48, "r": 322.8, "b": 9.12 }, "text": "85", "reading_order": 19 } ] }, { "page": 97, "items": [ { "page": 97, "type": "TABLE", "location": { "l": 28.32, "t": 766.32, "r": 605.28, "b": 352.56 }, "text": "
Department of Education\\nLearning and Results Services\\nAssessment & Accountability
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation19,357,40023,362,90022,163,70022,214,00022,283,500
State Salary and Compensation Allocation160,6008,70036,800\\n(63,200)
Budget Reduction-General Fund
Other(1,562,200)
Total General Fund19,518,00021,809,40022,137,30022,214,00022,283,500
Federal Fund
Balance Forward753,677802,821855,400
Current Receipts7,709,3816,663,4976,109,0006,109,0006,109,000
Total Federal Fund8,463,0587,466,3186,964,4006,109,0006,109,000
TOTAL SOURCE OF FUNDS27,981,05829,275,71829,101,70028,323,00028,392,500
EXPENDITURES BY CLASS
Personnel Costs22,521,10724,421,02624,375,70023,597,00023,666,500
Operating Expenses4,657,1303,999,236832,000832,000832,000
Grants Loans Benefits3,894,0003,894,0003,894,000
TOTAL EXPENDITURES27,178,23728,420,26229,101,70028,323,00028,392,500
EXPENDITURES BY FUND SOURCE
General Fund19,518,00021,809,40022,137,30022,214,00022,283,500
Federal Fund7,660,2376,610,8626,964,4006,109,0006,109,000
TOTAL EXPENDITURES27,178,23728,420,26229,101,70028,323,00028,392,500
", "rows": [ { "row_index": 0, "location": [ 28.32, 748.3304, 605.28, 766.32 ], "cells": [ { "location": [ 28.32, 748.3304, 124.48, 766.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 748.3304, 605.28, 766.32 ], "text": "Department of Education\\nLearning and Results Services\\nAssessment & Accountability", "html_text": "Department of Education\\nLearning and Results Services\\nAssessment & Accountability", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 730.3409, 605.28, 748.3304 ], "cells": [ { "location": [ 28.32, 730.3409, 124.48, 748.3304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 730.3409, 220.64, 748.3304 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 730.3409, 316.8, 748.3304 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 730.3409, 412.96, 748.3304 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 730.3409, 509.12, 748.3304 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 730.3409, 605.28, 748.3304 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 712.3513, 605.28, 730.3409 ], "cells": [ { "location": [ 28.32, 712.3513, 124.48, 730.3409 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 712.3513, 220.64, 730.3409 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 712.3513, 316.8, 730.3409 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 712.3513, 412.96, 730.3409 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 712.3513, 509.12, 730.3409 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 712.3513, 605.28, 730.3409 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.32, 694.3617, 605.28, 712.3513 ], "cells": [ { "location": [ 28.32, 694.3617, 124.48, 712.3513 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 694.3617, 220.64, 712.3513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 694.3617, 316.8, 712.3513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 694.3617, 412.96, 712.3513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 694.3617, 509.12, 712.3513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 694.3617, 605.28, 712.3513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.32, 676.3722, 605.28, 694.3617 ], "cells": [ { "location": [ 28.32, 676.3722, 124.48, 694.3617 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 676.3722, 220.64, 694.3617 ], "text": "19,357,400", "html_text": "19,357,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 676.3722, 316.8, 694.3617 ], "text": "23,362,900", "html_text": "23,362,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 676.3722, 412.96, 694.3617 ], "text": "22,163,700", "html_text": "22,163,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 676.3722, 509.12, 694.3617 ], "text": "22,214,000", "html_text": "22,214,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 676.3722, 605.28, 694.3617 ], "text": "22,283,500", "html_text": "22,283,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.32, 658.3826, 605.28, 676.3722 ], "cells": [ { "location": [ 28.32, 658.3826, 124.48, 676.3722 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 658.3826, 220.64, 676.3722 ], "text": "160,600", "html_text": "160,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 658.3826, 316.8, 676.3722 ], "text": "8,700", "html_text": "8,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 658.3826, 412.96, 676.3722 ], "text": "36,800\\n(63,200)", "html_text": "36,800\\n(63,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 658.3826, 509.12, 676.3722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 658.3826, 605.28, 676.3722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.32, 640.393, 605.28, 658.3826 ], "cells": [ { "location": [ 28.32, 640.393, 124.48, 658.3826 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 640.393, 220.64, 658.3826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 640.393, 316.8, 658.3826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 640.393, 412.96, 658.3826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 640.393, 509.12, 658.3826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 640.393, 605.28, 658.3826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.32, 622.4035, 605.28, 640.393 ], "cells": [ { "location": [ 28.32, 622.4035, 124.48, 640.393 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 622.4035, 220.64, 640.393 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 622.4035, 316.8, 640.393 ], "text": "(1,562,200)", "html_text": "(1,562,200)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 622.4035, 412.96, 640.393 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 622.4035, 509.12, 640.393 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 622.4035, 605.28, 640.393 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.32, 604.4139, 605.28, 622.4035 ], "cells": [ { "location": [ 28.32, 604.4139, 124.48, 622.4035 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 604.4139, 220.64, 622.4035 ], "text": "19,518,000", "html_text": "19,518,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 604.4139, 316.8, 622.4035 ], "text": "21,809,400", "html_text": "21,809,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 604.4139, 412.96, 622.4035 ], "text": "22,137,300", "html_text": "22,137,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 604.4139, 509.12, 622.4035 ], "text": "22,214,000", "html_text": "22,214,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 604.4139, 605.28, 622.4035 ], "text": "22,283,500", "html_text": "22,283,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.32, 586.4243, 605.28, 604.4139 ], "cells": [ { "location": [ 28.32, 586.4243, 124.48, 604.4139 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 586.4243, 220.64, 604.4139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 586.4243, 316.8, 604.4139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 586.4243, 412.96, 604.4139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 586.4243, 509.12, 604.4139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 586.4243, 605.28, 604.4139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.32, 568.4348, 605.28, 586.4243 ], "cells": [ { "location": [ 28.32, 568.4348, 124.48, 586.4243 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 568.4348, 220.64, 586.4243 ], "text": "753,677", "html_text": "753,677", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 568.4348, 316.8, 586.4243 ], "text": "802,821", "html_text": "802,821", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 568.4348, 412.96, 586.4243 ], "text": "855,400", "html_text": "855,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 568.4348, 509.12, 586.4243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 568.4348, 605.28, 586.4243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.32, 550.4452, 605.28, 568.4348 ], "cells": [ { "location": [ 28.32, 550.4452, 124.48, 568.4348 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 550.4452, 220.64, 568.4348 ], "text": "7,709,381", "html_text": "7,709,381", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 550.4452, 316.8, 568.4348 ], "text": "6,663,497", "html_text": "6,663,497", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 550.4452, 412.96, 568.4348 ], "text": "6,109,000", "html_text": "6,109,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 550.4452, 509.12, 568.4348 ], "text": "6,109,000", "html_text": "6,109,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 550.4452, 605.28, 568.4348 ], "text": "6,109,000", "html_text": "6,109,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.32, 532.4557, 605.28, 550.4452 ], "cells": [ { "location": [ 28.32, 532.4557, 124.48, 550.4452 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 532.4557, 220.64, 550.4452 ], "text": "8,463,058", "html_text": "8,463,058", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 532.4557, 316.8, 550.4452 ], "text": "7,466,318", "html_text": "7,466,318", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 532.4557, 412.96, 550.4452 ], "text": "6,964,400", "html_text": "6,964,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 532.4557, 509.12, 550.4452 ], "text": "6,109,000", "html_text": "6,109,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 532.4557, 605.28, 550.4452 ], "text": "6,109,000", "html_text": "6,109,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.32, 514.4661, 605.28, 532.4557 ], "cells": [ { "location": [ 28.32, 514.4661, 124.48, 532.4557 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 514.4661, 220.64, 532.4557 ], "text": "27,981,058", "html_text": "27,981,058", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 514.4661, 316.8, 532.4557 ], "text": "29,275,718", "html_text": "29,275,718", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 514.4661, 412.96, 532.4557 ], "text": "29,101,700", "html_text": "29,101,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 514.4661, 509.12, 532.4557 ], "text": "28,323,000", "html_text": "28,323,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 514.4661, 605.28, 532.4557 ], "text": "28,392,500", "html_text": "28,392,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.32, 496.4765, 605.28, 514.4661 ], "cells": [ { "location": [ 28.32, 496.4765, 124.48, 514.4661 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 496.4765, 220.64, 514.4661 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 496.4765, 316.8, 514.4661 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 496.4765, 412.96, 514.4661 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 496.4765, 509.12, 514.4661 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 496.4765, 605.28, 514.4661 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.32, 478.487, 605.28, 496.4765 ], "cells": [ { "location": [ 28.32, 478.487, 124.48, 496.4765 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 478.487, 220.64, 496.4765 ], "text": "22,521,107", "html_text": "22,521,107", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 478.487, 316.8, 496.4765 ], "text": "24,421,026", "html_text": "24,421,026", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 478.487, 412.96, 496.4765 ], "text": "24,375,700", "html_text": "24,375,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 478.487, 509.12, 496.4765 ], "text": "23,597,000", "html_text": "23,597,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 478.487, 605.28, 496.4765 ], "text": "23,666,500", "html_text": "23,666,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.32, 460.4974, 605.28, 478.487 ], "cells": [ { "location": [ 28.32, 460.4974, 124.48, 478.487 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 460.4974, 220.64, 478.487 ], "text": "4,657,130", "html_text": "4,657,130", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 460.4974, 316.8, 478.487 ], "text": "3,999,236", "html_text": "3,999,236", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 460.4974, 412.96, 478.487 ], "text": "832,000", "html_text": "832,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 460.4974, 509.12, 478.487 ], "text": "832,000", "html_text": "832,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 460.4974, 605.28, 478.487 ], "text": "832,000", "html_text": "832,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.32, 442.5078, 605.28, 460.4974 ], "cells": [ { "location": [ 28.32, 442.5078, 124.48, 460.4974 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 442.5078, 220.64, 460.4974 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 442.5078, 316.8, 460.4974 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 442.5078, 412.96, 460.4974 ], "text": "3,894,000", "html_text": "3,894,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 442.5078, 509.12, 460.4974 ], "text": "3,894,000", "html_text": "3,894,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 442.5078, 605.28, 460.4974 ], "text": "3,894,000", "html_text": "3,894,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.32, 424.5183, 605.28, 442.5078 ], "cells": [ { "location": [ 28.32, 424.5183, 124.48, 442.5078 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 424.5183, 220.64, 442.5078 ], "text": "27,178,237", "html_text": "27,178,237", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 424.5183, 316.8, 442.5078 ], "text": "28,420,262", "html_text": "28,420,262", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 424.5183, 412.96, 442.5078 ], "text": "29,101,700", "html_text": "29,101,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 424.5183, 509.12, 442.5078 ], "text": "28,323,000", "html_text": "28,323,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 424.5183, 605.28, 442.5078 ], "text": "28,392,500", "html_text": "28,392,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.32, 406.5287, 605.28, 424.5183 ], "cells": [ { "location": [ 28.32, 406.5287, 124.48, 424.5183 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 406.5287, 220.64, 424.5183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 406.5287, 316.8, 424.5183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 406.5287, 412.96, 424.5183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 406.5287, 509.12, 424.5183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 406.5287, 605.28, 424.5183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.32, 388.5391, 605.28, 406.5287 ], "cells": [ { "location": [ 28.32, 388.5391, 124.48, 406.5287 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 388.5391, 220.64, 406.5287 ], "text": "19,518,000", "html_text": "19,518,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 388.5391, 316.8, 406.5287 ], "text": "21,809,400", "html_text": "21,809,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 388.5391, 412.96, 406.5287 ], "text": "22,137,300", "html_text": "22,137,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 388.5391, 509.12, 406.5287 ], "text": "22,214,000", "html_text": "22,214,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 388.5391, 605.28, 406.5287 ], "text": "22,283,500", "html_text": "22,283,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.32, 370.5496, 605.28, 388.5391 ], "cells": [ { "location": [ 28.32, 370.5496, 124.48, 388.5391 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 370.5496, 220.64, 388.5391 ], "text": "7,660,237", "html_text": "7,660,237", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 370.5496, 316.8, 388.5391 ], "text": "6,610,862", "html_text": "6,610,862", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 370.5496, 412.96, 388.5391 ], "text": "6,964,400", "html_text": "6,964,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 370.5496, 509.12, 388.5391 ], "text": "6,109,000", "html_text": "6,109,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 370.5496, 605.28, 388.5391 ], "text": "6,109,000", "html_text": "6,109,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.32, 352.56, 605.28, 370.5496 ], "cells": [ { "location": [ 28.32, 352.56, 124.48, 370.5496 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.48, 352.56, 220.64, 370.5496 ], "text": "27,178,237", "html_text": "27,178,237", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 352.56, 316.8, 370.5496 ], "text": "28,420,262", "html_text": "28,420,262", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 352.56, 412.96, 370.5496 ], "text": "29,101,700", "html_text": "29,101,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 352.56, 509.12, 370.5496 ], "text": "28,323,000", "html_text": "28,323,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 352.56, 605.28, 370.5496 ], "text": "28,392,500", "html_text": "28,392,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 23, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 97, "type": "TEXT", "location": { "l": 25.68, "t": 338.16, "r": 588.48, "b": 287.76 }, "text": "The Office of Assessment and Accountability consists of the Division of Accountability Data and Analysis and the Division of Assessment and Accountability Support and is responsible for developing and implementing Kentucky's system of assessing progress by students, schools, and districts. The Office of Assessment and Accountability also oversees the implementation of testing and data requirements enacted by Senate Bill 1 of the 2017 Regular Session of the General Assembly.", "reading_order": 1 }, { "page": 97, "type": "TEXT", "location": { "l": 26.16, "t": 280.08, "r": 597.84, "b": 241.92 }, "text": "The Division of Assessment and Accountability Support coordinates the logistics of implementing the assessment program at the district level. This involves oversight of contractors during the production of test materials, the coordination and distribution of assessment materials to districts, return of materials to the vendor for scoring as well as online test administration.", "reading_order": 2 }, { "page": 97, "type": "TEXT", "location": { "l": 25.44, "t": 234, "r": 584.4, "b": 208.8 }, "text": "The Division of Accountability Data and Analysis manages the data results from the state-required assessments. This division generates and manages data necessary to report assessment results on which accountability ratings are based.", "reading_order": 3 }, { "page": 97, "type": "TITLE", "location": { "l": 27.12, "t": 200.16, "r": 60, "b": 187.2 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 97, "type": "TEXT", "location": { "l": 25.92, "t": 177.84, "r": 564.96, "b": 152.64 }, "text": "The base budget includes General Fund in the amount of $1,200,000 in each fiscal year to support the academic content standards review process.", "reading_order": 5 }, { "page": 97, "type": "TEXT", "location": { "l": 27.12, "t": 144.24, "r": 602.16, "b": 130.8 }, "text": "The base budget includes General Fund in the amount of $1,093,300 in each fiscal year for statewide assessment services costs.", "reading_order": 6 }, { "page": 97, "type": "TEXT", "location": { "l": 311.04, "t": 18.96, "r": 322.32, "b": 8.88 }, "text": "86", "reading_order": 7 } ] }, { "page": 98, "items": [ { "page": 98, "type": "TABLE", "location": { "l": 26.64, "t": 762.48, "r": 607.2, "b": 292.56 }, "text": "
Department of Education
Learning and Results Services
State Schools
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation18,983,60020,829,30020,919,90021,109,00021,630,800
State Salary and Compensation Allocation1,120,200
Budget Reduction-General Fund(439,000)
Total General Fund20,103,80020,829,30020,480,90021,109,00021,630,800
Restricted Funds
Balance Forward1,455,9861,818,4042,010,0002,160,0001,886,100
Current Receipts524,815332,282600,000625,000650,000
Non-Revenue Receipts6,320
Total Restricted Funds1,980,8012,157,0052,610,0002,785,0002,536,100
TOTAL SOURCE OF FUNDS22,084,60122,986,30523,090,90023,894,00024,166,900
EXPENDITURES BY CLASS
Personnel Costs19,462,50519,060,30719,582,60020,595,90021,742,600
Operating Expenses803,6911,950,7921,348,3001,412,0002,424,300
Grants Loans Benefits(34,838)
TOTAL EXPENDITURES20,266,19720,976,26120,930,90022,007,90024,166,900
EXPENDITURES BY FUND SOURCE
General Fund20,103,80020,829,30020,480,90021,109,00021,630,800
Restricted Funds162,397146,961450,000898,9002,536,100
TOTAL EXPENDITURES20,266,19720,976,26120,930,90022,007,90024,166,900
EXPENDITURES BY UNIT
Kentucky School for the Blind8,634,9839,055,1709,098,6009,427,30010,041,300
Kentucky School for the Deaf11,631,21311,921,09111,832,30012,580,60014,125,600
TOTAL EXPENDITURES20,266,19720,976,26120,930,90022,007,90024,166,900
", "rows": [ { "row_index": 0, "location": [ 26.64, 746.2759, 607.2, 762.48 ], "cells": [ { "location": [ 26.64, 746.2759, 123.4, 762.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 746.2759, 607.2, 762.48 ], "text": "Department of Education", "html_text": "Department of Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.64, 730.0717, 607.2, 746.2759 ], "cells": [ { "location": [ 26.64, 730.0717, 123.4, 746.2759 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 730.0717, 607.2, 746.2759 ], "text": "Learning and Results Services", "html_text": "Learning and Results Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.64, 713.8676, 607.2, 730.0717 ], "cells": [ { "location": [ 26.64, 713.8676, 123.4, 730.0717 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 713.8676, 607.2, 730.0717 ], "text": "State Schools", "html_text": "State Schools", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.64, 697.6634, 607.2, 713.8676 ], "cells": [ { "location": [ 26.64, 697.6634, 123.4, 713.8676 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 697.6634, 220.16, 713.8676 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 697.6634, 316.92, 713.8676 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 697.6634, 413.68, 713.8676 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 697.6634, 510.44, 713.8676 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 697.6634, 607.2, 713.8676 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.64, 681.4593, 607.2, 697.6634 ], "cells": [ { "location": [ 26.64, 681.4593, 123.4, 697.6634 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 681.4593, 220.16, 697.6634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 681.4593, 316.92, 697.6634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 681.4593, 413.68, 697.6634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 681.4593, 510.44, 697.6634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 681.4593, 607.2, 697.6634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.64, 665.2552, 607.2, 681.4593 ], "cells": [ { "location": [ 26.64, 665.2552, 123.4, 681.4593 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 665.2552, 220.16, 681.4593 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 665.2552, 316.92, 681.4593 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 665.2552, 413.68, 681.4593 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 665.2552, 510.44, 681.4593 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 665.2552, 607.2, 681.4593 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.64, 649.051, 607.2, 665.2552 ], "cells": [ { "location": [ 26.64, 649.051, 123.4, 665.2552 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 649.051, 220.16, 665.2552 ], "text": "18,983,600", "html_text": "18,983,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 649.051, 316.92, 665.2552 ], "text": "20,829,300", "html_text": "20,829,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 649.051, 413.68, 665.2552 ], "text": "20,919,900", "html_text": "20,919,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 649.051, 510.44, 665.2552 ], "text": "21,109,000", "html_text": "21,109,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 649.051, 607.2, 665.2552 ], "text": "21,630,800", "html_text": "21,630,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.64, 632.8469, 607.2, 649.051 ], "cells": [ { "location": [ 26.64, 632.8469, 123.4, 649.051 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 632.8469, 220.16, 649.051 ], "text": "1,120,200", "html_text": "1,120,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 632.8469, 316.92, 649.051 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 632.8469, 413.68, 649.051 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 632.8469, 510.44, 649.051 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 632.8469, 607.2, 649.051 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.64, 616.6428, 607.2, 632.8469 ], "cells": [ { "location": [ 26.64, 616.6428, 123.4, 632.8469 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 616.6428, 220.16, 632.8469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 616.6428, 316.92, 632.8469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 616.6428, 413.68, 632.8469 ], "text": "(439,000)", "html_text": "(439,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 616.6428, 510.44, 632.8469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 616.6428, 607.2, 632.8469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.64, 600.4386, 607.2, 616.6428 ], "cells": [ { "location": [ 26.64, 600.4386, 123.4, 616.6428 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 600.4386, 220.16, 616.6428 ], "text": "20,103,800", "html_text": "20,103,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 600.4386, 316.92, 616.6428 ], "text": "20,829,300", "html_text": "20,829,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 600.4386, 413.68, 616.6428 ], "text": "20,480,900", "html_text": "20,480,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 600.4386, 510.44, 616.6428 ], "text": "21,109,000", "html_text": "21,109,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 600.4386, 607.2, 616.6428 ], "text": "21,630,800", "html_text": "21,630,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.64, 584.2345, 607.2, 600.4386 ], "cells": [ { "location": [ 26.64, 584.2345, 123.4, 600.4386 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 584.2345, 220.16, 600.4386 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 584.2345, 316.92, 600.4386 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 584.2345, 413.68, 600.4386 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 584.2345, 510.44, 600.4386 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 584.2345, 607.2, 600.4386 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.64, 568.0303, 607.2, 584.2345 ], "cells": [ { "location": [ 26.64, 568.0303, 123.4, 584.2345 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 568.0303, 220.16, 584.2345 ], "text": "1,455,986", "html_text": "1,455,986", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 568.0303, 316.92, 584.2345 ], "text": "1,818,404", "html_text": "1,818,404", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 568.0303, 413.68, 584.2345 ], "text": "2,010,000", "html_text": "2,010,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 568.0303, 510.44, 584.2345 ], "text": "2,160,000", "html_text": "2,160,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 568.0303, 607.2, 584.2345 ], "text": "1,886,100", "html_text": "1,886,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.64, 551.8262, 607.2, 568.0303 ], "cells": [ { "location": [ 26.64, 551.8262, 123.4, 568.0303 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 551.8262, 220.16, 568.0303 ], "text": "524,815", "html_text": "524,815", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 551.8262, 316.92, 568.0303 ], "text": "332,282", "html_text": "332,282", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 551.8262, 413.68, 568.0303 ], "text": "600,000", "html_text": "600,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 551.8262, 510.44, 568.0303 ], "text": "625,000", "html_text": "625,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 551.8262, 607.2, 568.0303 ], "text": "650,000", "html_text": "650,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.64, 535.6221, 607.2, 551.8262 ], "cells": [ { "location": [ 26.64, 535.6221, 123.4, 551.8262 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 535.6221, 220.16, 551.8262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 535.6221, 316.92, 551.8262 ], "text": "6,320", "html_text": "6,320", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 535.6221, 413.68, 551.8262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 535.6221, 510.44, 551.8262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 535.6221, 607.2, 551.8262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.64, 519.4179, 607.2, 535.6221 ], "cells": [ { "location": [ 26.64, 519.4179, 123.4, 535.6221 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 519.4179, 220.16, 535.6221 ], "text": "1,980,801", "html_text": "1,980,801", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 519.4179, 316.92, 535.6221 ], "text": "2,157,005", "html_text": "2,157,005", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 519.4179, 413.68, 535.6221 ], "text": "2,610,000", "html_text": "2,610,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 519.4179, 510.44, 535.6221 ], "text": "2,785,000", "html_text": "2,785,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 519.4179, 607.2, 535.6221 ], "text": "2,536,100", "html_text": "2,536,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.64, 503.2138, 607.2, 519.4179 ], "cells": [ { "location": [ 26.64, 503.2138, 123.4, 519.4179 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 503.2138, 220.16, 519.4179 ], "text": "22,084,601", "html_text": "22,084,601", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 503.2138, 316.92, 519.4179 ], "text": "22,986,305", "html_text": "22,986,305", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 503.2138, 413.68, 519.4179 ], "text": "23,090,900", "html_text": "23,090,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 503.2138, 510.44, 519.4179 ], "text": "23,894,000", "html_text": "23,894,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 503.2138, 607.2, 519.4179 ], "text": "24,166,900", "html_text": "24,166,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.64, 487.0097, 607.2, 503.2138 ], "cells": [ { "location": [ 26.64, 487.0097, 123.4, 503.2138 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 487.0097, 220.16, 503.2138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 487.0097, 316.92, 503.2138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 487.0097, 413.68, 503.2138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 487.0097, 510.44, 503.2138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 487.0097, 607.2, 503.2138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.64, 470.8055, 607.2, 487.0097 ], "cells": [ { "location": [ 26.64, 470.8055, 123.4, 487.0097 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 470.8055, 220.16, 487.0097 ], "text": "19,462,505", "html_text": "19,462,505", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 470.8055, 316.92, 487.0097 ], "text": "19,060,307", "html_text": "19,060,307", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 470.8055, 413.68, 487.0097 ], "text": "19,582,600", "html_text": "19,582,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 470.8055, 510.44, 487.0097 ], "text": "20,595,900", "html_text": "20,595,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 470.8055, 607.2, 487.0097 ], "text": "21,742,600", "html_text": "21,742,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.64, 454.6014, 607.2, 470.8055 ], "cells": [ { "location": [ 26.64, 454.6014, 123.4, 470.8055 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 454.6014, 220.16, 470.8055 ], "text": "803,691", "html_text": "803,691", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 454.6014, 316.92, 470.8055 ], "text": "1,950,792", "html_text": "1,950,792", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 454.6014, 413.68, 470.8055 ], "text": "1,348,300", "html_text": "1,348,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 454.6014, 510.44, 470.8055 ], "text": "1,412,000", "html_text": "1,412,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 454.6014, 607.2, 470.8055 ], "text": "2,424,300", "html_text": "2,424,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.64, 438.3972, 607.2, 454.6014 ], "cells": [ { "location": [ 26.64, 438.3972, 123.4, 454.6014 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 438.3972, 220.16, 454.6014 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 438.3972, 316.92, 454.6014 ], "text": "(34,838)", "html_text": "(34,838)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 438.3972, 413.68, 454.6014 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 438.3972, 510.44, 454.6014 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 438.3972, 607.2, 454.6014 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.64, 422.1931, 607.2, 438.3972 ], "cells": [ { "location": [ 26.64, 422.1931, 123.4, 438.3972 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 422.1931, 220.16, 438.3972 ], "text": "20,266,197", "html_text": "20,266,197", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 422.1931, 316.92, 438.3972 ], "text": "20,976,261", "html_text": "20,976,261", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 422.1931, 413.68, 438.3972 ], "text": "20,930,900", "html_text": "20,930,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 422.1931, 510.44, 438.3972 ], "text": "22,007,900", "html_text": "22,007,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 422.1931, 607.2, 438.3972 ], "text": "24,166,900", "html_text": "24,166,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.64, 405.989, 607.2, 422.1931 ], "cells": [ { "location": [ 26.64, 405.989, 123.4, 422.1931 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 405.989, 220.16, 422.1931 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 405.989, 316.92, 422.1931 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 405.989, 413.68, 422.1931 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 405.989, 510.44, 422.1931 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 405.989, 607.2, 422.1931 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.64, 389.7848, 607.2, 405.989 ], "cells": [ { "location": [ 26.64, 389.7848, 123.4, 405.989 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 389.7848, 220.16, 405.989 ], "text": "20,103,800", "html_text": "20,103,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 389.7848, 316.92, 405.989 ], "text": "20,829,300", "html_text": "20,829,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 389.7848, 413.68, 405.989 ], "text": "20,480,900", "html_text": "20,480,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 389.7848, 510.44, 405.989 ], "text": "21,109,000", "html_text": "21,109,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 389.7848, 607.2, 405.989 ], "text": "21,630,800", "html_text": "21,630,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.64, 373.5807, 607.2, 389.7848 ], "cells": [ { "location": [ 26.64, 373.5807, 123.4, 389.7848 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 373.5807, 220.16, 389.7848 ], "text": "162,397", "html_text": "162,397", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 373.5807, 316.92, 389.7848 ], "text": "146,961", "html_text": "146,961", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 373.5807, 413.68, 389.7848 ], "text": "450,000", "html_text": "450,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 373.5807, 510.44, 389.7848 ], "text": "898,900", "html_text": "898,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 373.5807, 607.2, 389.7848 ], "text": "2,536,100", "html_text": "2,536,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.64, 357.3766, 607.2, 373.5807 ], "cells": [ { "location": [ 26.64, 357.3766, 123.4, 373.5807 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 357.3766, 220.16, 373.5807 ], "text": "20,266,197", "html_text": "20,266,197", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 357.3766, 316.92, 373.5807 ], "text": "20,976,261", "html_text": "20,976,261", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 357.3766, 413.68, 373.5807 ], "text": "20,930,900", "html_text": "20,930,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 357.3766, 510.44, 373.5807 ], "text": "22,007,900", "html_text": "22,007,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 357.3766, 607.2, 373.5807 ], "text": "24,166,900", "html_text": "24,166,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.64, 341.1724, 607.2, 357.3766 ], "cells": [ { "location": [ 26.64, 341.1724, 123.4, 357.3766 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 341.1724, 220.16, 357.3766 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 341.1724, 316.92, 357.3766 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 341.1724, 413.68, 357.3766 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 341.1724, 510.44, 357.3766 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 341.1724, 607.2, 357.3766 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.64, 324.9683, 607.2, 341.1724 ], "cells": [ { "location": [ 26.64, 324.9683, 123.4, 341.1724 ], "text": "Kentucky School for the Blind", "html_text": "Kentucky School for the Blind", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 324.9683, 220.16, 341.1724 ], "text": "8,634,983", "html_text": "8,634,983", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 324.9683, 316.92, 341.1724 ], "text": "9,055,170", "html_text": "9,055,170", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 324.9683, 413.68, 341.1724 ], "text": "9,098,600", "html_text": "9,098,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 324.9683, 510.44, 341.1724 ], "text": "9,427,300", "html_text": "9,427,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 324.9683, 607.2, 341.1724 ], "text": "10,041,300", "html_text": "10,041,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.64, 308.7641, 607.2, 324.9683 ], "cells": [ { "location": [ 26.64, 308.7641, 123.4, 324.9683 ], "text": "Kentucky School for the Deaf", "html_text": "Kentucky School for the Deaf", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 308.7641, 220.16, 324.9683 ], "text": "11,631,213", "html_text": "11,631,213", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 308.7641, 316.92, 324.9683 ], "text": "11,921,091", "html_text": "11,921,091", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 308.7641, 413.68, 324.9683 ], "text": "11,832,300", "html_text": "11,832,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 308.7641, 510.44, 324.9683 ], "text": "12,580,600", "html_text": "12,580,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 308.7641, 607.2, 324.9683 ], "text": "14,125,600", "html_text": "14,125,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.64, 292.56, 607.2, 308.7641 ], "cells": [ { "location": [ 26.64, 292.56, 123.4, 308.7641 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.4, 292.56, 220.16, 308.7641 ], "text": "20,266,197", "html_text": "20,266,197", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 292.56, 316.92, 308.7641 ], "text": "20,976,261", "html_text": "20,976,261", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 292.56, 413.68, 308.7641 ], "text": "20,930,900", "html_text": "20,930,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 292.56, 510.44, 308.7641 ], "text": "22,007,900", "html_text": "22,007,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 292.56, 607.2, 308.7641 ], "text": "24,166,900", "html_text": "24,166,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 29, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 98, "type": "TEXT", "location": { "l": 25.92, "t": 278.88, "r": 604.8, "b": 240.72 }, "text": "The Kentucky School for the Blind, located in Louisville, Kentucky, provides instructional and residential programs for blind and visually impaired students throughout Kentucky. All instructional programs follow the Kentucky Academic Standards and Academic Expectations and are geared to meet students' individualized needs as set forth in their Individual Education Program (IEP).", "reading_order": 1 }, { "page": 98, "type": "TEXT", "location": { "l": 25.92, "t": 233.04, "r": 600.96, "b": 207.12 }, "text": "The Kentucky School for the Blind residential program offers housing, after-school supervision, health center services, daily living skills experiences and leisure and recreational activities, which help in the development of social skills for independence.", "reading_order": 2 }, { "page": 98, "type": "TEXT", "location": { "l": 25.68, "t": 198.96, "r": 596.16, "b": 137.28 }, "text": "The Kentucky School for the Blind Outreach Services provide assessments, consultations and professional development opportunities for school districts and teachers of the visually impaired. The Kentucky Instructional Materials Resource Center (KIMRC), a part of Outreach Services, purchases and distributes textbooks for school districts using federal quota funds. The KIMRC is responsible for the federal quota registration for the state. Braille production and the Parent Resource Center also are provided through Outreach Services.", "reading_order": 3 }, { "page": 98, "type": "TEXT", "location": { "l": 25.92, "t": 128.88, "r": 597.36, "b": 78.72 }, "text": "The Kentucky School for the Deaf, located in Danville, Kentucky, provides educational services to deaf children who cannot be served by local school districts. The School's educational program consists of appropriate classroom instruction, life skills, physical education, and vocational training. Students receive instruction in accordance with their Individual Education Plan (IEP) that emphasizes language and communication skills development.", "reading_order": 4 }, { "page": 98, "type": "TEXT", "location": { "l": 25.68, "t": 70.8, "r": 577.92, "b": 45.36 }, "text": "Students at the Kentucky School for the Deaf are housed in campus dormitories supervised by house parents. The students receive practical living skill instruction in personal safety, hygiene, and independent living skills.", "reading_order": 5 }, { "page": 98, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.32, "b": 9.12 }, "text": "87", "reading_order": 6 } ] }, { "page": 99, "items": [ { "page": 99, "type": "TEXT", "location": { "l": 25.92, "t": 765.6, "r": 605.04, "b": 727.68 }, "text": "The Kentucky School for the Deaf also supports an Outreach Program which provides consultative, technical, and evaluative support to local school districts on how to provide effective educational services to deaf children attending school in a local district. The Kentucky School for the Deaf is the designated Statewide Educational Resource Center on Deafness.", "reading_order": 0 }, { "page": 99, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.56, "b": 9.12 }, "text": "88", "reading_order": 1 } ] }, { "page": 100, "items": [ { "page": 100, "type": "TEXT", "location": { "l": 192.96, "t": 766.08, "r": 440.16, "b": 728.64 }, "text": "Department of Education\nLearning and Results Services\nCareer & Technical Education & Student Transition", "reading_order": 0 }, { "page": 100, "type": "TABLE", "location": { "l": 27.6, "t": 731.52, "r": 606.48, "b": 133.68 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation127,890,900128,741,400130,279,700130,207,200131,292,400
State Salary and Compensation Allocation1,106,400
Special Appropriation170,000
Budget Reduction-General Fund(764,500)
Other1,562,200
Total General Fund129,167,300130,303,600129,515,200130,207,200131,292,400
Restricted Funds
Balance Forward7,605,9905,390,9132,712,9003,249,9003,610,500
Current Receipts451,484531,9821,050,0001,600,0002,000,000
Non-Revenue Receipts16,781,76516,864,95719,000,00019,000,00019,000,000
Total Restricted Funds24,839,24022,787,85222,762,90023,849,90024,610,500
Federal Fund
Balance Forward2,364,1052,365,5292,420,5002,420,5001,850,500
Current Receipts21,992,37923,927,31722,100,00022,915,30022,820,800
Total Federal Fund24,356,48426,292,84624,520,50025,335,80024,671,300
TOTAL SOURCE OF FUNDS178,363,023179,384,298176,798,600179,392,900180,574,200
EXPENDITURES BY CLASS
Personnel Costs46,019,41747,422,89051,135,80052,894,20054,437,400
Operating Expenses10,612,70510,733,5465,500,6005,561,3007,857,500
Grants Loans Benefits113,880,653116,049,955114,491,800115,476,400116,968,300
Capital Outlay15044,505
Construction93,000
TOTAL EXPENDITURES170,605,925174,250,896171,128,200173,931,900179,263,200
EXPENDITURES BY FUND SOURCE
General Fund129,166,645130,303,600129,515,200130,207,200131,292,400
Restricted Funds19,448,32720,074,95819,513,00020,239,40024,609,700
Federal Fund21,990,95423,872,33822,100,00023,485,30023,361,100
TOTAL EXPENDITURES170,605,925174,250,896171,128,200173,931,900179,263,200
EXPENDITURES BY UNIT
Area Technology Center State Funds19,135,34119,438,94218,000,00018,426,80021,467,000
Career & Technical Education & Student Transition151,470,584154,811,954153,128,200155,505,100157,796,200
TOTAL EXPENDITURES170,605,925174,250,896171,128,200173,931,900179,263,200
", "rows": [ { "row_index": 0, "location": [ 27.6, 714.4389, 606.48, 731.52 ], "cells": [ { "location": [ 27.6, 714.4389, 124.08, 731.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 714.4389, 220.56, 731.52 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 714.4389, 317.04, 731.52 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 714.4389, 413.52, 731.52 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 714.4389, 510, 731.52 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 714.4389, 606.48, 731.52 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 697.3577, 606.48, 714.4389 ], "cells": [ { "location": [ 27.6, 697.3577, 124.08, 714.4389 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 697.3577, 220.56, 714.4389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 697.3577, 317.04, 714.4389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 697.3577, 413.52, 714.4389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 697.3577, 510, 714.4389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 697.3577, 606.48, 714.4389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 680.2766, 606.48, 697.3577 ], "cells": [ { "location": [ 27.6, 680.2766, 124.08, 697.3577 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 680.2766, 220.56, 697.3577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 680.2766, 317.04, 697.3577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 680.2766, 413.52, 697.3577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 680.2766, 510, 697.3577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 680.2766, 606.48, 697.3577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 663.1954, 606.48, 680.2766 ], "cells": [ { "location": [ 27.6, 663.1954, 124.08, 680.2766 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 663.1954, 220.56, 680.2766 ], "text": "127,890,900", "html_text": "127,890,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 663.1954, 317.04, 680.2766 ], "text": "128,741,400", "html_text": "128,741,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 663.1954, 413.52, 680.2766 ], "text": "130,279,700", "html_text": "130,279,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 663.1954, 510, 680.2766 ], "text": "130,207,200", "html_text": "130,207,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 663.1954, 606.48, 680.2766 ], "text": "131,292,400", "html_text": "131,292,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 646.1143, 606.48, 663.1954 ], "cells": [ { "location": [ 27.6, 646.1143, 124.08, 663.1954 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 646.1143, 220.56, 663.1954 ], "text": "1,106,400", "html_text": "1,106,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 646.1143, 317.04, 663.1954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 646.1143, 413.52, 663.1954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 646.1143, 510, 663.1954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 646.1143, 606.48, 663.1954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 629.0331, 606.48, 646.1143 ], "cells": [ { "location": [ 27.6, 629.0331, 124.08, 646.1143 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 629.0331, 220.56, 646.1143 ], "text": "170,000", "html_text": "170,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 629.0331, 317.04, 646.1143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 629.0331, 413.52, 646.1143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 629.0331, 510, 646.1143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 629.0331, 606.48, 646.1143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 611.952, 606.48, 629.0331 ], "cells": [ { "location": [ 27.6, 611.952, 124.08, 629.0331 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 611.952, 220.56, 629.0331 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 611.952, 317.04, 629.0331 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 611.952, 413.52, 629.0331 ], "text": "(764,500)", "html_text": "(764,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 611.952, 510, 629.0331 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 611.952, 606.48, 629.0331 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 594.8709, 606.48, 611.952 ], "cells": [ { "location": [ 27.6, 594.8709, 124.08, 611.952 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 594.8709, 220.56, 611.952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 594.8709, 317.04, 611.952 ], "text": "1,562,200", "html_text": "1,562,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 594.8709, 413.52, 611.952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 594.8709, 510, 611.952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 594.8709, 606.48, 611.952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 577.7897, 606.48, 594.8709 ], "cells": [ { "location": [ 27.6, 577.7897, 124.08, 594.8709 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 577.7897, 220.56, 594.8709 ], "text": "129,167,300", "html_text": "129,167,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 577.7897, 317.04, 594.8709 ], "text": "130,303,600", "html_text": "130,303,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 577.7897, 413.52, 594.8709 ], "text": "129,515,200", "html_text": "129,515,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 577.7897, 510, 594.8709 ], "text": "130,207,200", "html_text": "130,207,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 577.7897, 606.48, 594.8709 ], "text": "131,292,400", "html_text": "131,292,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 560.7086, 606.48, 577.7897 ], "cells": [ { "location": [ 27.6, 560.7086, 124.08, 577.7897 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 560.7086, 220.56, 577.7897 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 560.7086, 317.04, 577.7897 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 560.7086, 413.52, 577.7897 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 560.7086, 510, 577.7897 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 560.7086, 606.48, 577.7897 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 543.6274, 606.48, 560.7086 ], "cells": [ { "location": [ 27.6, 543.6274, 124.08, 560.7086 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 543.6274, 220.56, 560.7086 ], "text": "7,605,990", "html_text": "7,605,990", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 543.6274, 317.04, 560.7086 ], "text": "5,390,913", "html_text": "5,390,913", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 543.6274, 413.52, 560.7086 ], "text": "2,712,900", "html_text": "2,712,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 543.6274, 510, 560.7086 ], "text": "3,249,900", "html_text": "3,249,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 543.6274, 606.48, 560.7086 ], "text": "3,610,500", "html_text": "3,610,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 526.5463, 606.48, 543.6274 ], "cells": [ { "location": [ 27.6, 526.5463, 124.08, 543.6274 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 526.5463, 220.56, 543.6274 ], "text": "451,484", "html_text": "451,484", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 526.5463, 317.04, 543.6274 ], "text": "531,982", "html_text": "531,982", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 526.5463, 413.52, 543.6274 ], "text": "1,050,000", "html_text": "1,050,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 526.5463, 510, 543.6274 ], "text": "1,600,000", "html_text": "1,600,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 526.5463, 606.48, 543.6274 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 509.4651, 606.48, 526.5463 ], "cells": [ { "location": [ 27.6, 509.4651, 124.08, 526.5463 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 509.4651, 220.56, 526.5463 ], "text": "16,781,765", "html_text": "16,781,765", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 509.4651, 317.04, 526.5463 ], "text": "16,864,957", "html_text": "16,864,957", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 509.4651, 413.52, 526.5463 ], "text": "19,000,000", "html_text": "19,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 509.4651, 510, 526.5463 ], "text": "19,000,000", "html_text": "19,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 509.4651, 606.48, 526.5463 ], "text": "19,000,000", "html_text": "19,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 492.384, 606.48, 509.4651 ], "cells": [ { "location": [ 27.6, 492.384, 124.08, 509.4651 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 492.384, 220.56, 509.4651 ], "text": "24,839,240", "html_text": "24,839,240", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 492.384, 317.04, 509.4651 ], "text": "22,787,852", "html_text": "22,787,852", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 492.384, 413.52, 509.4651 ], "text": "22,762,900", "html_text": "22,762,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 492.384, 510, 509.4651 ], "text": "23,849,900", "html_text": "23,849,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 492.384, 606.48, 509.4651 ], "text": "24,610,500", "html_text": "24,610,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 475.3029, 606.48, 492.384 ], "cells": [ { "location": [ 27.6, 475.3029, 124.08, 492.384 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 475.3029, 220.56, 492.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 475.3029, 317.04, 492.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 475.3029, 413.52, 492.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 475.3029, 510, 492.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 475.3029, 606.48, 492.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 458.2217, 606.48, 475.3029 ], "cells": [ { "location": [ 27.6, 458.2217, 124.08, 475.3029 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 458.2217, 220.56, 475.3029 ], "text": "2,364,105", "html_text": "2,364,105", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 458.2217, 317.04, 475.3029 ], "text": "2,365,529", "html_text": "2,365,529", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 458.2217, 413.52, 475.3029 ], "text": "2,420,500", "html_text": "2,420,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 458.2217, 510, 475.3029 ], "text": "2,420,500", "html_text": "2,420,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 458.2217, 606.48, 475.3029 ], "text": "1,850,500", "html_text": "1,850,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 441.1406, 606.48, 458.2217 ], "cells": [ { "location": [ 27.6, 441.1406, 124.08, 458.2217 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 441.1406, 220.56, 458.2217 ], "text": "21,992,379", "html_text": "21,992,379", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 441.1406, 317.04, 458.2217 ], "text": "23,927,317", "html_text": "23,927,317", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 441.1406, 413.52, 458.2217 ], "text": "22,100,000", "html_text": "22,100,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 441.1406, 510, 458.2217 ], "text": "22,915,300", "html_text": "22,915,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 441.1406, 606.48, 458.2217 ], "text": "22,820,800", "html_text": "22,820,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 424.0594, 606.48, 441.1406 ], "cells": [ { "location": [ 27.6, 424.0594, 124.08, 441.1406 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 424.0594, 220.56, 441.1406 ], "text": "24,356,484", "html_text": "24,356,484", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 424.0594, 317.04, 441.1406 ], "text": "26,292,846", "html_text": "26,292,846", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 424.0594, 413.52, 441.1406 ], "text": "24,520,500", "html_text": "24,520,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 424.0594, 510, 441.1406 ], "text": "25,335,800", "html_text": "25,335,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 424.0594, 606.48, 441.1406 ], "text": "24,671,300", "html_text": "24,671,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 406.9783, 606.48, 424.0594 ], "cells": [ { "location": [ 27.6, 406.9783, 124.08, 424.0594 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 406.9783, 220.56, 424.0594 ], "text": "178,363,023", "html_text": "178,363,023", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 406.9783, 317.04, 424.0594 ], "text": "179,384,298", "html_text": "179,384,298", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 406.9783, 413.52, 424.0594 ], "text": "176,798,600", "html_text": "176,798,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 406.9783, 510, 424.0594 ], "text": "179,392,900", "html_text": "179,392,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 406.9783, 606.48, 424.0594 ], "text": "180,574,200", "html_text": "180,574,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 389.8971, 606.48, 406.9783 ], "cells": [ { "location": [ 27.6, 389.8971, 124.08, 406.9783 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 389.8971, 220.56, 406.9783 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 389.8971, 317.04, 406.9783 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 389.8971, 413.52, 406.9783 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 389.8971, 510, 406.9783 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 389.8971, 606.48, 406.9783 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 372.816, 606.48, 389.8971 ], "cells": [ { "location": [ 27.6, 372.816, 124.08, 389.8971 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 372.816, 220.56, 389.8971 ], "text": "46,019,417", "html_text": "46,019,417", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 372.816, 317.04, 389.8971 ], "text": "47,422,890", "html_text": "47,422,890", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 372.816, 413.52, 389.8971 ], "text": "51,135,800", "html_text": "51,135,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 372.816, 510, 389.8971 ], "text": "52,894,200", "html_text": "52,894,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 372.816, 606.48, 389.8971 ], "text": "54,437,400", "html_text": "54,437,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 355.7349, 606.48, 372.816 ], "cells": [ { "location": [ 27.6, 355.7349, 124.08, 372.816 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 355.7349, 220.56, 372.816 ], "text": "10,612,705", "html_text": "10,612,705", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 355.7349, 317.04, 372.816 ], "text": "10,733,546", "html_text": "10,733,546", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 355.7349, 413.52, 372.816 ], "text": "5,500,600", "html_text": "5,500,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 355.7349, 510, 372.816 ], "text": "5,561,300", "html_text": "5,561,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 355.7349, 606.48, 372.816 ], "text": "7,857,500", "html_text": "7,857,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 338.6537, 606.48, 355.7349 ], "cells": [ { "location": [ 27.6, 338.6537, 124.08, 355.7349 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 338.6537, 220.56, 355.7349 ], "text": "113,880,653", "html_text": "113,880,653", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 338.6537, 317.04, 355.7349 ], "text": "116,049,955", "html_text": "116,049,955", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 338.6537, 413.52, 355.7349 ], "text": "114,491,800", "html_text": "114,491,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 338.6537, 510, 355.7349 ], "text": "115,476,400", "html_text": "115,476,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 338.6537, 606.48, 355.7349 ], "text": "116,968,300", "html_text": "116,968,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 321.5726, 606.48, 338.6537 ], "cells": [ { "location": [ 27.6, 321.5726, 124.08, 338.6537 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 321.5726, 220.56, 338.6537 ], "text": "150", "html_text": "150", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 321.5726, 317.04, 338.6537 ], "text": "44,505", "html_text": "44,505", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 321.5726, 413.52, 338.6537 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 321.5726, 510, 338.6537 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 321.5726, 606.48, 338.6537 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 304.4914, 606.48, 321.5726 ], "cells": [ { "location": [ 27.6, 304.4914, 124.08, 321.5726 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 304.4914, 220.56, 321.5726 ], "text": "93,000", "html_text": "93,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 304.4914, 317.04, 321.5726 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 304.4914, 413.52, 321.5726 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 304.4914, 510, 321.5726 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 304.4914, 606.48, 321.5726 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 287.4103, 606.48, 304.4914 ], "cells": [ { "location": [ 27.6, 287.4103, 124.08, 304.4914 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 287.4103, 220.56, 304.4914 ], "text": "170,605,925", "html_text": "170,605,925", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 287.4103, 317.04, 304.4914 ], "text": "174,250,896", "html_text": "174,250,896", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 287.4103, 413.52, 304.4914 ], "text": "171,128,200", "html_text": "171,128,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 287.4103, 510, 304.4914 ], "text": "173,931,900", "html_text": "173,931,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 287.4103, 606.48, 304.4914 ], "text": "179,263,200", "html_text": "179,263,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 270.3291, 606.48, 287.4103 ], "cells": [ { "location": [ 27.6, 270.3291, 124.08, 287.4103 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 270.3291, 220.56, 287.4103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 270.3291, 317.04, 287.4103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 270.3291, 413.52, 287.4103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 270.3291, 510, 287.4103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 270.3291, 606.48, 287.4103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 253.248, 606.48, 270.3291 ], "cells": [ { "location": [ 27.6, 253.248, 124.08, 270.3291 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 253.248, 220.56, 270.3291 ], "text": "129,166,645", "html_text": "129,166,645", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 253.248, 317.04, 270.3291 ], "text": "130,303,600", "html_text": "130,303,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 253.248, 413.52, 270.3291 ], "text": "129,515,200", "html_text": "129,515,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 253.248, 510, 270.3291 ], "text": "130,207,200", "html_text": "130,207,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 253.248, 606.48, 270.3291 ], "text": "131,292,400", "html_text": "131,292,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 236.1669, 606.48, 253.248 ], "cells": [ { "location": [ 27.6, 236.1669, 124.08, 253.248 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 236.1669, 220.56, 253.248 ], "text": "19,448,327", "html_text": "19,448,327", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 236.1669, 317.04, 253.248 ], "text": "20,074,958", "html_text": "20,074,958", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 236.1669, 413.52, 253.248 ], "text": "19,513,000", "html_text": "19,513,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 236.1669, 510, 253.248 ], "text": "20,239,400", "html_text": "20,239,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 236.1669, 606.48, 253.248 ], "text": "24,609,700", "html_text": "24,609,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 219.0857, 606.48, 236.1669 ], "cells": [ { "location": [ 27.6, 219.0857, 124.08, 236.1669 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 219.0857, 220.56, 236.1669 ], "text": "21,990,954", "html_text": "21,990,954", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 219.0857, 317.04, 236.1669 ], "text": "23,872,338", "html_text": "23,872,338", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 219.0857, 413.52, 236.1669 ], "text": "22,100,000", "html_text": "22,100,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 219.0857, 510, 236.1669 ], "text": "23,485,300", "html_text": "23,485,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 219.0857, 606.48, 236.1669 ], "text": "23,361,100", "html_text": "23,361,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 202.0046, 606.48, 219.0857 ], "cells": [ { "location": [ 27.6, 202.0046, 124.08, 219.0857 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 202.0046, 220.56, 219.0857 ], "text": "170,605,925", "html_text": "170,605,925", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 202.0046, 317.04, 219.0857 ], "text": "174,250,896", "html_text": "174,250,896", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 202.0046, 413.52, 219.0857 ], "text": "171,128,200", "html_text": "171,128,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 202.0046, 510, 219.0857 ], "text": "173,931,900", "html_text": "173,931,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 202.0046, 606.48, 219.0857 ], "text": "179,263,200", "html_text": "179,263,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 184.9234, 606.48, 202.0046 ], "cells": [ { "location": [ 27.6, 184.9234, 124.08, 202.0046 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 184.9234, 220.56, 202.0046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 184.9234, 317.04, 202.0046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 184.9234, 413.52, 202.0046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 184.9234, 510, 202.0046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 184.9234, 606.48, 202.0046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 167.8423, 606.48, 184.9234 ], "cells": [ { "location": [ 27.6, 167.8423, 124.08, 184.9234 ], "text": "Area Technology Center State Funds", "html_text": "Area Technology Center State Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 167.8423, 220.56, 184.9234 ], "text": "19,135,341", "html_text": "19,135,341", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 167.8423, 317.04, 184.9234 ], "text": "19,438,942", "html_text": "19,438,942", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 167.8423, 413.52, 184.9234 ], "text": "18,000,000", "html_text": "18,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 167.8423, 510, 184.9234 ], "text": "18,426,800", "html_text": "18,426,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 167.8423, 606.48, 184.9234 ], "text": "21,467,000", "html_text": "21,467,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.6, 150.7611, 606.48, 167.8423 ], "cells": [ { "location": [ 27.6, 150.7611, 124.08, 167.8423 ], "text": "Career & Technical Education & Student Transition", "html_text": "Career & Technical Education & Student Transition", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 150.7611, 220.56, 167.8423 ], "text": "151,470,584", "html_text": "151,470,584", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 150.7611, 317.04, 167.8423 ], "text": "154,811,954", "html_text": "154,811,954", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 150.7611, 413.52, 167.8423 ], "text": "153,128,200", "html_text": "153,128,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 150.7611, 510, 167.8423 ], "text": "155,505,100", "html_text": "155,505,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 150.7611, 606.48, 167.8423 ], "text": "157,796,200", "html_text": "157,796,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.6, 133.68, 606.48, 150.7611 ], "cells": [ { "location": [ 27.6, 133.68, 124.08, 150.7611 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 133.68, 220.56, 150.7611 ], "text": "170,605,925", "html_text": "170,605,925", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 133.68, 317.04, 150.7611 ], "text": "174,250,896", "html_text": "174,250,896", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 133.68, 413.52, 150.7611 ], "text": "171,128,200", "html_text": "171,128,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 133.68, 510, 150.7611 ], "text": "173,931,900", "html_text": "173,931,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 133.68, 606.48, 150.7611 ], "text": "179,263,200", "html_text": "179,263,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 35, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 100, "type": "TEXT", "location": { "l": 25.2, "t": 121.44, "r": 592.56, "b": 34.8 }, "text": "The Office of Career and Technical Education provides occupational-specific education and training for Kentucky's citizens in order to develop a skilled and versatile workforce. The main responsibility is providing education and technical training to youth and incumbent workers that match the needs of Kentucky business and industry. The Office of Career and Technical Education manages 50 area technology centers. These area technology centers prepare students for postsecondary technical training leading to a certificate or an associate's degree, academic pursuits at a four-year college or university, or entry into the labor market with an industry-recognized qualification. The Office of Career and Technical Education is also responsible for programs under the Carl D. Perkins Vocational and Applied Technology Education Act of 1998 (Public Law 105-332).", "reading_order": 2 }, { "page": 100, "type": "TEXT", "location": { "l": 310.8, "t": 18.48, "r": 322.8, "b": 8.88 }, "text": "89", "reading_order": 3 } ] }, { "page": 101, "items": [ { "page": 101, "type": "TITLE", "location": { "l": 26.4, "t": 765.36, "r": 60.24, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 101, "type": "TEXT", "location": { "l": 25.92, "t": 743.76, "r": 575.52, "b": 718.32 }, "text": "The base budget includes General Fund in the amount of $654,500 in each fiscal year to support U.S. Army Junior Reserve Officers' Training Corps pilot program consultants.", "reading_order": 1 }, { "page": 101, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.56, "b": 9.12 }, "text": "90", "reading_order": 2 } ] }, { "page": 102, "items": [ { "page": 102, "type": "TABLE", "location": { "l": 28.08, "t": 762.72, "r": 604.8, "b": 344.64 }, "text": "
Department of Education Learning and Results Services Local District Health and Life Insurance
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation850,614,600944,316,3001,078,212,5001,025,712,5001,246,943,800
Continuing Approp-General Fund(36,715,000)98,310,700
Other
Total General Fund850,614,600944,316,3001,041,497,5001,124,023,2001,246,943,800
Restricted Funds
Non-Revenue Receipts52,500,00032,271,000
Total Restricted Funds52,500,00032,271,000
TOTAL SOURCE OF FUNDS850,614,600944,316,3001,041,497,5001,176,523,2001,279,214,800
EXPENDITURES BY CLASS
Grants Loans Benefits850,397,267944,108,605943,186,8001,176,523,2001,279,214,800
TOTAL EXPENDITURES850,397,267944,108,605943,186,8001,176,523,2001,279,214,800
EXPENDITURES BY FUND SOURCE
General Fund850,397,267944,108,605943,186,8001,124,023,2001,246,943,800
Restricted Fund52,500,00032,271,000
TOTAL EXPENDITURES850,397,267944,108,605943,186,8001,176,523,2001,279,214,800
EXPENDITURES BY UNIT
Local District Life Insurance1,173,6671,183,3051,391,0001,391,0001,391,000
Local District Health Insurance849,223,600942,925,300941,795,8001,175,132,2001,277,823,800
TOTAL EXPENDITURES850,397,267944,108,605943,186,8001,176,523,2001,279,214,800
", "rows": [ { "row_index": 0, "location": [ 28.08, 744.5426, 604.8, 762.72 ], "cells": [ { "location": [ 28.08, 744.5426, 124.2, 762.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 744.5426, 604.8, 762.72 ], "text": "Department of Education Learning and Results Services Local District Health and Life Insurance", "html_text": "Department of Education Learning and Results Services Local District Health and Life Insurance", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 726.3652, 604.8, 744.5426 ], "cells": [ { "location": [ 28.08, 726.3652, 124.2, 744.5426 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 726.3652, 220.32, 744.5426 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 726.3652, 316.44, 744.5426 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 726.3652, 412.56, 744.5426 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 726.3652, 508.68, 744.5426 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 726.3652, 604.8, 744.5426 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 708.1878, 604.8, 726.3652 ], "cells": [ { "location": [ 28.08, 708.1878, 124.2, 726.3652 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 708.1878, 220.32, 726.3652 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 708.1878, 316.44, 726.3652 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 708.1878, 412.56, 726.3652 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 708.1878, 508.68, 726.3652 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 708.1878, 604.8, 726.3652 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 690.0104, 604.8, 708.1878 ], "cells": [ { "location": [ 28.08, 690.0104, 124.2, 708.1878 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 690.0104, 220.32, 708.1878 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 690.0104, 316.44, 708.1878 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 690.0104, 412.56, 708.1878 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 690.0104, 508.68, 708.1878 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 690.0104, 604.8, 708.1878 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 671.833, 604.8, 690.0104 ], "cells": [ { "location": [ 28.08, 671.833, 124.2, 690.0104 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 671.833, 220.32, 690.0104 ], "text": "850,614,600", "html_text": "850,614,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 671.833, 316.44, 690.0104 ], "text": "944,316,300", "html_text": "944,316,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 671.833, 412.56, 690.0104 ], "text": "1,078,212,500", "html_text": "1,078,212,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 671.833, 508.68, 690.0104 ], "text": "1,025,712,500", "html_text": "1,025,712,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 671.833, 604.8, 690.0104 ], "text": "1,246,943,800", "html_text": "1,246,943,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 653.6557, 604.8, 671.833 ], "cells": [ { "location": [ 28.08, 653.6557, 124.2, 671.833 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 653.6557, 220.32, 671.833 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 653.6557, 316.44, 671.833 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 653.6557, 412.56, 671.833 ], "text": "(36,715,000)", "html_text": "(36,715,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 653.6557, 508.68, 671.833 ], "text": "98,310,700", "html_text": "98,310,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 653.6557, 604.8, 671.833 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 635.4783, 604.8, 653.6557 ], "cells": [ { "location": [ 28.08, 635.4783, 124.2, 653.6557 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 635.4783, 220.32, 653.6557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 635.4783, 316.44, 653.6557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 635.4783, 412.56, 653.6557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 635.4783, 508.68, 653.6557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 635.4783, 604.8, 653.6557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 617.3009, 604.8, 635.4783 ], "cells": [ { "location": [ 28.08, 617.3009, 124.2, 635.4783 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 617.3009, 220.32, 635.4783 ], "text": "850,614,600", "html_text": "850,614,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 617.3009, 316.44, 635.4783 ], "text": "944,316,300", "html_text": "944,316,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 617.3009, 412.56, 635.4783 ], "text": "1,041,497,500", "html_text": "1,041,497,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 617.3009, 508.68, 635.4783 ], "text": "1,124,023,200", "html_text": "1,124,023,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 617.3009, 604.8, 635.4783 ], "text": "1,246,943,800", "html_text": "1,246,943,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 599.1235, 604.8, 617.3009 ], "cells": [ { "location": [ 28.08, 599.1235, 124.2, 617.3009 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 599.1235, 220.32, 617.3009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 599.1235, 316.44, 617.3009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 599.1235, 412.56, 617.3009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 599.1235, 508.68, 617.3009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 599.1235, 604.8, 617.3009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 580.9461, 604.8, 599.1235 ], "cells": [ { "location": [ 28.08, 580.9461, 124.2, 599.1235 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 580.9461, 220.32, 599.1235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 580.9461, 316.44, 599.1235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 580.9461, 412.56, 599.1235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 580.9461, 508.68, 599.1235 ], "text": "52,500,000", "html_text": "52,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 580.9461, 604.8, 599.1235 ], "text": "32,271,000", "html_text": "32,271,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 562.7687, 604.8, 580.9461 ], "cells": [ { "location": [ 28.08, 562.7687, 124.2, 580.9461 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 562.7687, 220.32, 580.9461 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 562.7687, 316.44, 580.9461 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 562.7687, 412.56, 580.9461 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 562.7687, 508.68, 580.9461 ], "text": "52,500,000", "html_text": "52,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 562.7687, 604.8, 580.9461 ], "text": "32,271,000", "html_text": "32,271,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 544.5913, 604.8, 562.7687 ], "cells": [ { "location": [ 28.08, 544.5913, 124.2, 562.7687 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 544.5913, 220.32, 562.7687 ], "text": "850,614,600", "html_text": "850,614,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 544.5913, 316.44, 562.7687 ], "text": "944,316,300", "html_text": "944,316,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 544.5913, 412.56, 562.7687 ], "text": "1,041,497,500", "html_text": "1,041,497,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 544.5913, 508.68, 562.7687 ], "text": "1,176,523,200", "html_text": "1,176,523,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 544.5913, 604.8, 562.7687 ], "text": "1,279,214,800", "html_text": "1,279,214,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 526.4139, 604.8, 544.5913 ], "cells": [ { "location": [ 28.08, 526.4139, 124.2, 544.5913 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 526.4139, 220.32, 544.5913 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 526.4139, 316.44, 544.5913 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 526.4139, 412.56, 544.5913 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 526.4139, 508.68, 544.5913 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 526.4139, 604.8, 544.5913 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 508.2365, 604.8, 526.4139 ], "cells": [ { "location": [ 28.08, 508.2365, 124.2, 526.4139 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 508.2365, 220.32, 526.4139 ], "text": "850,397,267", "html_text": "850,397,267", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 508.2365, 316.44, 526.4139 ], "text": "944,108,605", "html_text": "944,108,605", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 508.2365, 412.56, 526.4139 ], "text": "943,186,800", "html_text": "943,186,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 508.2365, 508.68, 526.4139 ], "text": "1,176,523,200", "html_text": "1,176,523,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 508.2365, 604.8, 526.4139 ], "text": "1,279,214,800", "html_text": "1,279,214,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 490.0591, 604.8, 508.2365 ], "cells": [ { "location": [ 28.08, 490.0591, 124.2, 508.2365 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 490.0591, 220.32, 508.2365 ], "text": "850,397,267", "html_text": "850,397,267", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 490.0591, 316.44, 508.2365 ], "text": "944,108,605", "html_text": "944,108,605", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 490.0591, 412.56, 508.2365 ], "text": "943,186,800", "html_text": "943,186,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 490.0591, 508.68, 508.2365 ], "text": "1,176,523,200", "html_text": "1,176,523,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 490.0591, 604.8, 508.2365 ], "text": "1,279,214,800", "html_text": "1,279,214,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 471.8817, 604.8, 490.0591 ], "cells": [ { "location": [ 28.08, 471.8817, 124.2, 490.0591 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 471.8817, 220.32, 490.0591 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 471.8817, 316.44, 490.0591 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 471.8817, 412.56, 490.0591 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 471.8817, 508.68, 490.0591 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 471.8817, 604.8, 490.0591 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 453.7043, 604.8, 471.8817 ], "cells": [ { "location": [ 28.08, 453.7043, 124.2, 471.8817 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 453.7043, 220.32, 471.8817 ], "text": "850,397,267", "html_text": "850,397,267", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 453.7043, 316.44, 471.8817 ], "text": "944,108,605", "html_text": "944,108,605", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 453.7043, 412.56, 471.8817 ], "text": "943,186,800", "html_text": "943,186,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 453.7043, 508.68, 471.8817 ], "text": "1,124,023,200", "html_text": "1,124,023,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 453.7043, 604.8, 471.8817 ], "text": "1,246,943,800", "html_text": "1,246,943,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 435.527, 604.8, 453.7043 ], "cells": [ { "location": [ 28.08, 435.527, 124.2, 453.7043 ], "text": "Restricted Fund", "html_text": "Restricted Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 435.527, 220.32, 453.7043 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 435.527, 316.44, 453.7043 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 435.527, 412.56, 453.7043 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 435.527, 508.68, 453.7043 ], "text": "52,500,000", "html_text": "52,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 435.527, 604.8, 453.7043 ], "text": "32,271,000", "html_text": "32,271,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 417.3496, 604.8, 435.527 ], "cells": [ { "location": [ 28.08, 417.3496, 124.2, 435.527 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 417.3496, 220.32, 435.527 ], "text": "850,397,267", "html_text": "850,397,267", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 417.3496, 316.44, 435.527 ], "text": "944,108,605", "html_text": "944,108,605", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 417.3496, 412.56, 435.527 ], "text": "943,186,800", "html_text": "943,186,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 417.3496, 508.68, 435.527 ], "text": "1,176,523,200", "html_text": "1,176,523,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 417.3496, 604.8, 435.527 ], "text": "1,279,214,800", "html_text": "1,279,214,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 399.1722, 604.8, 417.3496 ], "cells": [ { "location": [ 28.08, 399.1722, 124.2, 417.3496 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 399.1722, 220.32, 417.3496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 399.1722, 316.44, 417.3496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 399.1722, 412.56, 417.3496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 399.1722, 508.68, 417.3496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 399.1722, 604.8, 417.3496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 380.9948, 604.8, 399.1722 ], "cells": [ { "location": [ 28.08, 380.9948, 124.2, 399.1722 ], "text": "Local District Life Insurance", "html_text": "Local District Life Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 380.9948, 220.32, 399.1722 ], "text": "1,173,667", "html_text": "1,173,667", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 380.9948, 316.44, 399.1722 ], "text": "1,183,305", "html_text": "1,183,305", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 380.9948, 412.56, 399.1722 ], "text": "1,391,000", "html_text": "1,391,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 380.9948, 508.68, 399.1722 ], "text": "1,391,000", "html_text": "1,391,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 380.9948, 604.8, 399.1722 ], "text": "1,391,000", "html_text": "1,391,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.08, 362.8174, 604.8, 380.9948 ], "cells": [ { "location": [ 28.08, 362.8174, 124.2, 380.9948 ], "text": "Local District Health Insurance", "html_text": "Local District Health Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 362.8174, 220.32, 380.9948 ], "text": "849,223,600", "html_text": "849,223,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 362.8174, 316.44, 380.9948 ], "text": "942,925,300", "html_text": "942,925,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 362.8174, 412.56, 380.9948 ], "text": "941,795,800", "html_text": "941,795,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 362.8174, 508.68, 380.9948 ], "text": "1,175,132,200", "html_text": "1,175,132,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 362.8174, 604.8, 380.9948 ], "text": "1,277,823,800", "html_text": "1,277,823,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.08, 344.64, 604.8, 362.8174 ], "cells": [ { "location": [ 28.08, 344.64, 124.2, 362.8174 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 344.64, 220.32, 362.8174 ], "text": "850,397,267", "html_text": "850,397,267", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 344.64, 316.44, 362.8174 ], "text": "944,108,605", "html_text": "944,108,605", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 344.64, 412.56, 362.8174 ], "text": "943,186,800", "html_text": "943,186,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.56, 344.64, 508.68, 362.8174 ], "text": "1,176,523,200", "html_text": "1,176,523,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.68, 344.64, 604.8, 362.8174 ], "text": "1,279,214,800", "html_text": "1,279,214,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 23, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 102, "type": "TITLE", "location": { "l": 27.12, "t": 331.44, "r": 166.08, "b": 317.76 }, "text": "Local District Health Insurance", "reading_order": 1, "level": 2 }, { "page": 102, "type": "TEXT", "location": { "l": 25.68, "t": 308.88, "r": 605.04, "b": 258.72 }, "text": "Employees of local school districts have the option of participating in the Kentucky Employees' Health Plan (KEHP). KEHP is a self-insured program providing health insurance benefits to the employees and retirees of the Commonwealth of Kentucky, as well as local school boards, local health departments, and other quasi governmental agencies. School district employees make up the largest portion of public employees covered by the KEHP.", "reading_order": 2 }, { "page": 102, "type": "TITLE", "location": { "l": 27.12, "t": 251.28, "r": 179.04, "b": 237.84 }, "text": "Local District Life Insurance Fund", "reading_order": 3, "level": 2 }, { "page": 102, "type": "TEXT", "location": { "l": 25.92, "t": 229.2, "r": 575.28, "b": 203.52 }, "text": "Funds in this program are used to pay, on behalf of school districts, the employer's portion of life insurance premiums to the Personnel Cabinet for full-time, qualified school district employees.", "reading_order": 4 }, { "page": 102, "type": "TITLE", "location": { "l": 26.88, "t": 194.88, "r": 59.76, "b": 181.68 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 102, "type": "TEXT", "location": { "l": 26.4, "t": 172.8, "r": 603.12, "b": 134.88 }, "text": "The health insurance budget for fiscal year 2027 includes $98,310,700 in unexpended funds carried over from fiscal year 2026. In fiscal years 2027 and 2028, the health insurance budget is supplemented with a portion of the prior year collections from sports wagering revenue, in the amount of $52,500,000 in fiscal year 2027 and $32,271,000 in fiscal year 2028.", "reading_order": 6 }, { "page": 102, "type": "TEXT", "location": { "l": 311.04, "t": 18.72, "r": 321.84, "b": 8.88 }, "text": "91", "reading_order": 7 } ] }, { "page": 103, "items": [ { "page": 103, "type": "TEXT", "location": { "l": 46.56, "t": 467.04, "r": 587.04, "b": 422.88 }, "text": "Education and Labor", "reading_order": 0 } ] }, { "page": 104, "items": [ { "page": 104, "type": "TEXT", "location": { "l": 264.48, "t": 766.08, "r": 368.4, "b": 753.84 }, "text": "Education and Labor", "reading_order": 0 }, { "page": 104, "type": "TABLE", "location": { "l": 26.88, "t": 761.52, "r": 608.64, "b": 112.56 }, "text": "
Education and Labor
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation84,992,80089,010,00087,103,90087,279,40088,485,900
State Salary and Compensation Allocation1,937,5008,50024,700
Special Appropriation3,500,000
Continuing Approp-General Fund7,487,3237,966,9723,701,100
Budget Reduction-General Fund(1,960,000)
Reorganization Adjustment2,500,000
Total General Fund100,417,62396,985,47288,869,70087,279,40088,485,900
Tobacco Fund
Tobacco Settlement - Phase I1,400,0001,200,0001,200,0001,200,0001,200,000
Continuing Approp-Tob Settlement13,741,82511,754,7318,418,3005,112,2002,556,100
Other983,326773,670
Total Tobacco Fund16,125,15113,728,4019,618,3006,312,2003,756,100
Restricted Funds
Balance Forward33,143,25355,653,47281,976,70041,255,30040,366,400
Current Receipts86,475,40081,752,66670,274,20069,180,40069,885,900
Non-Revenue Receipts101,022,459102,903,76297,962,300136,174,400137,130,700
Total Restricted Funds220,641,111240,309,901250,213,200246,610,100247,383,000
Federal Fund
Balance Forward(8,919,593)(4,104,667)(11,229,400)
Current Receipts459,741,479523,500,680589,731,400558,674,200561,248,600
Non-Revenue Receipts(342,341)(495,973)
Total Federal Fund450,479,545518,900,040578,502,000558,674,200561,248,600
TOTAL SOURCE OF FUNDS787,663,431869,923,814927,203,200898,875,900900,873,600
EXPENDITURES BY CLASS
Personnel Costs311,062,657307,478,401346,427,100339,226,400344,743,200
Operating Expenses50,355,60850,875,58552,889,50050,995,00050,994,700
Grants Loans Benefits352,255,397426,710,319480,811,000465,120,100464,617,100
Capital Outlay1,715,8421,858,462708,100611,900611,900
Construction62,27644,054
TOTAL EXPENDITURES715,451,780786,966,821880,835,700855,953,400860,966,900
EXPENDITURES BY FUND SOURCE
General Fund91,509,50893,194,21088,869,70087,279,40088,485,900
Tobacco Fund4,370,4215,310,0544,506,1003,756,1003,756,100
Restricted Funds164,987,639158,333,092208,957,900206,243,700207,476,300
Federal Fund454,584,212530,129,464578,502,000558,674,200561,248,600
TOTAL EXPENDITURES715,451,780786,966,821880,835,700855,953,400860,966,900
", "rows": [ { "row_index": 0, "location": [ 26.88, 745.296, 608.64, 761.52 ], "cells": [ { "location": [ 26.88, 745.296, 123.84, 761.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 745.296, 608.64, 761.52 ], "text": "Education and Labor", "html_text": "Education and Labor", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.88, 729.072, 608.64, 745.296 ], "cells": [ { "location": [ 26.88, 729.072, 123.84, 745.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 729.072, 220.8, 745.296 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 729.072, 317.76, 745.296 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 729.072, 414.72, 745.296 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 729.072, 511.68, 745.296 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 729.072, 608.64, 745.296 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.88, 712.848, 608.64, 729.072 ], "cells": [ { "location": [ 26.88, 712.848, 123.84, 729.072 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 712.848, 220.8, 729.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 712.848, 317.76, 729.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 712.848, 414.72, 729.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 712.848, 511.68, 729.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 712.848, 608.64, 729.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.88, 696.624, 608.64, 712.848 ], "cells": [ { "location": [ 26.88, 696.624, 123.84, 712.848 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 696.624, 220.8, 712.848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 696.624, 317.76, 712.848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 696.624, 414.72, 712.848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 696.624, 511.68, 712.848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 696.624, 608.64, 712.848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.88, 680.4, 608.64, 696.624 ], "cells": [ { "location": [ 26.88, 680.4, 123.84, 696.624 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 680.4, 220.8, 696.624 ], "text": "84,992,800", "html_text": "84,992,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 680.4, 317.76, 696.624 ], "text": "89,010,000", "html_text": "89,010,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 680.4, 414.72, 696.624 ], "text": "87,103,900", "html_text": "87,103,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 680.4, 511.68, 696.624 ], "text": "87,279,400", "html_text": "87,279,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 680.4, 608.64, 696.624 ], "text": "88,485,900", "html_text": "88,485,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.88, 664.176, 608.64, 680.4 ], "cells": [ { "location": [ 26.88, 664.176, 123.84, 680.4 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 664.176, 220.8, 680.4 ], "text": "1,937,500", "html_text": "1,937,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 664.176, 317.76, 680.4 ], "text": "8,500", "html_text": "8,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 664.176, 414.72, 680.4 ], "text": "24,700", "html_text": "24,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 664.176, 511.68, 680.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 664.176, 608.64, 680.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.88, 647.952, 608.64, 664.176 ], "cells": [ { "location": [ 26.88, 647.952, 123.84, 664.176 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 647.952, 220.8, 664.176 ], "text": "3,500,000", "html_text": "3,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 647.952, 317.76, 664.176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 647.952, 414.72, 664.176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 647.952, 511.68, 664.176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 647.952, 608.64, 664.176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.88, 631.728, 608.64, 647.952 ], "cells": [ { "location": [ 26.88, 631.728, 123.84, 647.952 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 631.728, 220.8, 647.952 ], "text": "7,487,323", "html_text": "7,487,323", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 631.728, 317.76, 647.952 ], "text": "7,966,972", "html_text": "7,966,972", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 631.728, 414.72, 647.952 ], "text": "3,701,100", "html_text": "3,701,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 631.728, 511.68, 647.952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 631.728, 608.64, 647.952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.88, 615.504, 608.64, 631.728 ], "cells": [ { "location": [ 26.88, 615.504, 123.84, 631.728 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 615.504, 220.8, 631.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 615.504, 317.76, 631.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 615.504, 414.72, 631.728 ], "text": "(1,960,000)", "html_text": "(1,960,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 615.504, 511.68, 631.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 615.504, 608.64, 631.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.88, 599.28, 608.64, 615.504 ], "cells": [ { "location": [ 26.88, 599.28, 123.84, 615.504 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 599.28, 220.8, 615.504 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 599.28, 317.76, 615.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 599.28, 414.72, 615.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 599.28, 511.68, 615.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 599.28, 608.64, 615.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.88, 583.056, 608.64, 599.28 ], "cells": [ { "location": [ 26.88, 583.056, 123.84, 599.28 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 583.056, 220.8, 599.28 ], "text": "100,417,623", "html_text": "100,417,623", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 583.056, 317.76, 599.28 ], "text": "96,985,472", "html_text": "96,985,472", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 583.056, 414.72, 599.28 ], "text": "88,869,700", "html_text": "88,869,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 583.056, 511.68, 599.28 ], "text": "87,279,400", "html_text": "87,279,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 583.056, 608.64, 599.28 ], "text": "88,485,900", "html_text": "88,485,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.88, 566.832, 608.64, 583.056 ], "cells": [ { "location": [ 26.88, 566.832, 123.84, 583.056 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 566.832, 220.8, 583.056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 566.832, 317.76, 583.056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 566.832, 414.72, 583.056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 566.832, 511.68, 583.056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 566.832, 608.64, 583.056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.88, 550.608, 608.64, 566.832 ], "cells": [ { "location": [ 26.88, 550.608, 123.84, 566.832 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 550.608, 220.8, 566.832 ], "text": "1,400,000", "html_text": "1,400,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 550.608, 317.76, 566.832 ], "text": "1,200,000", "html_text": "1,200,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 550.608, 414.72, 566.832 ], "text": "1,200,000", "html_text": "1,200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 550.608, 511.68, 566.832 ], "text": "1,200,000", "html_text": "1,200,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 550.608, 608.64, 566.832 ], "text": "1,200,000", "html_text": "1,200,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.88, 534.384, 608.64, 550.608 ], "cells": [ { "location": [ 26.88, 534.384, 123.84, 550.608 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 534.384, 220.8, 550.608 ], "text": "13,741,825", "html_text": "13,741,825", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 534.384, 317.76, 550.608 ], "text": "11,754,731", "html_text": "11,754,731", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 534.384, 414.72, 550.608 ], "text": "8,418,300", "html_text": "8,418,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 534.384, 511.68, 550.608 ], "text": "5,112,200", "html_text": "5,112,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 534.384, 608.64, 550.608 ], "text": "2,556,100", "html_text": "2,556,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.88, 518.16, 608.64, 534.384 ], "cells": [ { "location": [ 26.88, 518.16, 123.84, 534.384 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 518.16, 220.8, 534.384 ], "text": "983,326", "html_text": "983,326", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 518.16, 317.76, 534.384 ], "text": "773,670", "html_text": "773,670", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 518.16, 414.72, 534.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 518.16, 511.68, 534.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 518.16, 608.64, 534.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.88, 501.936, 608.64, 518.16 ], "cells": [ { "location": [ 26.88, 501.936, 123.84, 518.16 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 501.936, 220.8, 518.16 ], "text": "16,125,151", "html_text": "16,125,151", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 501.936, 317.76, 518.16 ], "text": "13,728,401", "html_text": "13,728,401", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 501.936, 414.72, 518.16 ], "text": "9,618,300", "html_text": "9,618,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 501.936, 511.68, 518.16 ], "text": "6,312,200", "html_text": "6,312,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 501.936, 608.64, 518.16 ], "text": "3,756,100", "html_text": "3,756,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.88, 485.712, 608.64, 501.936 ], "cells": [ { "location": [ 26.88, 485.712, 123.84, 501.936 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 485.712, 220.8, 501.936 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 485.712, 317.76, 501.936 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 485.712, 414.72, 501.936 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 485.712, 511.68, 501.936 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 485.712, 608.64, 501.936 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.88, 469.488, 608.64, 485.712 ], "cells": [ { "location": [ 26.88, 469.488, 123.84, 485.712 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 469.488, 220.8, 485.712 ], "text": "33,143,253", "html_text": "33,143,253", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 469.488, 317.76, 485.712 ], "text": "55,653,472", "html_text": "55,653,472", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 469.488, 414.72, 485.712 ], "text": "81,976,700", "html_text": "81,976,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 469.488, 511.68, 485.712 ], "text": "41,255,300", "html_text": "41,255,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 469.488, 608.64, 485.712 ], "text": "40,366,400", "html_text": "40,366,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.88, 453.264, 608.64, 469.488 ], "cells": [ { "location": [ 26.88, 453.264, 123.84, 469.488 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 453.264, 220.8, 469.488 ], "text": "86,475,400", "html_text": "86,475,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 453.264, 317.76, 469.488 ], "text": "81,752,666", "html_text": "81,752,666", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 453.264, 414.72, 469.488 ], "text": "70,274,200", "html_text": "70,274,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 453.264, 511.68, 469.488 ], "text": "69,180,400", "html_text": "69,180,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 453.264, 608.64, 469.488 ], "text": "69,885,900", "html_text": "69,885,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.88, 437.04, 608.64, 453.264 ], "cells": [ { "location": [ 26.88, 437.04, 123.84, 453.264 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 437.04, 220.8, 453.264 ], "text": "101,022,459", "html_text": "101,022,459", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 437.04, 317.76, 453.264 ], "text": "102,903,762", "html_text": "102,903,762", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 437.04, 414.72, 453.264 ], "text": "97,962,300", "html_text": "97,962,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 437.04, 511.68, 453.264 ], "text": "136,174,400", "html_text": "136,174,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 437.04, 608.64, 453.264 ], "text": "137,130,700", "html_text": "137,130,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.88, 420.816, 608.64, 437.04 ], "cells": [ { "location": [ 26.88, 420.816, 123.84, 437.04 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 420.816, 220.8, 437.04 ], "text": "220,641,111", "html_text": "220,641,111", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 420.816, 317.76, 437.04 ], "text": "240,309,901", "html_text": "240,309,901", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 420.816, 414.72, 437.04 ], "text": "250,213,200", "html_text": "250,213,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 420.816, 511.68, 437.04 ], "text": "246,610,100", "html_text": "246,610,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 420.816, 608.64, 437.04 ], "text": "247,383,000", "html_text": "247,383,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.88, 404.592, 608.64, 420.816 ], "cells": [ { "location": [ 26.88, 404.592, 123.84, 420.816 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 404.592, 220.8, 420.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 404.592, 317.76, 420.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 404.592, 414.72, 420.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 404.592, 511.68, 420.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 404.592, 608.64, 420.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.88, 388.368, 608.64, 404.592 ], "cells": [ { "location": [ 26.88, 388.368, 123.84, 404.592 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 388.368, 220.8, 404.592 ], "text": "(8,919,593)", "html_text": "(8,919,593)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 388.368, 317.76, 404.592 ], "text": "(4,104,667)", "html_text": "(4,104,667)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 388.368, 414.72, 404.592 ], "text": "(11,229,400)", "html_text": "(11,229,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 388.368, 511.68, 404.592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 388.368, 608.64, 404.592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.88, 372.144, 608.64, 388.368 ], "cells": [ { "location": [ 26.88, 372.144, 123.84, 388.368 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 372.144, 220.8, 388.368 ], "text": "459,741,479", "html_text": "459,741,479", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 372.144, 317.76, 388.368 ], "text": "523,500,680", "html_text": "523,500,680", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 372.144, 414.72, 388.368 ], "text": "589,731,400", "html_text": "589,731,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 372.144, 511.68, 388.368 ], "text": "558,674,200", "html_text": "558,674,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 372.144, 608.64, 388.368 ], "text": "561,248,600", "html_text": "561,248,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.88, 355.92, 608.64, 372.144 ], "cells": [ { "location": [ 26.88, 355.92, 123.84, 372.144 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 355.92, 220.8, 372.144 ], "text": "(342,341)", "html_text": "(342,341)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 355.92, 317.76, 372.144 ], "text": "(495,973)", "html_text": "(495,973)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 355.92, 414.72, 372.144 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 355.92, 511.68, 372.144 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 355.92, 608.64, 372.144 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.88, 339.696, 608.64, 355.92 ], "cells": [ { "location": [ 26.88, 339.696, 123.84, 355.92 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 339.696, 220.8, 355.92 ], "text": "450,479,545", "html_text": "450,479,545", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 339.696, 317.76, 355.92 ], "text": "518,900,040", "html_text": "518,900,040", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 339.696, 414.72, 355.92 ], "text": "578,502,000", "html_text": "578,502,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 339.696, 511.68, 355.92 ], "text": "558,674,200", "html_text": "558,674,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 339.696, 608.64, 355.92 ], "text": "561,248,600", "html_text": "561,248,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.88, 323.472, 608.64, 339.696 ], "cells": [ { "location": [ 26.88, 323.472, 123.84, 339.696 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 323.472, 220.8, 339.696 ], "text": "787,663,431", "html_text": "787,663,431", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 323.472, 317.76, 339.696 ], "text": "869,923,814", "html_text": "869,923,814", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 323.472, 414.72, 339.696 ], "text": "927,203,200", "html_text": "927,203,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 323.472, 511.68, 339.696 ], "text": "898,875,900", "html_text": "898,875,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 323.472, 608.64, 339.696 ], "text": "900,873,600", "html_text": "900,873,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.88, 307.248, 608.64, 323.472 ], "cells": [ { "location": [ 26.88, 307.248, 123.84, 323.472 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 307.248, 220.8, 323.472 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 307.248, 317.76, 323.472 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 307.248, 414.72, 323.472 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 307.248, 511.68, 323.472 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 307.248, 608.64, 323.472 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.88, 291.024, 608.64, 307.248 ], "cells": [ { "location": [ 26.88, 291.024, 123.84, 307.248 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 291.024, 220.8, 307.248 ], "text": "311,062,657", "html_text": "311,062,657", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 291.024, 317.76, 307.248 ], "text": "307,478,401", "html_text": "307,478,401", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 291.024, 414.72, 307.248 ], "text": "346,427,100", "html_text": "346,427,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 291.024, 511.68, 307.248 ], "text": "339,226,400", "html_text": "339,226,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 291.024, 608.64, 307.248 ], "text": "344,743,200", "html_text": "344,743,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.88, 274.8, 608.64, 291.024 ], "cells": [ { "location": [ 26.88, 274.8, 123.84, 291.024 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 274.8, 220.8, 291.024 ], "text": "50,355,608", "html_text": "50,355,608", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 274.8, 317.76, 291.024 ], "text": "50,875,585", "html_text": "50,875,585", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 274.8, 414.72, 291.024 ], "text": "52,889,500", "html_text": "52,889,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 274.8, 511.68, 291.024 ], "text": "50,995,000", "html_text": "50,995,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 274.8, 608.64, 291.024 ], "text": "50,994,700", "html_text": "50,994,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.88, 258.576, 608.64, 274.8 ], "cells": [ { "location": [ 26.88, 258.576, 123.84, 274.8 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 258.576, 220.8, 274.8 ], "text": "352,255,397", "html_text": "352,255,397", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 258.576, 317.76, 274.8 ], "text": "426,710,319", "html_text": "426,710,319", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 258.576, 414.72, 274.8 ], "text": "480,811,000", "html_text": "480,811,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 258.576, 511.68, 274.8 ], "text": "465,120,100", "html_text": "465,120,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 258.576, 608.64, 274.8 ], "text": "464,617,100", "html_text": "464,617,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.88, 242.352, 608.64, 258.576 ], "cells": [ { "location": [ 26.88, 242.352, 123.84, 258.576 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 242.352, 220.8, 258.576 ], "text": "1,715,842", "html_text": "1,715,842", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 242.352, 317.76, 258.576 ], "text": "1,858,462", "html_text": "1,858,462", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 242.352, 414.72, 258.576 ], "text": "708,100", "html_text": "708,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 242.352, 511.68, 258.576 ], "text": "611,900", "html_text": "611,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 242.352, 608.64, 258.576 ], "text": "611,900", "html_text": "611,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.88, 226.128, 608.64, 242.352 ], "cells": [ { "location": [ 26.88, 226.128, 123.84, 242.352 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 226.128, 220.8, 242.352 ], "text": "62,276", "html_text": "62,276", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 226.128, 317.76, 242.352 ], "text": "44,054", "html_text": "44,054", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 226.128, 414.72, 242.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 226.128, 511.68, 242.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 226.128, 608.64, 242.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.88, 209.904, 608.64, 226.128 ], "cells": [ { "location": [ 26.88, 209.904, 123.84, 226.128 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 209.904, 220.8, 226.128 ], "text": "715,451,780", "html_text": "715,451,780", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 209.904, 317.76, 226.128 ], "text": "786,966,821", "html_text": "786,966,821", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 209.904, 414.72, 226.128 ], "text": "880,835,700", "html_text": "880,835,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 209.904, 511.68, 226.128 ], "text": "855,953,400", "html_text": "855,953,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 209.904, 608.64, 226.128 ], "text": "860,966,900", "html_text": "860,966,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.88, 193.68, 608.64, 209.904 ], "cells": [ { "location": [ 26.88, 193.68, 123.84, 209.904 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 193.68, 220.8, 209.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 193.68, 317.76, 209.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 193.68, 414.72, 209.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 193.68, 511.68, 209.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 193.68, 608.64, 209.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.88, 177.456, 608.64, 193.68 ], "cells": [ { "location": [ 26.88, 177.456, 123.84, 193.68 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 177.456, 220.8, 193.68 ], "text": "91,509,508", "html_text": "91,509,508", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 177.456, 317.76, 193.68 ], "text": "93,194,210", "html_text": "93,194,210", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 177.456, 414.72, 193.68 ], "text": "88,869,700", "html_text": "88,869,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 177.456, 511.68, 193.68 ], "text": "87,279,400", "html_text": "87,279,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 177.456, 608.64, 193.68 ], "text": "88,485,900", "html_text": "88,485,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.88, 161.232, 608.64, 177.456 ], "cells": [ { "location": [ 26.88, 161.232, 123.84, 177.456 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 161.232, 220.8, 177.456 ], "text": "4,370,421", "html_text": "4,370,421", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 161.232, 317.76, 177.456 ], "text": "5,310,054", "html_text": "5,310,054", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 161.232, 414.72, 177.456 ], "text": "4,506,100", "html_text": "4,506,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 161.232, 511.68, 177.456 ], "text": "3,756,100", "html_text": "3,756,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 161.232, 608.64, 177.456 ], "text": "3,756,100", "html_text": "3,756,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.88, 145.008, 608.64, 161.232 ], "cells": [ { "location": [ 26.88, 145.008, 123.84, 161.232 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 145.008, 220.8, 161.232 ], "text": "164,987,639", "html_text": "164,987,639", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 145.008, 317.76, 161.232 ], "text": "158,333,092", "html_text": "158,333,092", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 145.008, 414.72, 161.232 ], "text": "208,957,900", "html_text": "208,957,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 145.008, 511.68, 161.232 ], "text": "206,243,700", "html_text": "206,243,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 145.008, 608.64, 161.232 ], "text": "207,476,300", "html_text": "207,476,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.88, 128.784, 608.64, 145.008 ], "cells": [ { "location": [ 26.88, 128.784, 123.84, 145.008 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 128.784, 220.8, 145.008 ], "text": "454,584,212", "html_text": "454,584,212", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 128.784, 317.76, 145.008 ], "text": "530,129,464", "html_text": "530,129,464", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 128.784, 414.72, 145.008 ], "text": "578,502,000", "html_text": "578,502,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 128.784, 511.68, 145.008 ], "text": "558,674,200", "html_text": "558,674,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 128.784, 608.64, 145.008 ], "text": "561,248,600", "html_text": "561,248,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.88, 112.56, 608.64, 128.784 ], "cells": [ { "location": [ 26.88, 112.56, 123.84, 128.784 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 112.56, 220.8, 128.784 ], "text": "715,451,780", "html_text": "715,451,780", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 112.56, 317.76, 128.784 ], "text": "786,966,821", "html_text": "786,966,821", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 112.56, 414.72, 128.784 ], "text": "880,835,700", "html_text": "880,835,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 112.56, 511.68, 128.784 ], "text": "855,953,400", "html_text": "855,953,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.68, 112.56, 608.64, 128.784 ], "text": "860,966,900", "html_text": "860,966,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 40, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 104, "type": "TEXT", "location": { "l": 310.8, "t": 18.96, "r": 322.32, "b": 9.36 }, "text": "92", "reading_order": 2 } ] }, { "page": 105, "items": [ { "page": 105, "type": "TEXT", "location": { "l": 29.04, "t": 747.12, "r": 154.08, "b": 734.64 }, "text": "EXPENDITURES BY UNIT", "reading_order": 0 }, { "page": 105, "type": "TABLE", "location": { "l": 28.08, "t": 732.24, "r": 603.84, "b": 485.76 }, "text": "
General Administration and Program
Support49,158,46652,433,85761,673,30046,955,50047,445,100
Commission on Proprietary407,544294,685550,600542,300547,300
Deaf and Hard of Hearing2,362,5622,299,0602,544,3002,324,8002,352,600
Kentucky Educational Television18,798,00019,398,73020,073,50019,462,00019,808,600
Environmental Education Council540,009679,030966,500966,100973,000
Libraries and Archives16,495,87618,536,52121,461,80018,363,80018,519,800
Workforce Development426,536,748496,235,564536,976,800533,816,100535,466,700
Workplace Standards12,910,41413,907,40415,108,40014,599,80014,877,100
Workers' Claims50,017,78948,385,62763,230,30062,584,40062,967,500
Occupational Safety and Health
Review Commission623,752675,646822,200807,800819,300
Workers' Compensation Funding
Commission73,920,65369,780,98689,323,60088,372,40089,074,400
Workers' Compensation Nominating Committee1,1001,1001,100
Disability Determinations63,679,96864,339,71168,103,30067,157,30068,114,400
TOTAL EXPENDITURES715,451,780786,966,821880,835,700855,953,400860,966,900
", "rows": [ { "row_index": 0, "location": [ 28.08, 717.7412, 603.84, 732.24 ], "cells": [ { "location": [ 28.08, 717.7412, 603.84, 732.24 ], "text": "General Administration and Program", "html_text": "General Administration and Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 703.2424, 603.84, 717.7412 ], "cells": [ { "location": [ 28.08, 703.2424, 124.04, 717.7412 ], "text": "Support", "html_text": "Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 703.2424, 220, 717.7412 ], "text": "49,158,466", "html_text": "49,158,466", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 703.2424, 315.96, 717.7412 ], "text": "52,433,857", "html_text": "52,433,857", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 703.2424, 411.92, 717.7412 ], "text": "61,673,300", "html_text": "61,673,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 703.2424, 507.88, 717.7412 ], "text": "46,955,500", "html_text": "46,955,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 703.2424, 603.84, 717.7412 ], "text": "47,445,100", "html_text": "47,445,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 688.7435, 603.84, 703.2424 ], "cells": [ { "location": [ 28.08, 688.7435, 124.04, 703.2424 ], "text": "Commission on Proprietary", "html_text": "Commission on Proprietary", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 688.7435, 220, 703.2424 ], "text": "407,544", "html_text": "407,544", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 688.7435, 315.96, 703.2424 ], "text": "294,685", "html_text": "294,685", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 688.7435, 411.92, 703.2424 ], "text": "550,600", "html_text": "550,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 688.7435, 507.88, 703.2424 ], "text": "542,300", "html_text": "542,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 688.7435, 603.84, 703.2424 ], "text": "547,300", "html_text": "547,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 674.2447, 603.84, 688.7435 ], "cells": [ { "location": [ 28.08, 674.2447, 124.04, 688.7435 ], "text": "Deaf and Hard of Hearing", "html_text": "Deaf and Hard of Hearing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 674.2447, 220, 688.7435 ], "text": "2,362,562", "html_text": "2,362,562", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 674.2447, 315.96, 688.7435 ], "text": "2,299,060", "html_text": "2,299,060", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 674.2447, 411.92, 688.7435 ], "text": "2,544,300", "html_text": "2,544,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 674.2447, 507.88, 688.7435 ], "text": "2,324,800", "html_text": "2,324,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 674.2447, 603.84, 688.7435 ], "text": "2,352,600", "html_text": "2,352,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 659.7459, 603.84, 674.2447 ], "cells": [ { "location": [ 28.08, 659.7459, 124.04, 674.2447 ], "text": "Kentucky Educational Television", "html_text": "Kentucky Educational Television", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 659.7459, 220, 674.2447 ], "text": "18,798,000", "html_text": "18,798,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 659.7459, 315.96, 674.2447 ], "text": "19,398,730", "html_text": "19,398,730", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 659.7459, 411.92, 674.2447 ], "text": "20,073,500", "html_text": "20,073,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 659.7459, 507.88, 674.2447 ], "text": "19,462,000", "html_text": "19,462,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 659.7459, 603.84, 674.2447 ], "text": "19,808,600", "html_text": "19,808,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 645.2471, 603.84, 659.7459 ], "cells": [ { "location": [ 28.08, 645.2471, 124.04, 659.7459 ], "text": "Environmental Education Council", "html_text": "Environmental Education Council", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 645.2471, 220, 659.7459 ], "text": "540,009", "html_text": "540,009", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 645.2471, 315.96, 659.7459 ], "text": "679,030", "html_text": "679,030", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 645.2471, 411.92, 659.7459 ], "text": "966,500", "html_text": "966,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 645.2471, 507.88, 659.7459 ], "text": "966,100", "html_text": "966,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 645.2471, 603.84, 659.7459 ], "text": "973,000", "html_text": "973,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 630.7482, 603.84, 645.2471 ], "cells": [ { "location": [ 28.08, 630.7482, 124.04, 645.2471 ], "text": "Libraries and Archives", "html_text": "Libraries and Archives", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 630.7482, 220, 645.2471 ], "text": "16,495,876", "html_text": "16,495,876", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 630.7482, 315.96, 645.2471 ], "text": "18,536,521", "html_text": "18,536,521", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 630.7482, 411.92, 645.2471 ], "text": "21,461,800", "html_text": "21,461,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 630.7482, 507.88, 645.2471 ], "text": "18,363,800", "html_text": "18,363,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 630.7482, 603.84, 645.2471 ], "text": "18,519,800", "html_text": "18,519,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 616.2494, 603.84, 630.7482 ], "cells": [ { "location": [ 28.08, 616.2494, 124.04, 630.7482 ], "text": "Workforce Development", "html_text": "Workforce Development", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 616.2494, 220, 630.7482 ], "text": "426,536,748", "html_text": "426,536,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 616.2494, 315.96, 630.7482 ], "text": "496,235,564", "html_text": "496,235,564", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 616.2494, 411.92, 630.7482 ], "text": "536,976,800", "html_text": "536,976,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 616.2494, 507.88, 630.7482 ], "text": "533,816,100", "html_text": "533,816,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 616.2494, 603.84, 630.7482 ], "text": "535,466,700", "html_text": "535,466,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 601.7506, 603.84, 616.2494 ], "cells": [ { "location": [ 28.08, 601.7506, 124.04, 616.2494 ], "text": "Workplace Standards", "html_text": "Workplace Standards", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 601.7506, 220, 616.2494 ], "text": "12,910,414", "html_text": "12,910,414", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 601.7506, 315.96, 616.2494 ], "text": "13,907,404", "html_text": "13,907,404", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 601.7506, 411.92, 616.2494 ], "text": "15,108,400", "html_text": "15,108,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 601.7506, 507.88, 616.2494 ], "text": "14,599,800", "html_text": "14,599,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 601.7506, 603.84, 616.2494 ], "text": "14,877,100", "html_text": "14,877,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 587.2518, 603.84, 601.7506 ], "cells": [ { "location": [ 28.08, 587.2518, 124.04, 601.7506 ], "text": "Workers' Claims", "html_text": "Workers' Claims", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 587.2518, 220, 601.7506 ], "text": "50,017,789", "html_text": "50,017,789", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 587.2518, 315.96, 601.7506 ], "text": "48,385,627", "html_text": "48,385,627", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 587.2518, 411.92, 601.7506 ], "text": "63,230,300", "html_text": "63,230,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 587.2518, 507.88, 601.7506 ], "text": "62,584,400", "html_text": "62,584,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 587.2518, 603.84, 601.7506 ], "text": "62,967,500", "html_text": "62,967,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 572.7529, 603.84, 587.2518 ], "cells": [ { "location": [ 28.08, 572.7529, 603.84, 587.2518 ], "text": "Occupational Safety and Health", "html_text": "Occupational Safety and Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 558.2541, 603.84, 572.7529 ], "cells": [ { "location": [ 28.08, 558.2541, 124.04, 572.7529 ], "text": "Review Commission", "html_text": "Review Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 558.2541, 220, 572.7529 ], "text": "623,752", "html_text": "623,752", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 558.2541, 315.96, 572.7529 ], "text": "675,646", "html_text": "675,646", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 558.2541, 411.92, 572.7529 ], "text": "822,200", "html_text": "822,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 558.2541, 507.88, 572.7529 ], "text": "807,800", "html_text": "807,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 558.2541, 603.84, 572.7529 ], "text": "819,300", "html_text": "819,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 543.7553, 603.84, 558.2541 ], "cells": [ { "location": [ 28.08, 543.7553, 603.84, 558.2541 ], "text": "Workers' Compensation Funding", "html_text": "Workers' Compensation Funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 529.2565, 603.84, 543.7553 ], "cells": [ { "location": [ 28.08, 529.2565, 124.04, 543.7553 ], "text": "Commission", "html_text": "Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 529.2565, 220, 543.7553 ], "text": "73,920,653", "html_text": "73,920,653", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 529.2565, 315.96, 543.7553 ], "text": "69,780,986", "html_text": "69,780,986", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 529.2565, 411.92, 543.7553 ], "text": "89,323,600", "html_text": "89,323,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 529.2565, 507.88, 543.7553 ], "text": "88,372,400", "html_text": "88,372,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 529.2565, 603.84, 543.7553 ], "text": "89,074,400", "html_text": "89,074,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 514.7576, 603.84, 529.2565 ], "cells": [ { "location": [ 28.08, 514.7576, 124.04, 529.2565 ], "text": "Workers' Compensation Nominating Committee", "html_text": "Workers' Compensation Nominating Committee", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 514.7576, 220, 529.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 514.7576, 315.96, 529.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 514.7576, 411.92, 529.2565 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 514.7576, 507.88, 529.2565 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 514.7576, 603.84, 529.2565 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 500.2588, 603.84, 514.7576 ], "cells": [ { "location": [ 28.08, 500.2588, 124.04, 514.7576 ], "text": "Disability Determinations", "html_text": "Disability Determinations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 500.2588, 220, 514.7576 ], "text": "63,679,968", "html_text": "63,679,968", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 500.2588, 315.96, 514.7576 ], "text": "64,339,711", "html_text": "64,339,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 500.2588, 411.92, 514.7576 ], "text": "68,103,300", "html_text": "68,103,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 500.2588, 507.88, 514.7576 ], "text": "67,157,300", "html_text": "67,157,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 500.2588, 603.84, 514.7576 ], "text": "68,114,400", "html_text": "68,114,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 485.76, 603.84, 500.2588 ], "cells": [ { "location": [ 28.08, 485.76, 124.04, 500.2588 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 485.76, 220, 500.2588 ], "text": "715,451,780", "html_text": "715,451,780", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 485.76, 315.96, 500.2588 ], "text": "786,966,821", "html_text": "786,966,821", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 485.76, 411.92, 500.2588 ], "text": "880,835,700", "html_text": "880,835,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 485.76, 507.88, 500.2588 ], "text": "855,953,400", "html_text": "855,953,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 485.76, 603.84, 500.2588 ], "text": "860,966,900", "html_text": "860,966,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 17, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 105, "type": "TEXT", "location": { "l": 25.68, "t": 472.56, "r": 606, "b": 387.12 }, "text": "Governor Beshear created the Education and Labor Cabinet, merging the Education and Workforce Development Cabinet and the Labor Cabinet in November of 2021. These agencies work together to give citizens an opportunity to experience transformational change by obtaining a great education and quality training that can lead to a meaningful career and greater prosperity for their families. The merger resulted in a more robust cabinet to give the state an opportunity for cross-training employees, and adding resiliency, while ensuring efforts are not duplicated. Combining these two cabinets has allowed the state to develop a comprehensive workforce development strategy to meet the needs of many economic development projects and better compete for federal funds. Allowing the Cabinet to be more responsive to workforce issues by putting together offices that do similar things.", "reading_order": 2 }, { "page": 105, "type": "TEXT", "location": { "l": 25.68, "t": 378.72, "r": 600, "b": 305.52 }, "text": "Attached to the Education and Labor Cabinet for administrative purposes are the Kentucky Occupational Safety and Health Review Commission, State Labor Relations Board, Workers' Compensation Funding Commission, Kentucky Occupational Safety and Health Standards Board, Kentucky Environmental Education Council, Kentucky Geographic Education Board, Board of Directors for the Center for School Safety, Kentucky Commission on Proprietary Education, Kentucky Employers' Mutual Insurance Authority, Workers' Compensation Nominating Committee, Kentucky Commission on the Deaf and Hard of Hearing, Kentucky Educational Television, Kentucky Work Ready Skills Advisory Committee, and Foundation for Adult Education.", "reading_order": 3 }, { "page": 105, "type": "TEXT", "location": { "l": 27.12, "t": 296.88, "r": 326.88, "b": 283.92 }, "text": "The following agencies comprise the Education and Labor Cabinet:", "reading_order": 4 }, { "page": 105, "type": "LIST_ITEM", "location": { "l": 42.96, "t": 274.56, "r": 167.28, "b": 262.32 }, "text": "Office of the Secretary", "marker": "•", "list_id": "L11", "level": 0, "reading_order": 5 }, { "page": 105, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 260.16, "r": 178.56, "b": 248.64 }, "text": "Department of Education", "marker": "•", "list_id": "L11", "level": 0, "reading_order": 6 }, { "page": 105, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 246.48, "r": 206.16, "b": 234.72 }, "text": "Department of Workers' Claims", "marker": "•", "list_id": "L11", "level": 0, "reading_order": 7 }, { "page": 105, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 232.8, "r": 228.48, "b": 220.56 }, "text": "Department of Workplace Standards", "marker": "•", "list_id": "L11", "level": 0, "reading_order": 8 }, { "page": 105, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 218.64, "r": 221.52, "b": 206.88 }, "text": "Office of Unemployment Insurance", "marker": "•", "list_id": "L11", "level": 0, "reading_order": 9 }, { "page": 105, "type": "LIST_ITEM", "location": { "l": 43.2, "t": 204.96, "r": 282, "b": 192.48 }, "text": "Kentucky Unemployment Insurance Commission", "marker": "•", "list_id": "L11", "level": 0, "reading_order": 10 }, { "page": 105, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 190.56, "r": 235.44, "b": 178.56 }, "text": "Department for Libraries and Archives", "marker": "•", "list_id": "L11", "level": 0, "reading_order": 11 }, { "page": 105, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 176.64, "r": 205.2, "b": 164.64 }, "text": "Office of Educational Programs", "marker": "•", "list_id": "L11", "level": 0, "reading_order": 12 }, { "page": 105, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 162.72, "r": 235.2, "b": 150.48 }, "text": "Kentucky Workforce Innovation Board", "marker": "•", "list_id": "L11", "level": 0, "reading_order": 13 }, { "page": 105, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 148.32, "r": 282.48, "b": 136.8 }, "text": "Department for Disability Determination Services", "marker": "•", "list_id": "L11", "level": 0, "reading_order": 14 }, { "page": 105, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 134.64, "r": 240.72, "b": 122.64 }, "text": "Department of Workforce Development", "marker": "•", "list_id": "L11", "level": 0, "reading_order": 15 }, { "page": 105, "type": "TEXT", "location": { "l": 311.04, "t": 18.48, "r": 322.56, "b": 8.88 }, "text": "93", "reading_order": 16 } ] }, { "page": 106, "items": [ { "page": 106, "type": "TEXT", "location": { "l": 206.4, "t": 765.84, "r": 427.2, "b": 741.84 }, "text": "Education and Labor\nGeneral Administration and Program Support", "reading_order": 0 }, { "page": 106, "type": "TABLE", "location": { "l": 26.88, "t": 758.4, "r": 609.6, "b": 42.24 }, "text": "
General Administration and Program Support
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation18,005,90017,131,40014,309,30013,936,00014,018,500
State Salary and Compensation
Allocation94,9002,40014,800
Special Appropriation3,500,000
Budget Reduction-General Fund(300,000)
Total General Fund21,600,80017,133,80014,024,10013,936,00014,018,500
Tobacco Fund
Tobacco Settlement - Phase I1,400,0001,200,0001,200,0001,200,0001,200,000
Current Year Appropriation
Continuing Approp-Tob Settlement13,741,82511,754,7318,418,3005,112,2002,556,100
Other983,326773,670
Total Tobacco Fund16,125,15113,728,4019,618,3006,312,2003,756,100
Restricted Funds
Balance Forward2,398,6042,987,0525,303,5001,823,1001,340,700
Current Receipts1,992,457524,047899,100908,300908,300
Non-Revenue Receipts17,450,57920,665,46020,179,30022,242,30022,609,100
Total Restricted Funds21,841,64024,176,56026,381,90024,973,70024,858,100
Federal Fund
Balance Forward(363,495)(251,237)(462,900)
Current Receipts5,250,96310,905,33919,047,2005,630,4005,664,600
Non-Revenue Receipts(798)
Total Federal Fund4,886,67010,654,10218,584,3005,630,4005,664,600
TOTAL SOURCE OF FUNDS64,454,26165,692,86268,608,60050,852,30048,297,300
EXPENDITURES BY CLASS
Personnel Costs28,333,64727,902,86534,441,10031,865,30032,349,900
Operating Expenses5,309,7584,996,8606,150,4004,895,5004,895,500
Grants Loans Benefits15,515,06119,216,36320,761,3009,970,4009,975,400
Capital Outlay317,769320,500224,300224,300
TOTAL EXPENDITURES49,158,46652,433,85761,673,30046,955,50047,445,100
EXPENDITURES BY FUND SOURCE
General Fund20,795,55017,133,80014,024,10013,936,00014,018,500
Tobacco Fund4,370,4215,310,0544,506,1003,756,1003,756,100
Restricted Funds18,854,58718,873,01624,558,80023,633,00024,005,900
Federal Fund5,137,90711,116,98718,584,3005,630,4005,664,600
TOTAL EXPENDITURES49,158,46652,433,85761,673,30046,955,50047,445,100
EXPENDITURES BY UNIT
Office of the Secretary30,185,97730,631,82434,068,20032,405,10032,863,900
Governor's Scholars1,758,7002,000,0002,000,0002,000,0002,000,000
Kentucky Center for Statistics6,603,2516,217,9607,557,1007,467,4007,489,900
Early Childhood Development6,415,78711,323,65115,498,0004,040,5004,045,600
Everybody Counts4,194,7502,260,4212,550,0001,042,5001,045,700
TOTAL EXPENDITURES49,158,46652,433,85761,673,30046,955,50047,445,100
", "rows": [ { "row_index": 0, "location": [ 26.88, 742.8313, 609.6, 758.4 ], "cells": [ { "location": [ 26.88, 742.8313, 124, 758.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 742.8313, 609.6, 758.4 ], "text": "General Administration and Program Support", "html_text": "General Administration and Program Support", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.88, 727.2626, 609.6, 742.8313 ], "cells": [ { "location": [ 26.88, 727.2626, 124, 742.8313 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 727.2626, 221.12, 742.8313 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 727.2626, 318.24, 742.8313 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 727.2626, 415.36, 742.8313 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 727.2626, 512.48, 742.8313 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 727.2626, 609.6, 742.8313 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.88, 711.6939, 609.6, 727.2626 ], "cells": [ { "location": [ 26.88, 711.6939, 124, 727.2626 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 711.6939, 221.12, 727.2626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 711.6939, 318.24, 727.2626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 711.6939, 415.36, 727.2626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 711.6939, 512.48, 727.2626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 711.6939, 609.6, 727.2626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.88, 696.1252, 609.6, 711.6939 ], "cells": [ { "location": [ 26.88, 696.1252, 124, 711.6939 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 696.1252, 221.12, 711.6939 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 696.1252, 318.24, 711.6939 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 696.1252, 415.36, 711.6939 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 696.1252, 512.48, 711.6939 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 696.1252, 609.6, 711.6939 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.88, 680.5565, 609.6, 696.1252 ], "cells": [ { "location": [ 26.88, 680.5565, 124, 696.1252 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 680.5565, 221.12, 696.1252 ], "text": "18,005,900", "html_text": "18,005,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 680.5565, 318.24, 696.1252 ], "text": "17,131,400", "html_text": "17,131,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 680.5565, 415.36, 696.1252 ], "text": "14,309,300", "html_text": "14,309,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 680.5565, 512.48, 696.1252 ], "text": "13,936,000", "html_text": "13,936,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 680.5565, 609.6, 696.1252 ], "text": "14,018,500", "html_text": "14,018,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.88, 664.9878, 609.6, 680.5565 ], "cells": [ { "location": [ 26.88, 664.9878, 124, 680.5565 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 664.9878, 221.12, 680.5565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 664.9878, 318.24, 680.5565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 664.9878, 415.36, 680.5565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 664.9878, 512.48, 680.5565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 664.9878, 609.6, 680.5565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.88, 649.4191, 609.6, 664.9878 ], "cells": [ { "location": [ 26.88, 649.4191, 124, 664.9878 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 649.4191, 221.12, 664.9878 ], "text": "94,900", "html_text": "94,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 649.4191, 318.24, 664.9878 ], "text": "2,400", "html_text": "2,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 649.4191, 415.36, 664.9878 ], "text": "14,800", "html_text": "14,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 649.4191, 512.48, 664.9878 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 649.4191, 609.6, 664.9878 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.88, 633.8504, 609.6, 649.4191 ], "cells": [ { "location": [ 26.88, 633.8504, 124, 649.4191 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 633.8504, 221.12, 649.4191 ], "text": "3,500,000", "html_text": "3,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 633.8504, 318.24, 649.4191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 633.8504, 415.36, 649.4191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 633.8504, 512.48, 649.4191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 633.8504, 609.6, 649.4191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.88, 618.2817, 609.6, 633.8504 ], "cells": [ { "location": [ 26.88, 618.2817, 124, 633.8504 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 618.2817, 221.12, 633.8504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 618.2817, 318.24, 633.8504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 618.2817, 415.36, 633.8504 ], "text": "(300,000)", "html_text": "(300,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 618.2817, 512.48, 633.8504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 618.2817, 609.6, 633.8504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.88, 602.713, 609.6, 618.2817 ], "cells": [ { "location": [ 26.88, 602.713, 124, 618.2817 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 602.713, 221.12, 618.2817 ], "text": "21,600,800", "html_text": "21,600,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 602.713, 318.24, 618.2817 ], "text": "17,133,800", "html_text": "17,133,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 602.713, 415.36, 618.2817 ], "text": "14,024,100", "html_text": "14,024,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 602.713, 512.48, 618.2817 ], "text": "13,936,000", "html_text": "13,936,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 602.713, 609.6, 618.2817 ], "text": "14,018,500", "html_text": "14,018,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.88, 587.1443, 609.6, 602.713 ], "cells": [ { "location": [ 26.88, 587.1443, 124, 602.713 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 587.1443, 221.12, 602.713 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 587.1443, 318.24, 602.713 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 587.1443, 415.36, 602.713 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 587.1443, 512.48, 602.713 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 587.1443, 609.6, 602.713 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.88, 571.5757, 609.6, 587.1443 ], "cells": [ { "location": [ 26.88, 571.5757, 124, 587.1443 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 571.5757, 221.12, 587.1443 ], "text": "1,400,000", "html_text": "1,400,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 571.5757, 318.24, 587.1443 ], "text": "1,200,000", "html_text": "1,200,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 571.5757, 415.36, 587.1443 ], "text": "1,200,000", "html_text": "1,200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 571.5757, 512.48, 587.1443 ], "text": "1,200,000", "html_text": "1,200,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 571.5757, 609.6, 587.1443 ], "text": "1,200,000", "html_text": "1,200,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.88, 556.007, 609.6, 571.5757 ], "cells": [ { "location": [ 26.88, 556.007, 124, 571.5757 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 556.007, 221.12, 571.5757 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 556.007, 318.24, 571.5757 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 556.007, 415.36, 571.5757 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 556.007, 512.48, 571.5757 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 556.007, 609.6, 571.5757 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.88, 540.4383, 609.6, 556.007 ], "cells": [ { "location": [ 26.88, 540.4383, 124, 556.007 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 540.4383, 221.12, 556.007 ], "text": "13,741,825", "html_text": "13,741,825", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 540.4383, 318.24, 556.007 ], "text": "11,754,731", "html_text": "11,754,731", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 540.4383, 415.36, 556.007 ], "text": "8,418,300", "html_text": "8,418,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 540.4383, 512.48, 556.007 ], "text": "5,112,200", "html_text": "5,112,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 540.4383, 609.6, 556.007 ], "text": "2,556,100", "html_text": "2,556,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.88, 524.8696, 609.6, 540.4383 ], "cells": [ { "location": [ 26.88, 524.8696, 124, 540.4383 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 524.8696, 221.12, 540.4383 ], "text": "983,326", "html_text": "983,326", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 524.8696, 318.24, 540.4383 ], "text": "773,670", "html_text": "773,670", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 524.8696, 415.36, 540.4383 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 524.8696, 512.48, 540.4383 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 524.8696, 609.6, 540.4383 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.88, 509.3009, 609.6, 524.8696 ], "cells": [ { "location": [ 26.88, 509.3009, 124, 524.8696 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 509.3009, 221.12, 524.8696 ], "text": "16,125,151", "html_text": "16,125,151", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 509.3009, 318.24, 524.8696 ], "text": "13,728,401", "html_text": "13,728,401", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 509.3009, 415.36, 524.8696 ], "text": "9,618,300", "html_text": "9,618,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 509.3009, 512.48, 524.8696 ], "text": "6,312,200", "html_text": "6,312,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 509.3009, 609.6, 524.8696 ], "text": "3,756,100", "html_text": "3,756,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.88, 493.7322, 609.6, 509.3009 ], "cells": [ { "location": [ 26.88, 493.7322, 124, 509.3009 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 493.7322, 221.12, 509.3009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 493.7322, 318.24, 509.3009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 493.7322, 415.36, 509.3009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 493.7322, 512.48, 509.3009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 493.7322, 609.6, 509.3009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.88, 478.1635, 609.6, 493.7322 ], "cells": [ { "location": [ 26.88, 478.1635, 124, 493.7322 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 478.1635, 221.12, 493.7322 ], "text": "2,398,604", "html_text": "2,398,604", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 478.1635, 318.24, 493.7322 ], "text": "2,987,052", "html_text": "2,987,052", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 478.1635, 415.36, 493.7322 ], "text": "5,303,500", "html_text": "5,303,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 478.1635, 512.48, 493.7322 ], "text": "1,823,100", "html_text": "1,823,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 478.1635, 609.6, 493.7322 ], "text": "1,340,700", "html_text": "1,340,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.88, 462.5948, 609.6, 478.1635 ], "cells": [ { "location": [ 26.88, 462.5948, 124, 478.1635 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 462.5948, 221.12, 478.1635 ], "text": "1,992,457", "html_text": "1,992,457", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 462.5948, 318.24, 478.1635 ], "text": "524,047", "html_text": "524,047", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 462.5948, 415.36, 478.1635 ], "text": "899,100", "html_text": "899,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 462.5948, 512.48, 478.1635 ], "text": "908,300", "html_text": "908,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 462.5948, 609.6, 478.1635 ], "text": "908,300", "html_text": "908,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.88, 447.0261, 609.6, 462.5948 ], "cells": [ { "location": [ 26.88, 447.0261, 124, 462.5948 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 447.0261, 221.12, 462.5948 ], "text": "17,450,579", "html_text": "17,450,579", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 447.0261, 318.24, 462.5948 ], "text": "20,665,460", "html_text": "20,665,460", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 447.0261, 415.36, 462.5948 ], "text": "20,179,300", "html_text": "20,179,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 447.0261, 512.48, 462.5948 ], "text": "22,242,300", "html_text": "22,242,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 447.0261, 609.6, 462.5948 ], "text": "22,609,100", "html_text": "22,609,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.88, 431.4574, 609.6, 447.0261 ], "cells": [ { "location": [ 26.88, 431.4574, 124, 447.0261 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 431.4574, 221.12, 447.0261 ], "text": "21,841,640", "html_text": "21,841,640", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 431.4574, 318.24, 447.0261 ], "text": "24,176,560", "html_text": "24,176,560", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 431.4574, 415.36, 447.0261 ], "text": "26,381,900", "html_text": "26,381,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 431.4574, 512.48, 447.0261 ], "text": "24,973,700", "html_text": "24,973,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 431.4574, 609.6, 447.0261 ], "text": "24,858,100", "html_text": "24,858,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.88, 415.8887, 609.6, 431.4574 ], "cells": [ { "location": [ 26.88, 415.8887, 124, 431.4574 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 415.8887, 221.12, 431.4574 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 415.8887, 318.24, 431.4574 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 415.8887, 415.36, 431.4574 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 415.8887, 512.48, 431.4574 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 415.8887, 609.6, 431.4574 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.88, 400.32, 609.6, 415.8887 ], "cells": [ { "location": [ 26.88, 400.32, 124, 415.8887 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 400.32, 221.12, 415.8887 ], "text": "(363,495)", "html_text": "(363,495)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 400.32, 318.24, 415.8887 ], "text": "(251,237)", "html_text": "(251,237)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 400.32, 415.36, 415.8887 ], "text": "(462,900)", "html_text": "(462,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 400.32, 512.48, 415.8887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 400.32, 609.6, 415.8887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.88, 384.7513, 609.6, 400.32 ], "cells": [ { "location": [ 26.88, 384.7513, 124, 400.32 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 384.7513, 221.12, 400.32 ], "text": "5,250,963", "html_text": "5,250,963", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 384.7513, 318.24, 400.32 ], "text": "10,905,339", "html_text": "10,905,339", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 384.7513, 415.36, 400.32 ], "text": "19,047,200", "html_text": "19,047,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 384.7513, 512.48, 400.32 ], "text": "5,630,400", "html_text": "5,630,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 384.7513, 609.6, 400.32 ], "text": "5,664,600", "html_text": "5,664,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.88, 369.1826, 609.6, 384.7513 ], "cells": [ { "location": [ 26.88, 369.1826, 124, 384.7513 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 369.1826, 221.12, 384.7513 ], "text": "(798)", "html_text": "(798)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 369.1826, 318.24, 384.7513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 369.1826, 415.36, 384.7513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 369.1826, 512.48, 384.7513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 369.1826, 609.6, 384.7513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.88, 353.6139, 609.6, 369.1826 ], "cells": [ { "location": [ 26.88, 353.6139, 124, 369.1826 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 353.6139, 221.12, 369.1826 ], "text": "4,886,670", "html_text": "4,886,670", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 353.6139, 318.24, 369.1826 ], "text": "10,654,102", "html_text": "10,654,102", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 353.6139, 415.36, 369.1826 ], "text": "18,584,300", "html_text": "18,584,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 353.6139, 512.48, 369.1826 ], "text": "5,630,400", "html_text": "5,630,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 353.6139, 609.6, 369.1826 ], "text": "5,664,600", "html_text": "5,664,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.88, 338.0452, 609.6, 353.6139 ], "cells": [ { "location": [ 26.88, 338.0452, 124, 353.6139 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 338.0452, 221.12, 353.6139 ], "text": "64,454,261", "html_text": "64,454,261", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 338.0452, 318.24, 353.6139 ], "text": "65,692,862", "html_text": "65,692,862", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 338.0452, 415.36, 353.6139 ], "text": "68,608,600", "html_text": "68,608,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 338.0452, 512.48, 353.6139 ], "text": "50,852,300", "html_text": "50,852,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 338.0452, 609.6, 353.6139 ], "text": "48,297,300", "html_text": "48,297,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.88, 322.4765, 609.6, 338.0452 ], "cells": [ { "location": [ 26.88, 322.4765, 124, 338.0452 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 322.4765, 221.12, 338.0452 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 322.4765, 318.24, 338.0452 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 322.4765, 415.36, 338.0452 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 322.4765, 512.48, 338.0452 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 322.4765, 609.6, 338.0452 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.88, 306.9078, 609.6, 322.4765 ], "cells": [ { "location": [ 26.88, 306.9078, 124, 322.4765 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 306.9078, 221.12, 322.4765 ], "text": "28,333,647", "html_text": "28,333,647", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 306.9078, 318.24, 322.4765 ], "text": "27,902,865", "html_text": "27,902,865", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 306.9078, 415.36, 322.4765 ], "text": "34,441,100", "html_text": "34,441,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 306.9078, 512.48, 322.4765 ], "text": "31,865,300", "html_text": "31,865,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 306.9078, 609.6, 322.4765 ], "text": "32,349,900", "html_text": "32,349,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.88, 291.3391, 609.6, 306.9078 ], "cells": [ { "location": [ 26.88, 291.3391, 124, 306.9078 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 291.3391, 221.12, 306.9078 ], "text": "5,309,758", "html_text": "5,309,758", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 291.3391, 318.24, 306.9078 ], "text": "4,996,860", "html_text": "4,996,860", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 291.3391, 415.36, 306.9078 ], "text": "6,150,400", "html_text": "6,150,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 291.3391, 512.48, 306.9078 ], "text": "4,895,500", "html_text": "4,895,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 291.3391, 609.6, 306.9078 ], "text": "4,895,500", "html_text": "4,895,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.88, 275.7704, 609.6, 291.3391 ], "cells": [ { "location": [ 26.88, 275.7704, 124, 291.3391 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 275.7704, 221.12, 291.3391 ], "text": "15,515,061", "html_text": "15,515,061", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 275.7704, 318.24, 291.3391 ], "text": "19,216,363", "html_text": "19,216,363", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 275.7704, 415.36, 291.3391 ], "text": "20,761,300", "html_text": "20,761,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 275.7704, 512.48, 291.3391 ], "text": "9,970,400", "html_text": "9,970,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 275.7704, 609.6, 291.3391 ], "text": "9,975,400", "html_text": "9,975,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.88, 260.2017, 609.6, 275.7704 ], "cells": [ { "location": [ 26.88, 260.2017, 124, 275.7704 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 260.2017, 221.12, 275.7704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 260.2017, 318.24, 275.7704 ], "text": "317,769", "html_text": "317,769", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 260.2017, 415.36, 275.7704 ], "text": "320,500", "html_text": "320,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 260.2017, 512.48, 275.7704 ], "text": "224,300", "html_text": "224,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 260.2017, 609.6, 275.7704 ], "text": "224,300", "html_text": "224,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.88, 244.633, 609.6, 260.2017 ], "cells": [ { "location": [ 26.88, 244.633, 124, 260.2017 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 244.633, 221.12, 260.2017 ], "text": "49,158,466", "html_text": "49,158,466", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 244.633, 318.24, 260.2017 ], "text": "52,433,857", "html_text": "52,433,857", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 244.633, 415.36, 260.2017 ], "text": "61,673,300", "html_text": "61,673,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 244.633, 512.48, 260.2017 ], "text": "46,955,500", "html_text": "46,955,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 244.633, 609.6, 260.2017 ], "text": "47,445,100", "html_text": "47,445,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.88, 229.0643, 609.6, 244.633 ], "cells": [ { "location": [ 26.88, 229.0643, 124, 244.633 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 229.0643, 221.12, 244.633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 229.0643, 318.24, 244.633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 229.0643, 415.36, 244.633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 229.0643, 512.48, 244.633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 229.0643, 609.6, 244.633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.88, 213.4957, 609.6, 229.0643 ], "cells": [ { "location": [ 26.88, 213.4957, 124, 229.0643 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 213.4957, 221.12, 229.0643 ], "text": "20,795,550", "html_text": "20,795,550", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 213.4957, 318.24, 229.0643 ], "text": "17,133,800", "html_text": "17,133,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 213.4957, 415.36, 229.0643 ], "text": "14,024,100", "html_text": "14,024,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 213.4957, 512.48, 229.0643 ], "text": "13,936,000", "html_text": "13,936,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 213.4957, 609.6, 229.0643 ], "text": "14,018,500", "html_text": "14,018,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.88, 197.927, 609.6, 213.4957 ], "cells": [ { "location": [ 26.88, 197.927, 124, 213.4957 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 197.927, 221.12, 213.4957 ], "text": "4,370,421", "html_text": "4,370,421", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 197.927, 318.24, 213.4957 ], "text": "5,310,054", "html_text": "5,310,054", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 197.927, 415.36, 213.4957 ], "text": "4,506,100", "html_text": "4,506,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 197.927, 512.48, 213.4957 ], "text": "3,756,100", "html_text": "3,756,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 197.927, 609.6, 213.4957 ], "text": "3,756,100", "html_text": "3,756,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.88, 182.3583, 609.6, 197.927 ], "cells": [ { "location": [ 26.88, 182.3583, 124, 197.927 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 182.3583, 221.12, 197.927 ], "text": "18,854,587", "html_text": "18,854,587", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 182.3583, 318.24, 197.927 ], "text": "18,873,016", "html_text": "18,873,016", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 182.3583, 415.36, 197.927 ], "text": "24,558,800", "html_text": "24,558,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 182.3583, 512.48, 197.927 ], "text": "23,633,000", "html_text": "23,633,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 182.3583, 609.6, 197.927 ], "text": "24,005,900", "html_text": "24,005,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.88, 166.7896, 609.6, 182.3583 ], "cells": [ { "location": [ 26.88, 166.7896, 124, 182.3583 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 166.7896, 221.12, 182.3583 ], "text": "5,137,907", "html_text": "5,137,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 166.7896, 318.24, 182.3583 ], "text": "11,116,987", "html_text": "11,116,987", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 166.7896, 415.36, 182.3583 ], "text": "18,584,300", "html_text": "18,584,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 166.7896, 512.48, 182.3583 ], "text": "5,630,400", "html_text": "5,630,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 166.7896, 609.6, 182.3583 ], "text": "5,664,600", "html_text": "5,664,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.88, 151.2209, 609.6, 166.7896 ], "cells": [ { "location": [ 26.88, 151.2209, 124, 166.7896 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 151.2209, 221.12, 166.7896 ], "text": "49,158,466", "html_text": "49,158,466", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 151.2209, 318.24, 166.7896 ], "text": "52,433,857", "html_text": "52,433,857", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 151.2209, 415.36, 166.7896 ], "text": "61,673,300", "html_text": "61,673,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 151.2209, 512.48, 166.7896 ], "text": "46,955,500", "html_text": "46,955,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 151.2209, 609.6, 166.7896 ], "text": "47,445,100", "html_text": "47,445,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.88, 135.6522, 609.6, 151.2209 ], "cells": [ { "location": [ 26.88, 135.6522, 124, 151.2209 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 135.6522, 221.12, 151.2209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 135.6522, 318.24, 151.2209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 135.6522, 415.36, 151.2209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 135.6522, 512.48, 151.2209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 135.6522, 609.6, 151.2209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 26.88, 120.0835, 609.6, 135.6522 ], "cells": [ { "location": [ 26.88, 120.0835, 124, 135.6522 ], "text": "Office of the Secretary", "html_text": "Office of the Secretary", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 120.0835, 221.12, 135.6522 ], "text": "30,185,977", "html_text": "30,185,977", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 120.0835, 318.24, 135.6522 ], "text": "30,631,824", "html_text": "30,631,824", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 120.0835, 415.36, 135.6522 ], "text": "34,068,200", "html_text": "34,068,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 120.0835, 512.48, 135.6522 ], "text": "32,405,100", "html_text": "32,405,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 120.0835, 609.6, 135.6522 ], "text": "32,863,900", "html_text": "32,863,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 26.88, 104.5148, 609.6, 120.0835 ], "cells": [ { "location": [ 26.88, 104.5148, 124, 120.0835 ], "text": "Governor's Scholars", "html_text": "Governor's Scholars", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 104.5148, 221.12, 120.0835 ], "text": "1,758,700", "html_text": "1,758,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 104.5148, 318.24, 120.0835 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 104.5148, 415.36, 120.0835 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 104.5148, 512.48, 120.0835 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 104.5148, 609.6, 120.0835 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 26.88, 88.9461, 609.6, 104.5148 ], "cells": [ { "location": [ 26.88, 88.9461, 124, 104.5148 ], "text": "Kentucky Center for Statistics", "html_text": "Kentucky Center for Statistics", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 88.9461, 221.12, 104.5148 ], "text": "6,603,251", "html_text": "6,603,251", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 88.9461, 318.24, 104.5148 ], "text": "6,217,960", "html_text": "6,217,960", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 88.9461, 415.36, 104.5148 ], "text": "7,557,100", "html_text": "7,557,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 88.9461, 512.48, 104.5148 ], "text": "7,467,400", "html_text": "7,467,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 88.9461, 609.6, 104.5148 ], "text": "7,489,900", "html_text": "7,489,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 26.88, 73.3774, 609.6, 88.9461 ], "cells": [ { "location": [ 26.88, 73.3774, 124, 88.9461 ], "text": "Early Childhood Development", "html_text": "Early Childhood Development", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 73.3774, 221.12, 88.9461 ], "text": "6,415,787", "html_text": "6,415,787", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 73.3774, 318.24, 88.9461 ], "text": "11,323,651", "html_text": "11,323,651", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 73.3774, 415.36, 88.9461 ], "text": "15,498,000", "html_text": "15,498,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 73.3774, 512.48, 88.9461 ], "text": "4,040,500", "html_text": "4,040,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 73.3774, 609.6, 88.9461 ], "text": "4,045,600", "html_text": "4,045,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 26.88, 57.8087, 609.6, 73.3774 ], "cells": [ { "location": [ 26.88, 57.8087, 124, 73.3774 ], "text": "Everybody Counts", "html_text": "Everybody Counts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 57.8087, 221.12, 73.3774 ], "text": "4,194,750", "html_text": "4,194,750", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 57.8087, 318.24, 73.3774 ], "text": "2,260,421", "html_text": "2,260,421", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 57.8087, 415.36, 73.3774 ], "text": "2,550,000", "html_text": "2,550,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 57.8087, 512.48, 73.3774 ], "text": "1,042,500", "html_text": "1,042,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 57.8087, 609.6, 73.3774 ], "text": "1,045,700", "html_text": "1,045,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 45, "location": [ 26.88, 42.24, 609.6, 57.8087 ], "cells": [ { "location": [ 26.88, 42.24, 124, 57.8087 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 42.24, 221.12, 57.8087 ], "text": "49,158,466", "html_text": "49,158,466", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 42.24, 318.24, 57.8087 ], "text": "52,433,857", "html_text": "52,433,857", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.24, 42.24, 415.36, 57.8087 ], "text": "61,673,300", "html_text": "61,673,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.36, 42.24, 512.48, 57.8087 ], "text": "46,955,500", "html_text": "46,955,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.48, 42.24, 609.6, 57.8087 ], "text": "47,445,100", "html_text": "47,445,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 46, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 106, "type": "TEXT", "location": { "l": 310.56, "t": 18.48, "r": 322.8, "b": 9.12 }, "text": "94", "reading_order": 2 } ] }, { "page": 107, "items": [ { "page": 107, "type": "TEXT", "location": { "l": 25.2, "t": 765.12, "r": 607.68, "b": 631.92 }, "text": "General Administration and Program Support provides the central coordination and direction for the overall planning, management and oversight of the agencies within the Cabinet. It is responsible for policy and budget development and personnel transactions; legal services including legislative and regulatory development and oversight; a communications strategy with the public, business, and industry; economic analysis and research; accounting, purchasing, and facilities management; and information technology and other administrative support services. Partial funding for the Office of the Secretary is provided by the Kentucky Workers' Compensation Funding Commission's special assessments imposed upon workers' compensation premiums paid by employers and group self-insurers, as well as an indirect rate charged to federal grants. General Funding in this area is to support the Office of Unemployment Insurance and the Career Development Office. The following agencies and entities are attached to the Office of the Secretary for administrative purposes only: The Early Childhood Advisory Council, the Governor's School for Entrepreneurs Program, the Governor's Scholar Program, the Board of the Kentucky Center for Statistics, and the Foundation for Adult Education.", "reading_order": 0 }, { "page": 107, "type": "TEXT", "location": { "l": 27.12, "t": 622.56, "r": 211.92, "b": 610.32 }, "text": "The program includes the following units:", "reading_order": 1 }, { "page": 107, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 600.72, "r": 599.28, "b": 541.44 }, "text": "I ne Uttice or the Secretary provides strategic direction and leadership to establish the focus for policy development, implementation, and program priorities. The Office coordinates Cabinet activities among its departments and agencies to ensure continuous improvement in administration and efficient service to the citizens of the Commonwealth. The Secretary serves as the Chief Executive Officer of the Cabinet and is an advisor to the Governor and the General Assembly.", "marker": "•", "list_id": "L12", "level": 0, "reading_order": 2 }, { "page": 107, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 538.8, "r": 573.36, "b": 502.56 }, "text": "The Office of Legal Services is responsible for providing legal advice and representation in all matters involving the Cabinet and its agencies. In addition to legal representation, the office is responsible for drafting and/or reviewing contracts, administrative regulations, and proposed administrative or executive orders and oversight.", "marker": "•", "list_id": "L12", "level": 0, "reading_order": 3 }, { "page": 107, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 500.88, "r": 602.16, "b": 404.16 }, "text": "The Office of Administrative Service is the Cabinet's chief financial and administrative office. The Division of Operations and Support Services and the Division of Fiscal Management are responsible for the management of all state-owned/state-operated facilities, equipment, and property assigned to the Cabinet, The Division of Fiscal Management is responsible for all central office purchasing, auditing and processing financial documents, compliance with the Federal Cash Management Act, federal reporting, development of the Indirect Cost Plan, monitoring and reconciliation of all financial transactions, and compliance with state and federal guidelines. The Division of Human Resources is responsible for all Cabinet personnel activities including personnel and payroll processing, providing benefits services to Cabinet employees and developing workshops and training programs for employees.", "marker": "•", "list_id": "L12", "level": 0, "reading_order": 4 }, { "page": 107, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 402.72, "r": 600, "b": 367.2 }, "text": "The Office of Technology Services oversees and assists with the Cabinet's application development needs and serves as the central location for all Cabinet data processing programs statewide. The Office works with the Commonwealth Office of Technology to effectuate the Cabinet's information technology infrastructure objectives.", "marker": "•", "list_id": "L12", "level": 0, "reading_order": 5 }, { "page": 107, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 364.8, "r": 587.52, "b": 340.8 }, "text": "The Office of Policy and Audit provides coordination and assistance for all external audits and assists in developing all Cabinet policies. Upon request, the Office conducts internal investigations of employees.", "marker": "•", "list_id": "L12", "level": 0, "reading_order": 6 }, { "page": 107, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 338.88, "r": 600.72, "b": 314.88 }, "text": "The Office of Legislative Services is responsible for the coordination of the legislative process including the advancement of the Education and Labor Cabinet's legislative agenda.", "marker": "•", "list_id": "L12", "level": 0, "reading_order": 7 }, { "page": 107, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 312.72, "r": 598.56, "b": 265.2 }, "text": "The Office of Communications provides internal and external communications, marketing support and media advisory services to the Cabinet, Executive Offices, Department for Workforce Investment and other Cabinet agencies. The Office interprets and disseminates information about the Cabinet and its components to employees, the media and the general public.", "marker": "•", "list_id": "L12", "level": 0, "reading_order": 8 }, { "page": 107, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 263.04, "r": 601.92, "b": 94.56 }, "text": "The Office of the Kentucky Center for Statistics and the Board of the Kentucky Center for Statistics manage and oversee the Kentucky Longitudinal Data System. The System is a data repository housing early childhood through Postsecondary education, and training and employment information. The Office removes individual identifiers from the data and links information across agencies, schools, and institutions to provide a complete picture of the education-to-employment process to better inform decisions made by state and local policy makers, the general public, and other stakeholders. The office conducts studies and provides feedback about the performance of high school graduates after they go to college; the outcome of teacher preparation, college, adult education, and other programs; and develops the Kentucky County Profiles book. The Kentucky Center for Statistics Board is comprised of the heads of the five participating agencies and includes the Commissioner of the Department of Education, the President of the Kentucky Council on Postsecondary Education, the Secretary of the Education and Labor Cabinet, the Secretary of the Cabinet for Health and Family Services and the CEO/Executive Director of the Kentucky Higher Education Assistance Authority. The board is charged with developing a detailed access and use policy for data and information request, overseeing the Office and establishing its research agenda, and overseeing compliance by the Office with the federal Family Educational Rights and Privacy Act and other relevant federal and state privacy laws.", "marker": "•", "list_id": "L12", "level": 0, "reading_order": 9 }, { "page": 107, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 92.88, "r": 598.56, "b": 32.16 }, "text": "The Governor's Scholars Program (GSP) is designed to motivate and empower Kentucky's brightest young people to become effective thinkers and citizen leaders with a zeal for excellence and a mind for innovation. The program provides an intensive residential summer academic and personal growth program for academically talented rising high school seniors. The scholars, chosen competitively, spend five uninterrupted weeks in the program on three college campuses. Over 2,000 applications are received at the state level each year, with approximately 1,000 students selected to attend.", "marker": "•", "list_id": "L12", "level": 0, "reading_order": 10 }, { "page": 107, "type": "TEXT", "location": { "l": 311.04, "t": 18, "r": 322.8, "b": 9.36 }, "text": "95", "reading_order": 11 } ] }, { "page": 108, "items": [ { "page": 108, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 765.12, "r": 592.32, "b": 716.4 }, "text": "The Governor's School for Entrepreneurs (GSE) is a 3-week residential summer program for rising 10th, 11th, and 12th grade students. The GSE was created through Senate Bill 296 in the 2016 Regular Session of the Kentucky General Assembly. It is a summer experiential education program for creative and enterprising students to enhance the next generation of business and economic leaders and enrich future economic development across the Commonwealth.", "marker": "•", "list_id": "L12", "level": 0, "reading_order": 0 }, { "page": 108, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 714.72, "r": 604.8, "b": 630.72 }, "text": "The Early Childhood Advisory Council (KRS 200.700) was established in the Governor's Office in 2011 and reorganized to the Education and Labor Cabinet in 2019. The office coordinates development and continuing activities of Community Early Childhood Councils. The Councils work toward implementation of Kentucky's long-range strategic plan for early childhood development on the local level. The Councils build upon existing resources, foster public-private partnerships, and work within their communities toward such goals as the availability of high quality, accessible, and affordable early childhood care options. The Early Childhood Advisory Council provides financial assistance to local councils through Tobacco Funds.", "marker": "•", "list_id": "L12", "level": 0, "reading_order": 1 }, { "page": 108, "type": "TITLE", "location": { "l": 27.12, "t": 612, "r": 59.76, "b": 600 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 108, "type": "TEXT", "location": { "l": 27.12, "t": 589.92, "r": 411.36, "b": 577.68 }, "text": "The base budget in each fiscal year includes General Fund for the following programs:", "reading_order": 3 }, { "page": 108, "type": "LIST_ITEM", "location": { "l": 43.2, "t": 568.08, "r": 284.4, "b": 556.56 }, "text": "$2,000,000 to support the Adult Learner Program", "marker": "•", "list_id": "L13", "level": 0, "reading_order": 4 }, { "page": 108, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 554.4, "r": 290.64, "b": 542.4 }, "text": "$2,000,000 to support the Heuser Hearing Institute", "marker": "•", "list_id": "L13", "level": 0, "reading_order": 5 }, { "page": 108, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 540, "r": 348.72, "b": 528.24 }, "text": "$1,000,000 to support the Governor's School for Entrepreneurs", "marker": "•", "list_id": "L13", "level": 0, "reading_order": 6 }, { "page": 108, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 525.84, "r": 232.08, "b": 513.84 }, "text": "$100,000 to support the Hope Center", "marker": "•", "list_id": "L13", "level": 0, "reading_order": 7 }, { "page": 108, "type": "TEXT", "location": { "l": 27.12, "t": 498, "r": 589.68, "b": 461.04 }, "text": "The budget includes additional General Fund in the amount of $220,000 in fiscal year 2027 and $225,000 in fiscal year 2028 to fund student membership dues for Future Farmers of America, a student-led organization designed to develop leadership, personal growth and career success through agricultural education.", "reading_order": 8 }, { "page": 108, "type": "TEXT", "location": { "l": 27.36, "t": 452.64, "r": 602.64, "b": 415.44 }, "text": "The Governor's budget includes additional funding in the amount of $368,700 in fiscal year 2027 and $757,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $59,000 and $121,200, respectively.", "reading_order": 9 }, { "page": 108, "type": "TEXT", "location": { "l": 311.28, "t": 18.24, "r": 322.08, "b": 9.12 }, "text": "96", "reading_order": 10 } ] }, { "page": 109, "items": [ { "page": 109, "type": "TEXT", "location": { "l": 263.04, "t": 765.6, "r": 370.56, "b": 740.16 }, "text": "Education and Labor Proprietary Education", "reading_order": 0 }, { "page": 109, "type": "TABLE", "location": { "l": 27.84, "t": 731.52, "r": 606.96, "b": 437.04 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward780,057778,086916,800801,400694,300
Current Receipts405,573433,387435,200435,200435,200
Total Restricted Funds1,185,6301,211,4731,352,0001,236,6001,129,500
TOTAL SOURCE OF FUNDS1,185,6301,211,4731,352,0001,236,6001,129,500
EXPENDITURES BY CLASS
Personnel Costs370,966242,300445,900439,300444,300
Operating Expenses36,57952,385104,700103,000103,000
TOTAL EXPENDITURES407,544294,685550,600542,300547,300
EXPENDITURES BY FUND SOURCE
Restricted Funds407,544294,685550,600542,300547,300
TOTAL EXPENDITURES407,544294,685550,600542,300547,300
EXPENDITURES BY UNIT
Proprietary Education407,544294,685550,600542,300547,300
TOTAL EXPENDITURES407,544294,685550,600542,300547,300
", "rows": [ { "row_index": 0, "location": [ 27.84, 714.1976, 606.96, 731.52 ], "cells": [ { "location": [ 27.84, 714.1976, 124.36, 731.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 714.1976, 220.88, 731.52 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 714.1976, 317.4, 731.52 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 714.1976, 413.92, 731.52 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 714.1976, 510.44, 731.52 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 714.1976, 606.96, 731.52 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 696.8753, 606.96, 714.1976 ], "cells": [ { "location": [ 27.84, 696.8753, 124.36, 714.1976 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 696.8753, 220.88, 714.1976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 696.8753, 317.4, 714.1976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 696.8753, 413.92, 714.1976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 696.8753, 510.44, 714.1976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 696.8753, 606.96, 714.1976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 679.5529, 606.96, 696.8753 ], "cells": [ { "location": [ 27.84, 679.5529, 124.36, 696.8753 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 679.5529, 220.88, 696.8753 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 679.5529, 317.4, 696.8753 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 679.5529, 413.92, 696.8753 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 679.5529, 510.44, 696.8753 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 679.5529, 606.96, 696.8753 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 662.2306, 606.96, 679.5529 ], "cells": [ { "location": [ 27.84, 662.2306, 124.36, 679.5529 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 662.2306, 220.88, 679.5529 ], "text": "780,057", "html_text": "780,057", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 662.2306, 317.4, 679.5529 ], "text": "778,086", "html_text": "778,086", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 662.2306, 413.92, 679.5529 ], "text": "916,800", "html_text": "916,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 662.2306, 510.44, 679.5529 ], "text": "801,400", "html_text": "801,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 662.2306, 606.96, 679.5529 ], "text": "694,300", "html_text": "694,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 644.9082, 606.96, 662.2306 ], "cells": [ { "location": [ 27.84, 644.9082, 124.36, 662.2306 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 644.9082, 220.88, 662.2306 ], "text": "405,573", "html_text": "405,573", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 644.9082, 317.4, 662.2306 ], "text": "433,387", "html_text": "433,387", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 644.9082, 413.92, 662.2306 ], "text": "435,200", "html_text": "435,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 644.9082, 510.44, 662.2306 ], "text": "435,200", "html_text": "435,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 644.9082, 606.96, 662.2306 ], "text": "435,200", "html_text": "435,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 627.5859, 606.96, 644.9082 ], "cells": [ { "location": [ 27.84, 627.5859, 124.36, 644.9082 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 627.5859, 220.88, 644.9082 ], "text": "1,185,630", "html_text": "1,185,630", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 627.5859, 317.4, 644.9082 ], "text": "1,211,473", "html_text": "1,211,473", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 627.5859, 413.92, 644.9082 ], "text": "1,352,000", "html_text": "1,352,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 627.5859, 510.44, 644.9082 ], "text": "1,236,600", "html_text": "1,236,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 627.5859, 606.96, 644.9082 ], "text": "1,129,500", "html_text": "1,129,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 610.2635, 606.96, 627.5859 ], "cells": [ { "location": [ 27.84, 610.2635, 124.36, 627.5859 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 610.2635, 220.88, 627.5859 ], "text": "1,185,630", "html_text": "1,185,630", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 610.2635, 317.4, 627.5859 ], "text": "1,211,473", "html_text": "1,211,473", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 610.2635, 413.92, 627.5859 ], "text": "1,352,000", "html_text": "1,352,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 610.2635, 510.44, 627.5859 ], "text": "1,236,600", "html_text": "1,236,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 610.2635, 606.96, 627.5859 ], "text": "1,129,500", "html_text": "1,129,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 592.9412, 606.96, 610.2635 ], "cells": [ { "location": [ 27.84, 592.9412, 124.36, 610.2635 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 592.9412, 220.88, 610.2635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 592.9412, 317.4, 610.2635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 592.9412, 413.92, 610.2635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 592.9412, 510.44, 610.2635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 592.9412, 606.96, 610.2635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 575.6188, 606.96, 592.9412 ], "cells": [ { "location": [ 27.84, 575.6188, 124.36, 592.9412 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 575.6188, 220.88, 592.9412 ], "text": "370,966", "html_text": "370,966", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 575.6188, 317.4, 592.9412 ], "text": "242,300", "html_text": "242,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 575.6188, 413.92, 592.9412 ], "text": "445,900", "html_text": "445,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 575.6188, 510.44, 592.9412 ], "text": "439,300", "html_text": "439,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 575.6188, 606.96, 592.9412 ], "text": "444,300", "html_text": "444,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 558.2965, 606.96, 575.6188 ], "cells": [ { "location": [ 27.84, 558.2965, 124.36, 575.6188 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 558.2965, 220.88, 575.6188 ], "text": "36,579", "html_text": "36,579", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 558.2965, 317.4, 575.6188 ], "text": "52,385", "html_text": "52,385", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 558.2965, 413.92, 575.6188 ], "text": "104,700", "html_text": "104,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 558.2965, 510.44, 575.6188 ], "text": "103,000", "html_text": "103,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 558.2965, 606.96, 575.6188 ], "text": "103,000", "html_text": "103,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 540.9741, 606.96, 558.2965 ], "cells": [ { "location": [ 27.84, 540.9741, 124.36, 558.2965 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 540.9741, 220.88, 558.2965 ], "text": "407,544", "html_text": "407,544", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 540.9741, 317.4, 558.2965 ], "text": "294,685", "html_text": "294,685", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 540.9741, 413.92, 558.2965 ], "text": "550,600", "html_text": "550,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 540.9741, 510.44, 558.2965 ], "text": "542,300", "html_text": "542,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 540.9741, 606.96, 558.2965 ], "text": "547,300", "html_text": "547,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 523.6518, 606.96, 540.9741 ], "cells": [ { "location": [ 27.84, 523.6518, 124.36, 540.9741 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 523.6518, 220.88, 540.9741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 523.6518, 317.4, 540.9741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 523.6518, 413.92, 540.9741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 523.6518, 510.44, 540.9741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 523.6518, 606.96, 540.9741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 506.3294, 606.96, 523.6518 ], "cells": [ { "location": [ 27.84, 506.3294, 124.36, 523.6518 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 506.3294, 220.88, 523.6518 ], "text": "407,544", "html_text": "407,544", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 506.3294, 317.4, 523.6518 ], "text": "294,685", "html_text": "294,685", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 506.3294, 413.92, 523.6518 ], "text": "550,600", "html_text": "550,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 506.3294, 510.44, 523.6518 ], "text": "542,300", "html_text": "542,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 506.3294, 606.96, 523.6518 ], "text": "547,300", "html_text": "547,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 489.0071, 606.96, 506.3294 ], "cells": [ { "location": [ 27.84, 489.0071, 124.36, 506.3294 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 489.0071, 220.88, 506.3294 ], "text": "407,544", "html_text": "407,544", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 489.0071, 317.4, 506.3294 ], "text": "294,685", "html_text": "294,685", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 489.0071, 413.92, 506.3294 ], "text": "550,600", "html_text": "550,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 489.0071, 510.44, 506.3294 ], "text": "542,300", "html_text": "542,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 489.0071, 606.96, 506.3294 ], "text": "547,300", "html_text": "547,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 471.6847, 606.96, 489.0071 ], "cells": [ { "location": [ 27.84, 471.6847, 124.36, 489.0071 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 471.6847, 220.88, 489.0071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 471.6847, 317.4, 489.0071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 471.6847, 413.92, 489.0071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 471.6847, 510.44, 489.0071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 471.6847, 606.96, 489.0071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 454.3624, 606.96, 471.6847 ], "cells": [ { "location": [ 27.84, 454.3624, 124.36, 471.6847 ], "text": "Proprietary Education", "html_text": "Proprietary Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 454.3624, 220.88, 471.6847 ], "text": "407,544", "html_text": "407,544", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 454.3624, 317.4, 471.6847 ], "text": "294,685", "html_text": "294,685", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 454.3624, 413.92, 471.6847 ], "text": "550,600", "html_text": "550,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 454.3624, 510.44, 471.6847 ], "text": "542,300", "html_text": "542,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 454.3624, 606.96, 471.6847 ], "text": "547,300", "html_text": "547,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 437.04, 606.96, 454.3624 ], "cells": [ { "location": [ 27.84, 437.04, 124.36, 454.3624 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 437.04, 220.88, 454.3624 ], "text": "407,544", "html_text": "407,544", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 437.04, 317.4, 454.3624 ], "text": "294,685", "html_text": "294,685", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 437.04, 413.92, 454.3624 ], "text": "550,600", "html_text": "550,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 437.04, 510.44, 454.3624 ], "text": "542,300", "html_text": "542,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 437.04, 606.96, 454.3624 ], "text": "547,300", "html_text": "547,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 17, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 109, "type": "TEXT", "location": { "l": 25.44, "t": 425.52, "r": 584.16, "b": 351.12 }, "text": "The Kentucky Commission on Proprietary Education was established by action of the 2012 Kentucky General Assembly; it replaced the Board of Proprietary Education. The 11-member commission is charged with licensing and regulating all proprietary schools, doing business in Kentucky, other than those that offer a four year bachelor's degree. The duties of the Commission include issuing and renewing licenses to eligible proprietary schools, investigating complaints from students and schools, and administering and enforcing the provisions of KRS Chapter 165A pertaining to the conduct, operation, maintenance, and establishment of proprietary education institutions and the activities of agents of the schools.", "reading_order": 2 }, { "page": 109, "type": "TEXT", "location": { "l": 25.44, "t": 344.16, "r": 596.4, "b": 317.76 }, "text": "The Commission also administers the Student Protection Fund. Each licensed school is obligated to contribute to the fund which reimburses eligible students in the event a school closes, loses its accreditation, or discontinues a program.", "reading_order": 3 }, { "page": 109, "type": "TITLE", "location": { "l": 29.04, "t": 309.12, "r": 62.4, "b": 296.16 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 109, "type": "TEXT", "location": { "l": 25.92, "t": 287.76, "r": 592.32, "b": 262.32 }, "text": "The Governor's budget includes additional funding in the amount of $3,700 in fiscal year 2027 and $7,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 5 }, { "page": 109, "type": "TEXT", "location": { "l": 311.04, "t": 18.72, "r": 322.08, "b": 8.88 }, "text": "97", "reading_order": 6 } ] }, { "page": 110, "items": [ { "page": 110, "type": "TEXT", "location": { "l": 255.12, "t": 765.36, "r": 378.72, "b": 740.16 }, "text": "Education and Labor\nDeaf and Hard of Hearing", "reading_order": 0 }, { "page": 110, "type": "TABLE", "location": { "l": 27.84, "t": 731.04, "r": 606.72, "b": 330.24 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS General Fund
Regular Appropriation1,051,5001,091,1001,119,300992,9001,018,100
State Salary and Compensation Allocation31,0006,1009,900
Total General Fund1,082,5001,097,2001,129,200992,9001,018,100
Restricted Funds
Balance Forward84,811210,149248,800
Current Receipts1,405,4001,240,5581,166,3001,331,9001,334,500
Total Restricted Funds1,490,2111,450,7081,415,1001,331,9001,334,500
TOTAL SOURCE OF FUNDS2,572,7112,547,9082,544,3002,324,8002,352,600
EXPENDITURES BY CLASS
Personnel Costs1,216,3951,135,7891,621,8001,405,3001,433,100
Operating Expenses1,146,1671,163,272922,500919,500919,500
TOTAL EXPENDITURES2,362,5622,299,0602,544,3002,324,8002,352,600
EXPENDITURES BY FUND SOURCE
General Fund1,082,5001,097,2001,129,200992,9001,018,100
Restricted Funds1,280,0621,201,8601,415,1001,331,9001,334,500
TOTAL EXPENDITURES2,362,5622,299,0602,544,3002,324,8002,352,600
EXPENDITURES BY UNIT Commission on the Deaf and Hard of Hearing2,362,5622,299,0602,544,3002,324,8002,352,600
TOTAL EXPENDITURES2,362,5622,299,0602,544,3002,324,8002,352,600
", "rows": [ { "row_index": 0, "location": [ 27.84, 711, 606.72, 731.04 ], "cells": [ { "location": [ 27.84, 711, 124.32, 731.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 711, 220.8, 731.04 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 711, 317.28, 731.04 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 711, 413.76, 731.04 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 711, 510.24, 731.04 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 711, 606.72, 731.04 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 690.96, 606.72, 711 ], "cells": [ { "location": [ 27.84, 690.96, 124.32, 711 ], "text": "SOURCE OF FUNDS General Fund", "html_text": "SOURCE OF FUNDS General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 690.96, 220.8, 711 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 690.96, 317.28, 711 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 690.96, 413.76, 711 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 690.96, 510.24, 711 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 690.96, 606.72, 711 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 670.92, 606.72, 690.96 ], "cells": [ { "location": [ 27.84, 670.92, 124.32, 690.96 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 670.92, 220.8, 690.96 ], "text": "1,051,500", "html_text": "1,051,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 670.92, 317.28, 690.96 ], "text": "1,091,100", "html_text": "1,091,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 670.92, 413.76, 690.96 ], "text": "1,119,300", "html_text": "1,119,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 670.92, 510.24, 690.96 ], "text": "992,900", "html_text": "992,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 670.92, 606.72, 690.96 ], "text": "1,018,100", "html_text": "1,018,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 650.88, 606.72, 670.92 ], "cells": [ { "location": [ 27.84, 650.88, 124.32, 670.92 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 650.88, 220.8, 670.92 ], "text": "31,000", "html_text": "31,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 650.88, 317.28, 670.92 ], "text": "6,100", "html_text": "6,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 650.88, 413.76, 670.92 ], "text": "9,900", "html_text": "9,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 650.88, 510.24, 670.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 650.88, 606.72, 670.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 630.84, 606.72, 650.88 ], "cells": [ { "location": [ 27.84, 630.84, 124.32, 650.88 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 630.84, 220.8, 650.88 ], "text": "1,082,500", "html_text": "1,082,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 630.84, 317.28, 650.88 ], "text": "1,097,200", "html_text": "1,097,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 630.84, 413.76, 650.88 ], "text": "1,129,200", "html_text": "1,129,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 630.84, 510.24, 650.88 ], "text": "992,900", "html_text": "992,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 630.84, 606.72, 650.88 ], "text": "1,018,100", "html_text": "1,018,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 610.8, 606.72, 630.84 ], "cells": [ { "location": [ 27.84, 610.8, 124.32, 630.84 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 610.8, 220.8, 630.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 610.8, 317.28, 630.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 610.8, 413.76, 630.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 610.8, 510.24, 630.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 610.8, 606.72, 630.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 590.76, 606.72, 610.8 ], "cells": [ { "location": [ 27.84, 590.76, 124.32, 610.8 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 590.76, 220.8, 610.8 ], "text": "84,811", "html_text": "84,811", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 590.76, 317.28, 610.8 ], "text": "210,149", "html_text": "210,149", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 590.76, 413.76, 610.8 ], "text": "248,800", "html_text": "248,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 590.76, 510.24, 610.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 590.76, 606.72, 610.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 570.72, 606.72, 590.76 ], "cells": [ { "location": [ 27.84, 570.72, 124.32, 590.76 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 570.72, 220.8, 590.76 ], "text": "1,405,400", "html_text": "1,405,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 570.72, 317.28, 590.76 ], "text": "1,240,558", "html_text": "1,240,558", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 570.72, 413.76, 590.76 ], "text": "1,166,300", "html_text": "1,166,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 570.72, 510.24, 590.76 ], "text": "1,331,900", "html_text": "1,331,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 570.72, 606.72, 590.76 ], "text": "1,334,500", "html_text": "1,334,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 550.68, 606.72, 570.72 ], "cells": [ { "location": [ 27.84, 550.68, 124.32, 570.72 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 550.68, 220.8, 570.72 ], "text": "1,490,211", "html_text": "1,490,211", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 550.68, 317.28, 570.72 ], "text": "1,450,708", "html_text": "1,450,708", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 550.68, 413.76, 570.72 ], "text": "1,415,100", "html_text": "1,415,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 550.68, 510.24, 570.72 ], "text": "1,331,900", "html_text": "1,331,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 550.68, 606.72, 570.72 ], "text": "1,334,500", "html_text": "1,334,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 530.64, 606.72, 550.68 ], "cells": [ { "location": [ 27.84, 530.64, 124.32, 550.68 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 530.64, 220.8, 550.68 ], "text": "2,572,711", "html_text": "2,572,711", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 530.64, 317.28, 550.68 ], "text": "2,547,908", "html_text": "2,547,908", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 530.64, 413.76, 550.68 ], "text": "2,544,300", "html_text": "2,544,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 530.64, 510.24, 550.68 ], "text": "2,324,800", "html_text": "2,324,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 530.64, 606.72, 550.68 ], "text": "2,352,600", "html_text": "2,352,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 510.6, 606.72, 530.64 ], "cells": [ { "location": [ 27.84, 510.6, 124.32, 530.64 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 510.6, 220.8, 530.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 510.6, 317.28, 530.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 510.6, 413.76, 530.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 510.6, 510.24, 530.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 510.6, 606.72, 530.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 490.56, 606.72, 510.6 ], "cells": [ { "location": [ 27.84, 490.56, 124.32, 510.6 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 490.56, 220.8, 510.6 ], "text": "1,216,395", "html_text": "1,216,395", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 490.56, 317.28, 510.6 ], "text": "1,135,789", "html_text": "1,135,789", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 490.56, 413.76, 510.6 ], "text": "1,621,800", "html_text": "1,621,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 490.56, 510.24, 510.6 ], "text": "1,405,300", "html_text": "1,405,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 490.56, 606.72, 510.6 ], "text": "1,433,100", "html_text": "1,433,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 470.52, 606.72, 490.56 ], "cells": [ { "location": [ 27.84, 470.52, 124.32, 490.56 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 470.52, 220.8, 490.56 ], "text": "1,146,167", "html_text": "1,146,167", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 470.52, 317.28, 490.56 ], "text": "1,163,272", "html_text": "1,163,272", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 470.52, 413.76, 490.56 ], "text": "922,500", "html_text": "922,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 470.52, 510.24, 490.56 ], "text": "919,500", "html_text": "919,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 470.52, 606.72, 490.56 ], "text": "919,500", "html_text": "919,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 450.48, 606.72, 470.52 ], "cells": [ { "location": [ 27.84, 450.48, 124.32, 470.52 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 450.48, 220.8, 470.52 ], "text": "2,362,562", "html_text": "2,362,562", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 450.48, 317.28, 470.52 ], "text": "2,299,060", "html_text": "2,299,060", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 450.48, 413.76, 470.52 ], "text": "2,544,300", "html_text": "2,544,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 450.48, 510.24, 470.52 ], "text": "2,324,800", "html_text": "2,324,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 450.48, 606.72, 470.52 ], "text": "2,352,600", "html_text": "2,352,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 430.44, 606.72, 450.48 ], "cells": [ { "location": [ 27.84, 430.44, 124.32, 450.48 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 430.44, 220.8, 450.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 430.44, 317.28, 450.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 430.44, 413.76, 450.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 430.44, 510.24, 450.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 430.44, 606.72, 450.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 410.4, 606.72, 430.44 ], "cells": [ { "location": [ 27.84, 410.4, 124.32, 430.44 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 410.4, 220.8, 430.44 ], "text": "1,082,500", "html_text": "1,082,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 410.4, 317.28, 430.44 ], "text": "1,097,200", "html_text": "1,097,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 410.4, 413.76, 430.44 ], "text": "1,129,200", "html_text": "1,129,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 410.4, 510.24, 430.44 ], "text": "992,900", "html_text": "992,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 410.4, 606.72, 430.44 ], "text": "1,018,100", "html_text": "1,018,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 390.36, 606.72, 410.4 ], "cells": [ { "location": [ 27.84, 390.36, 124.32, 410.4 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 390.36, 220.8, 410.4 ], "text": "1,280,062", "html_text": "1,280,062", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 390.36, 317.28, 410.4 ], "text": "1,201,860", "html_text": "1,201,860", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 390.36, 413.76, 410.4 ], "text": "1,415,100", "html_text": "1,415,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 390.36, 510.24, 410.4 ], "text": "1,331,900", "html_text": "1,331,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 390.36, 606.72, 410.4 ], "text": "1,334,500", "html_text": "1,334,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 370.32, 606.72, 390.36 ], "cells": [ { "location": [ 27.84, 370.32, 124.32, 390.36 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 370.32, 220.8, 390.36 ], "text": "2,362,562", "html_text": "2,362,562", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 370.32, 317.28, 390.36 ], "text": "2,299,060", "html_text": "2,299,060", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 370.32, 413.76, 390.36 ], "text": "2,544,300", "html_text": "2,544,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 370.32, 510.24, 390.36 ], "text": "2,324,800", "html_text": "2,324,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 370.32, 606.72, 390.36 ], "text": "2,352,600", "html_text": "2,352,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 350.28, 606.72, 370.32 ], "cells": [ { "location": [ 27.84, 350.28, 124.32, 370.32 ], "text": "EXPENDITURES BY UNIT Commission on the Deaf and Hard of Hearing", "html_text": "EXPENDITURES BY UNIT Commission on the Deaf and Hard of Hearing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 350.28, 220.8, 370.32 ], "text": "2,362,562", "html_text": "2,362,562", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 350.28, 317.28, 370.32 ], "text": "2,299,060", "html_text": "2,299,060", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 350.28, 413.76, 370.32 ], "text": "2,544,300", "html_text": "2,544,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 350.28, 510.24, 370.32 ], "text": "2,324,800", "html_text": "2,324,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 350.28, 606.72, 370.32 ], "text": "2,352,600", "html_text": "2,352,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 330.24, 606.72, 350.28 ], "cells": [ { "location": [ 27.84, 330.24, 124.32, 350.28 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 330.24, 220.8, 350.28 ], "text": "2,362,562", "html_text": "2,362,562", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 330.24, 317.28, 350.28 ], "text": "2,299,060", "html_text": "2,299,060", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 330.24, 413.76, 350.28 ], "text": "2,544,300", "html_text": "2,544,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 330.24, 510.24, 350.28 ], "text": "2,324,800", "html_text": "2,324,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 330.24, 606.72, 350.28 ], "text": "2,352,600", "html_text": "2,352,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 20, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 110, "type": "TEXT", "location": { "l": 25.44, "t": 318.48, "r": 602.16, "b": 208.56 }, "text": "In accordance with KRS 163.510, the Commission on the Deaf and Hard of Hearing advises the Governor and the General Assembly concerning policies and programs to enhance the quality and coordination of services for deaf and hard of hearing individuals in both the public and private sectors. The Commission oversees the provision of interpreter services to deaf and hard of hearing individuals; identifies and evaluates public and private entities that provide services to deaf and hard of hearing residents of Kentucky for information, referral, and advocacy services; administers a Telecommunications Access Program which provides specialized telecommunications equipment to qualified deaf, hard of hearing, and speech-impaired residents of Kentucky; assists local, state, and federal governments and public and private agencies in the development of programs for the deaf and hard of hearing; and reviews legislative programs relating to services for deaf and hard of hearing persons and conducts studies of conditions affecting the health and welfare of the deaf and hard of hearing.", "reading_order": 2 }, { "page": 110, "type": "TITLE", "location": { "l": 26.4, "t": 200.4, "r": 60.24, "b": 187.68 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 110, "type": "TEXT", "location": { "l": 25.92, "t": 178.8, "r": 606, "b": 140.88 }, "text": "The Governor's budget includes additional funding in the amount of $17,500 in fiscal year 2027 and $35,900 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $15,900 and $32,700, respectively.", "reading_order": 4 }, { "page": 110, "type": "TEXT", "location": { "l": 311.04, "t": 18.72, "r": 322.32, "b": 8.88 }, "text": "98", "reading_order": 5 } ] }, { "page": 111, "items": [ { "page": 111, "type": "TABLE", "location": { "l": 26.4, "t": 765.36, "r": 606.72, "b": 296.64 }, "text": "
Education and Labor
Kentucky Educational Television
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation16,200,00017,641,60018,036,50017,425,00017,771,600
State Salary and Compensation Allocation561,000
Total General Fund16,761,00017,641,60018,036,50017,425,00017,771,600
Restricted Funds
Balance Forward111,973
Current Receipts2,148,9721,645,1572,037,0002,037,0002,037,000
Total Restricted Funds2,148,9721,757,1302,037,0002,037,0002,037,000
TOTAL SOURCE OF FUNDS18,909,97219,398,73020,073,50019,462,00019,808,600
EXPENDITURES BY CLASS
Personnel Costs14,923,33614,518,80214,848,60014,455,50014,802,100
Operating Expenses3,200,4354,480,5265,140,9004,922,5004,922,500
Capital Outlay657,229371,90284,00084,00084,000
Construction17,00027,500
TOTAL EXPENDITURES18,798,00019,398,73020,073,50019,462,00019,808,600
EXPENDITURES BY FUND SOURCE
General Fund16,761,00017,641,60018,036,50017,425,00017,771,600
Restricted Funds2,037,0001,757,1302,037,0002,037,0002,037,000
TOTAL EXPENDITURES18,798,00019,398,73020,073,50019,462,00019,808,600
EXPENDITURES BY UNIT
General Administration and Support5,596,4005,604,4006,312,0005,970,8006,067,800
Broadcasting and Education11,223,60011,629,29711,481,60011,389,50011,614,700
Engineering1,978,0002,165,0332,279,9002,101,7002,126,100
TOTAL EXPENDITURES18,798,00019,398,73020,073,50019,462,00019,808,600
", "rows": [ { "row_index": 0, "location": [ 26.4, 748.62, 606.72, 765.36 ], "cells": [ { "location": [ 26.4, 748.62, 123.12, 765.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 748.62, 606.72, 765.36 ], "text": "Education and Labor", "html_text": "Education and Labor", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 731.88, 606.72, 748.62 ], "cells": [ { "location": [ 26.4, 731.88, 123.12, 748.62 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 731.88, 606.72, 748.62 ], "text": "Kentucky Educational Television", "html_text": "Kentucky Educational Television", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 715.14, 606.72, 731.88 ], "cells": [ { "location": [ 26.4, 715.14, 123.12, 731.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 715.14, 219.84, 731.88 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 715.14, 316.56, 731.88 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 715.14, 413.28, 731.88 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 715.14, 510, 731.88 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 715.14, 606.72, 731.88 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 698.4, 606.72, 715.14 ], "cells": [ { "location": [ 26.4, 698.4, 123.12, 715.14 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 698.4, 219.84, 715.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 698.4, 316.56, 715.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 698.4, 413.28, 715.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 698.4, 510, 715.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 698.4, 606.72, 715.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 681.66, 606.72, 698.4 ], "cells": [ { "location": [ 26.4, 681.66, 123.12, 698.4 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 681.66, 219.84, 698.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 681.66, 316.56, 698.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 681.66, 413.28, 698.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 681.66, 510, 698.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 681.66, 606.72, 698.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 664.92, 606.72, 681.66 ], "cells": [ { "location": [ 26.4, 664.92, 123.12, 681.66 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 664.92, 219.84, 681.66 ], "text": "16,200,000", "html_text": "16,200,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 664.92, 316.56, 681.66 ], "text": "17,641,600", "html_text": "17,641,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 664.92, 413.28, 681.66 ], "text": "18,036,500", "html_text": "18,036,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 664.92, 510, 681.66 ], "text": "17,425,000", "html_text": "17,425,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 664.92, 606.72, 681.66 ], "text": "17,771,600", "html_text": "17,771,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 648.18, 606.72, 664.92 ], "cells": [ { "location": [ 26.4, 648.18, 123.12, 664.92 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 648.18, 219.84, 664.92 ], "text": "561,000", "html_text": "561,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 648.18, 316.56, 664.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 648.18, 413.28, 664.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 648.18, 510, 664.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 648.18, 606.72, 664.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 631.44, 606.72, 648.18 ], "cells": [ { "location": [ 26.4, 631.44, 123.12, 648.18 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 631.44, 219.84, 648.18 ], "text": "16,761,000", "html_text": "16,761,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 631.44, 316.56, 648.18 ], "text": "17,641,600", "html_text": "17,641,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 631.44, 413.28, 648.18 ], "text": "18,036,500", "html_text": "18,036,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 631.44, 510, 648.18 ], "text": "17,425,000", "html_text": "17,425,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 631.44, 606.72, 648.18 ], "text": "17,771,600", "html_text": "17,771,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 614.7, 606.72, 631.44 ], "cells": [ { "location": [ 26.4, 614.7, 123.12, 631.44 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 614.7, 219.84, 631.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 614.7, 316.56, 631.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 614.7, 413.28, 631.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 614.7, 510, 631.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 614.7, 606.72, 631.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 597.96, 606.72, 614.7 ], "cells": [ { "location": [ 26.4, 597.96, 123.12, 614.7 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 597.96, 219.84, 614.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 597.96, 316.56, 614.7 ], "text": "111,973", "html_text": "111,973", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 597.96, 413.28, 614.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 597.96, 510, 614.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 597.96, 606.72, 614.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 581.22, 606.72, 597.96 ], "cells": [ { "location": [ 26.4, 581.22, 123.12, 597.96 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 581.22, 219.84, 597.96 ], "text": "2,148,972", "html_text": "2,148,972", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 581.22, 316.56, 597.96 ], "text": "1,645,157", "html_text": "1,645,157", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 581.22, 413.28, 597.96 ], "text": "2,037,000", "html_text": "2,037,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 581.22, 510, 597.96 ], "text": "2,037,000", "html_text": "2,037,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 581.22, 606.72, 597.96 ], "text": "2,037,000", "html_text": "2,037,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 564.48, 606.72, 581.22 ], "cells": [ { "location": [ 26.4, 564.48, 123.12, 581.22 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 564.48, 219.84, 581.22 ], "text": "2,148,972", "html_text": "2,148,972", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 564.48, 316.56, 581.22 ], "text": "1,757,130", "html_text": "1,757,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 564.48, 413.28, 581.22 ], "text": "2,037,000", "html_text": "2,037,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 564.48, 510, 581.22 ], "text": "2,037,000", "html_text": "2,037,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 564.48, 606.72, 581.22 ], "text": "2,037,000", "html_text": "2,037,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 547.74, 606.72, 564.48 ], "cells": [ { "location": [ 26.4, 547.74, 123.12, 564.48 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 547.74, 219.84, 564.48 ], "text": "18,909,972", "html_text": "18,909,972", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 547.74, 316.56, 564.48 ], "text": "19,398,730", "html_text": "19,398,730", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 547.74, 413.28, 564.48 ], "text": "20,073,500", "html_text": "20,073,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 547.74, 510, 564.48 ], "text": "19,462,000", "html_text": "19,462,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 547.74, 606.72, 564.48 ], "text": "19,808,600", "html_text": "19,808,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 531, 606.72, 547.74 ], "cells": [ { "location": [ 26.4, 531, 123.12, 547.74 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 531, 219.84, 547.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 531, 316.56, 547.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 531, 413.28, 547.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 531, 510, 547.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 531, 606.72, 547.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 514.26, 606.72, 531 ], "cells": [ { "location": [ 26.4, 514.26, 123.12, 531 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 514.26, 219.84, 531 ], "text": "14,923,336", "html_text": "14,923,336", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 514.26, 316.56, 531 ], "text": "14,518,802", "html_text": "14,518,802", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 514.26, 413.28, 531 ], "text": "14,848,600", "html_text": "14,848,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 514.26, 510, 531 ], "text": "14,455,500", "html_text": "14,455,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 514.26, 606.72, 531 ], "text": "14,802,100", "html_text": "14,802,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 497.52, 606.72, 514.26 ], "cells": [ { "location": [ 26.4, 497.52, 123.12, 514.26 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 497.52, 219.84, 514.26 ], "text": "3,200,435", "html_text": "3,200,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 497.52, 316.56, 514.26 ], "text": "4,480,526", "html_text": "4,480,526", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 497.52, 413.28, 514.26 ], "text": "5,140,900", "html_text": "5,140,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 497.52, 510, 514.26 ], "text": "4,922,500", "html_text": "4,922,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 497.52, 606.72, 514.26 ], "text": "4,922,500", "html_text": "4,922,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 480.78, 606.72, 497.52 ], "cells": [ { "location": [ 26.4, 480.78, 123.12, 497.52 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 480.78, 219.84, 497.52 ], "text": "657,229", "html_text": "657,229", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 480.78, 316.56, 497.52 ], "text": "371,902", "html_text": "371,902", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 480.78, 413.28, 497.52 ], "text": "84,000", "html_text": "84,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 480.78, 510, 497.52 ], "text": "84,000", "html_text": "84,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 480.78, 606.72, 497.52 ], "text": "84,000", "html_text": "84,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 464.04, 606.72, 480.78 ], "cells": [ { "location": [ 26.4, 464.04, 123.12, 480.78 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 464.04, 219.84, 480.78 ], "text": "17,000", "html_text": "17,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 464.04, 316.56, 480.78 ], "text": "27,500", "html_text": "27,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 464.04, 413.28, 480.78 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 464.04, 510, 480.78 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 464.04, 606.72, 480.78 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 447.3, 606.72, 464.04 ], "cells": [ { "location": [ 26.4, 447.3, 123.12, 464.04 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 447.3, 219.84, 464.04 ], "text": "18,798,000", "html_text": "18,798,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 447.3, 316.56, 464.04 ], "text": "19,398,730", "html_text": "19,398,730", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 447.3, 413.28, 464.04 ], "text": "20,073,500", "html_text": "20,073,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 447.3, 510, 464.04 ], "text": "19,462,000", "html_text": "19,462,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 447.3, 606.72, 464.04 ], "text": "19,808,600", "html_text": "19,808,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 430.56, 606.72, 447.3 ], "cells": [ { "location": [ 26.4, 430.56, 123.12, 447.3 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 430.56, 219.84, 447.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 430.56, 316.56, 447.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 430.56, 413.28, 447.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 430.56, 510, 447.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 430.56, 606.72, 447.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 413.82, 606.72, 430.56 ], "cells": [ { "location": [ 26.4, 413.82, 123.12, 430.56 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 413.82, 219.84, 430.56 ], "text": "16,761,000", "html_text": "16,761,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 413.82, 316.56, 430.56 ], "text": "17,641,600", "html_text": "17,641,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 413.82, 413.28, 430.56 ], "text": "18,036,500", "html_text": "18,036,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 413.82, 510, 430.56 ], "text": "17,425,000", "html_text": "17,425,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 413.82, 606.72, 430.56 ], "text": "17,771,600", "html_text": "17,771,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 397.08, 606.72, 413.82 ], "cells": [ { "location": [ 26.4, 397.08, 123.12, 413.82 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 397.08, 219.84, 413.82 ], "text": "2,037,000", "html_text": "2,037,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 397.08, 316.56, 413.82 ], "text": "1,757,130", "html_text": "1,757,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 397.08, 413.28, 413.82 ], "text": "2,037,000", "html_text": "2,037,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 397.08, 510, 413.82 ], "text": "2,037,000", "html_text": "2,037,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 397.08, 606.72, 413.82 ], "text": "2,037,000", "html_text": "2,037,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 380.34, 606.72, 397.08 ], "cells": [ { "location": [ 26.4, 380.34, 123.12, 397.08 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 380.34, 219.84, 397.08 ], "text": "18,798,000", "html_text": "18,798,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 380.34, 316.56, 397.08 ], "text": "19,398,730", "html_text": "19,398,730", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 380.34, 413.28, 397.08 ], "text": "20,073,500", "html_text": "20,073,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 380.34, 510, 397.08 ], "text": "19,462,000", "html_text": "19,462,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 380.34, 606.72, 397.08 ], "text": "19,808,600", "html_text": "19,808,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 363.6, 606.72, 380.34 ], "cells": [ { "location": [ 26.4, 363.6, 123.12, 380.34 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 363.6, 219.84, 380.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 363.6, 316.56, 380.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 363.6, 413.28, 380.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 363.6, 510, 380.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 363.6, 606.72, 380.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.4, 346.86, 606.72, 363.6 ], "cells": [ { "location": [ 26.4, 346.86, 123.12, 363.6 ], "text": "General Administration and Support", "html_text": "General Administration and Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 346.86, 219.84, 363.6 ], "text": "5,596,400", "html_text": "5,596,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 346.86, 316.56, 363.6 ], "text": "5,604,400", "html_text": "5,604,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 346.86, 413.28, 363.6 ], "text": "6,312,000", "html_text": "6,312,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 346.86, 510, 363.6 ], "text": "5,970,800", "html_text": "5,970,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 346.86, 606.72, 363.6 ], "text": "6,067,800", "html_text": "6,067,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.4, 330.12, 606.72, 346.86 ], "cells": [ { "location": [ 26.4, 330.12, 123.12, 346.86 ], "text": "Broadcasting and Education", "html_text": "Broadcasting and Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 330.12, 219.84, 346.86 ], "text": "11,223,600", "html_text": "11,223,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 330.12, 316.56, 346.86 ], "text": "11,629,297", "html_text": "11,629,297", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 330.12, 413.28, 346.86 ], "text": "11,481,600", "html_text": "11,481,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 330.12, 510, 346.86 ], "text": "11,389,500", "html_text": "11,389,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 330.12, 606.72, 346.86 ], "text": "11,614,700", "html_text": "11,614,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.4, 313.38, 606.72, 330.12 ], "cells": [ { "location": [ 26.4, 313.38, 123.12, 330.12 ], "text": "Engineering", "html_text": "Engineering", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 313.38, 219.84, 330.12 ], "text": "1,978,000", "html_text": "1,978,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 313.38, 316.56, 330.12 ], "text": "2,165,033", "html_text": "2,165,033", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 313.38, 413.28, 330.12 ], "text": "2,279,900", "html_text": "2,279,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 313.38, 510, 330.12 ], "text": "2,101,700", "html_text": "2,101,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 313.38, 606.72, 330.12 ], "text": "2,126,100", "html_text": "2,126,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.4, 296.64, 606.72, 313.38 ], "cells": [ { "location": [ 26.4, 296.64, 123.12, 313.38 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 296.64, 219.84, 313.38 ], "text": "18,798,000", "html_text": "18,798,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 296.64, 316.56, 313.38 ], "text": "19,398,730", "html_text": "19,398,730", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 296.64, 413.28, 313.38 ], "text": "20,073,500", "html_text": "20,073,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 296.64, 510, 313.38 ], "text": "19,462,000", "html_text": "19,462,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 296.64, 606.72, 313.38 ], "text": "19,808,600", "html_text": "19,808,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 28, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 111, "type": "TEXT", "location": { "l": 25.44, "t": 283.68, "r": 604.8, "b": 209.04 }, "text": "Kentucky Educational Television (KET) was established by the Kentucky General Assembly in the early 1960s for the purpose of supporting educational excellence in the Commonwealth. The agency's mission includes service to citizens of the Commonwealth in the home, in institutions of education, and in the workplace. As required by KRS 168, the Kentucky Authority for Educational Television produces and transmits educational programming for students in public schools, state supported institutions of higher education, and others desiring broadcast programs and services. KET is divided into three program areas: General Administration and Support, Broadcasting and Education, and Engineering.", "reading_order": 1 }, { "page": 111, "type": "TEXT", "location": { "l": 25.2, "t": 201.6, "r": 605.52, "b": 91.92 }, "text": "The Broadcasting and Education unit acquires and produces programs and related support material which will most effectively carry out the mission and policies set by the Kentucky Authority for Educational Television. This process includes soliciting feedback from appropriate audiences and seeking input from agencies and groups such as the Kentucky Department of Education and the Higher Education Telecommunications Consortium. The unit assembles three channels of television programming: KET1 carries educational and informational programs for all Kentucky citizens; KET2 carries additional programs and repeats of important programs carried on KET1; and KETKY carries programs about Kentucky and Kentucky and overnight feeds of instructional programs for schools. KETKY also carries the Kentucky General Assembly when in session or in committee, as well as, occasional special feeds for the State Department of Education, Kentucky Community and Technical College System or other partners as needed.", "reading_order": 2 }, { "page": 111, "type": "TEXT", "location": { "l": 311.04, "t": 18.72, "r": 322.56, "b": 8.88 }, "text": "99", "reading_order": 3 } ] }, { "page": 112, "items": [ { "page": 112, "type": "TEXT", "location": { "l": 25.44, "t": 764.88, "r": 603.12, "b": 655.92 }, "text": "Instructional programming for elementary and secondary schools directly supports the learning goals and outcomes of Kentucky's Common Core Standards, adopted in February 2010. The Broadcasting and Education unit produces interactive and other distance learning courses designed to provide equal access to a variety of learning opportunities for all students. It produces professional development opportunities for educators throughout the state and broadcasts programs designed to help people in the workplace. Acquired and/or locally produced programming services are delivered to under-educated adults, professionals in need of training, and other citizens with various needs related to their jobs and professions. The unit also produces multiple schedules of nationally- and locally-produced programs for citizens at home and in the workplace. This includes educational and public affairs programming as well as quality arts experiences for all Kentucky's. A full line-up of children's educational programs offers a quality alternative to commercial television viewing.", "reading_order": 0 }, { "page": 112, "type": "TEXT", "location": { "l": 26.16, "t": 647.28, "r": 606.48, "b": 598.32 }, "text": "KET's Engineering Service unit oversees the delivery of KET programs and other services. It operates and maintains a land-based broadcast network of 16 digital transmitters and three translators capable of delivering multiple channels of content and data into all parts of the state. The Engineering Service unit operates all technical equipment to specifications mandated by the Federal Communications Commission.", "reading_order": 1 }, { "page": 112, "type": "TEXT", "location": { "l": 25.92, "t": 588.96, "r": 603.12, "b": 528 }, "text": "I ne General Administration and Support unit oversees the implementation of KET's mission as directed by the Kentucky Authority for Educational Television and recommends and carries out the policies of the Authority in all matters of the agency. The unit assures that the agency is in compliance with pertinent state regulations and federal broadcast laws and works to ascertain the desires of the citizens of the Commonwealth. The unit conducts research and planning activities to verify the needs of current and potential audiences then works to assure effective, efficient, and appropriate service to those audiences.", "reading_order": 2 }, { "page": 112, "type": "TITLE", "location": { "l": 26.64, "t": 518.88, "r": 59.76, "b": 506.64 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 112, "type": "TEXT", "location": { "l": 26.16, "t": 497.04, "r": 606.48, "b": 472.56 }, "text": "The Governor's budget includes additional General Fund in the amount of $253,300 in fiscal year 2027 and $518,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 4 }, { "page": 112, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "100", "reading_order": 5 } ] }, { "page": 113, "items": [ { "page": 113, "type": "TEXT", "location": { "l": 235.2, "t": 765.36, "r": 398.64, "b": 740.64 }, "text": "Education and Labor\nEnvironmental Education Council", "reading_order": 0 }, { "page": 113, "type": "TABLE", "location": { "l": 28.32, "t": 731.76, "r": 604.8, "b": 332.4 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward240,853569,7321,127,9001,354,1001,559,300
Current Receipts13,25012,15712,40012,40012,400
Non-Revenue Receipts594,412854,433750,000729,100708,300
Total Restricted Funds848,5141,436,3221,890,3002,095,6002,280,000
Federal Fund
Balance Forward(21,495)(4,339)(800)
Current Receipts278,382374,109431,100429,800429,800
Total Federal Fund256,887369,770430,300429,800429,800
TOTAL SOURCE OF FUNDS1,105,4021,806,0922,320,6002,525,4002,709,800
EXPENDITURES BY CLASS
Personnel Costs506,503623,055810,700810,500817,400
Operating Expenses33,50655,97579,50079,30079,300
Grants Loans Benefits76,30076,30076,300
TOTAL EXPENDITURES540,009679,030966,500966,100973,000
EXPENDITURES BY FUND SOURCE
Restricted Funds278,782308,433536,200536,300543,200
Federal Fund261,226370,597430,300429,800429,800
TOTAL EXPENDITURES540,009679,030966,500966,100973,000
EXPENDITURES BY UNIT
Ky Environmental Education Council540,009679,030966,500966,100973,000
TOTAL EXPENDITURES540,009679,030966,500966,100973,000
", "rows": [ { "row_index": 0, "location": [ 28.32, 715.12, 604.8, 731.76 ], "cells": [ { "location": [ 28.32, 715.12, 124.4, 731.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 715.12, 220.48, 731.76 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 715.12, 316.56, 731.76 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 715.12, 412.64, 731.76 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 715.12, 508.72, 731.76 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 715.12, 604.8, 731.76 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 698.48, 604.8, 715.12 ], "cells": [ { "location": [ 28.32, 698.48, 124.4, 715.12 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 698.48, 220.48, 715.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 698.48, 316.56, 715.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 698.48, 412.64, 715.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 698.48, 508.72, 715.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 698.48, 604.8, 715.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 681.84, 604.8, 698.48 ], "cells": [ { "location": [ 28.32, 681.84, 124.4, 698.48 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 681.84, 220.48, 698.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 681.84, 316.56, 698.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 681.84, 412.64, 698.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 681.84, 508.72, 698.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 681.84, 604.8, 698.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.32, 665.2, 604.8, 681.84 ], "cells": [ { "location": [ 28.32, 665.2, 124.4, 681.84 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 665.2, 220.48, 681.84 ], "text": "240,853", "html_text": "240,853", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 665.2, 316.56, 681.84 ], "text": "569,732", "html_text": "569,732", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 665.2, 412.64, 681.84 ], "text": "1,127,900", "html_text": "1,127,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 665.2, 508.72, 681.84 ], "text": "1,354,100", "html_text": "1,354,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 665.2, 604.8, 681.84 ], "text": "1,559,300", "html_text": "1,559,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.32, 648.56, 604.8, 665.2 ], "cells": [ { "location": [ 28.32, 648.56, 124.4, 665.2 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 648.56, 220.48, 665.2 ], "text": "13,250", "html_text": "13,250", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 648.56, 316.56, 665.2 ], "text": "12,157", "html_text": "12,157", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 648.56, 412.64, 665.2 ], "text": "12,400", "html_text": "12,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 648.56, 508.72, 665.2 ], "text": "12,400", "html_text": "12,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 648.56, 604.8, 665.2 ], "text": "12,400", "html_text": "12,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.32, 631.92, 604.8, 648.56 ], "cells": [ { "location": [ 28.32, 631.92, 124.4, 648.56 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 631.92, 220.48, 648.56 ], "text": "594,412", "html_text": "594,412", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 631.92, 316.56, 648.56 ], "text": "854,433", "html_text": "854,433", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 631.92, 412.64, 648.56 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 631.92, 508.72, 648.56 ], "text": "729,100", "html_text": "729,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 631.92, 604.8, 648.56 ], "text": "708,300", "html_text": "708,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.32, 615.28, 604.8, 631.92 ], "cells": [ { "location": [ 28.32, 615.28, 124.4, 631.92 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 615.28, 220.48, 631.92 ], "text": "848,514", "html_text": "848,514", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 615.28, 316.56, 631.92 ], "text": "1,436,322", "html_text": "1,436,322", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 615.28, 412.64, 631.92 ], "text": "1,890,300", "html_text": "1,890,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 615.28, 508.72, 631.92 ], "text": "2,095,600", "html_text": "2,095,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 615.28, 604.8, 631.92 ], "text": "2,280,000", "html_text": "2,280,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.32, 598.64, 604.8, 615.28 ], "cells": [ { "location": [ 28.32, 598.64, 124.4, 615.28 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 598.64, 220.48, 615.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 598.64, 316.56, 615.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 598.64, 412.64, 615.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 598.64, 508.72, 615.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 598.64, 604.8, 615.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.32, 582, 604.8, 598.64 ], "cells": [ { "location": [ 28.32, 582, 124.4, 598.64 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 582, 220.48, 598.64 ], "text": "(21,495)", "html_text": "(21,495)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 582, 316.56, 598.64 ], "text": "(4,339)", "html_text": "(4,339)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 582, 412.64, 598.64 ], "text": "(800)", "html_text": "(800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 582, 508.72, 598.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 582, 604.8, 598.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.32, 565.36, 604.8, 582 ], "cells": [ { "location": [ 28.32, 565.36, 124.4, 582 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 565.36, 220.48, 582 ], "text": "278,382", "html_text": "278,382", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 565.36, 316.56, 582 ], "text": "374,109", "html_text": "374,109", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 565.36, 412.64, 582 ], "text": "431,100", "html_text": "431,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 565.36, 508.72, 582 ], "text": "429,800", "html_text": "429,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 565.36, 604.8, 582 ], "text": "429,800", "html_text": "429,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.32, 548.72, 604.8, 565.36 ], "cells": [ { "location": [ 28.32, 548.72, 124.4, 565.36 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 548.72, 220.48, 565.36 ], "text": "256,887", "html_text": "256,887", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 548.72, 316.56, 565.36 ], "text": "369,770", "html_text": "369,770", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 548.72, 412.64, 565.36 ], "text": "430,300", "html_text": "430,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 548.72, 508.72, 565.36 ], "text": "429,800", "html_text": "429,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 548.72, 604.8, 565.36 ], "text": "429,800", "html_text": "429,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.32, 532.08, 604.8, 548.72 ], "cells": [ { "location": [ 28.32, 532.08, 124.4, 548.72 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 532.08, 220.48, 548.72 ], "text": "1,105,402", "html_text": "1,105,402", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 532.08, 316.56, 548.72 ], "text": "1,806,092", "html_text": "1,806,092", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 532.08, 412.64, 548.72 ], "text": "2,320,600", "html_text": "2,320,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 532.08, 508.72, 548.72 ], "text": "2,525,400", "html_text": "2,525,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 532.08, 604.8, 548.72 ], "text": "2,709,800", "html_text": "2,709,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.32, 515.44, 604.8, 532.08 ], "cells": [ { "location": [ 28.32, 515.44, 124.4, 532.08 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 515.44, 220.48, 532.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 515.44, 316.56, 532.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 515.44, 412.64, 532.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 515.44, 508.72, 532.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 515.44, 604.8, 532.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.32, 498.8, 604.8, 515.44 ], "cells": [ { "location": [ 28.32, 498.8, 124.4, 515.44 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 498.8, 220.48, 515.44 ], "text": "506,503", "html_text": "506,503", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 498.8, 316.56, 515.44 ], "text": "623,055", "html_text": "623,055", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 498.8, 412.64, 515.44 ], "text": "810,700", "html_text": "810,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 498.8, 508.72, 515.44 ], "text": "810,500", "html_text": "810,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 498.8, 604.8, 515.44 ], "text": "817,400", "html_text": "817,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.32, 482.16, 604.8, 498.8 ], "cells": [ { "location": [ 28.32, 482.16, 124.4, 498.8 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 482.16, 220.48, 498.8 ], "text": "33,506", "html_text": "33,506", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 482.16, 316.56, 498.8 ], "text": "55,975", "html_text": "55,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 482.16, 412.64, 498.8 ], "text": "79,500", "html_text": "79,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 482.16, 508.72, 498.8 ], "text": "79,300", "html_text": "79,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 482.16, 604.8, 498.8 ], "text": "79,300", "html_text": "79,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.32, 465.52, 604.8, 482.16 ], "cells": [ { "location": [ 28.32, 465.52, 124.4, 482.16 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 465.52, 220.48, 482.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 465.52, 316.56, 482.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 465.52, 412.64, 482.16 ], "text": "76,300", "html_text": "76,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 465.52, 508.72, 482.16 ], "text": "76,300", "html_text": "76,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 465.52, 604.8, 482.16 ], "text": "76,300", "html_text": "76,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.32, 448.88, 604.8, 465.52 ], "cells": [ { "location": [ 28.32, 448.88, 124.4, 465.52 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 448.88, 220.48, 465.52 ], "text": "540,009", "html_text": "540,009", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 448.88, 316.56, 465.52 ], "text": "679,030", "html_text": "679,030", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 448.88, 412.64, 465.52 ], "text": "966,500", "html_text": "966,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 448.88, 508.72, 465.52 ], "text": "966,100", "html_text": "966,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 448.88, 604.8, 465.52 ], "text": "973,000", "html_text": "973,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.32, 432.24, 604.8, 448.88 ], "cells": [ { "location": [ 28.32, 432.24, 124.4, 448.88 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 432.24, 220.48, 448.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 432.24, 316.56, 448.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 432.24, 412.64, 448.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 432.24, 508.72, 448.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 432.24, 604.8, 448.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.32, 415.6, 604.8, 432.24 ], "cells": [ { "location": [ 28.32, 415.6, 124.4, 432.24 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 415.6, 220.48, 432.24 ], "text": "278,782", "html_text": "278,782", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 415.6, 316.56, 432.24 ], "text": "308,433", "html_text": "308,433", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 415.6, 412.64, 432.24 ], "text": "536,200", "html_text": "536,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 415.6, 508.72, 432.24 ], "text": "536,300", "html_text": "536,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 415.6, 604.8, 432.24 ], "text": "543,200", "html_text": "543,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.32, 398.96, 604.8, 415.6 ], "cells": [ { "location": [ 28.32, 398.96, 124.4, 415.6 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 398.96, 220.48, 415.6 ], "text": "261,226", "html_text": "261,226", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 398.96, 316.56, 415.6 ], "text": "370,597", "html_text": "370,597", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 398.96, 412.64, 415.6 ], "text": "430,300", "html_text": "430,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 398.96, 508.72, 415.6 ], "text": "429,800", "html_text": "429,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 398.96, 604.8, 415.6 ], "text": "429,800", "html_text": "429,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.32, 382.32, 604.8, 398.96 ], "cells": [ { "location": [ 28.32, 382.32, 124.4, 398.96 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 382.32, 220.48, 398.96 ], "text": "540,009", "html_text": "540,009", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 382.32, 316.56, 398.96 ], "text": "679,030", "html_text": "679,030", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 382.32, 412.64, 398.96 ], "text": "966,500", "html_text": "966,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 382.32, 508.72, 398.96 ], "text": "966,100", "html_text": "966,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 382.32, 604.8, 398.96 ], "text": "973,000", "html_text": "973,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.32, 365.68, 604.8, 382.32 ], "cells": [ { "location": [ 28.32, 365.68, 124.4, 382.32 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 365.68, 220.48, 382.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 365.68, 316.56, 382.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 365.68, 412.64, 382.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 365.68, 508.72, 382.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 365.68, 604.8, 382.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.32, 349.04, 604.8, 365.68 ], "cells": [ { "location": [ 28.32, 349.04, 124.4, 365.68 ], "text": "Ky Environmental Education Council", "html_text": "Ky Environmental Education Council", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 349.04, 220.48, 365.68 ], "text": "540,009", "html_text": "540,009", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 349.04, 316.56, 365.68 ], "text": "679,030", "html_text": "679,030", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 349.04, 412.64, 365.68 ], "text": "966,500", "html_text": "966,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 349.04, 508.72, 365.68 ], "text": "966,100", "html_text": "966,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 349.04, 604.8, 365.68 ], "text": "973,000", "html_text": "973,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 28.32, 332.4, 604.8, 349.04 ], "cells": [ { "location": [ 28.32, 332.4, 124.4, 349.04 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 332.4, 220.48, 349.04 ], "text": "540,009", "html_text": "540,009", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 332.4, 316.56, 349.04 ], "text": "679,030", "html_text": "679,030", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 332.4, 412.64, 349.04 ], "text": "966,500", "html_text": "966,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.64, 332.4, 508.72, 349.04 ], "text": "966,100", "html_text": "966,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 332.4, 604.8, 349.04 ], "text": "973,000", "html_text": "973,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 24, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 113, "type": "TEXT", "location": { "l": 25.44, "t": 318.96, "r": 604.8, "b": 245.04 }, "text": "Ine Kentucky Environmental Education Council was established in 1990 by KRS 157.910 and is charged with improving the environmental literacy of all Kentuckyians. The Council provides opportunities for all Kentuckyians to understand both that environmental problems exist and how each person's actions contribute to the health of the environment. In accordance with KRS 224.10-250, the Council receives the first $150,000 in environmental fines and penalties collected by the Energy and Environment Cabinet for funding programs and activities that improve the quality of environmental education in the Commonwealth. These programs and activities include:", "reading_order": 2 }, { "page": 113, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 236.88, "r": 594.96, "b": 212.4 }, "text": "Working with citizens, especially those engaged in environmental education, to implement the master plan for improving environmental education and environmental literacy.", "marker": "•", "list_id": "L14", "level": 0, "reading_order": 3 }, { "page": 113, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 210.96, "r": 585.36, "b": 174.48 }, "text": "Working with the Kentucky Department of Education, the Education Professional Standards Board, and agencies that make up the Environmental Education Interagency Committee to establish guidelines for improving professional development in environmental education for educators.", "marker": "•", "list_id": "L14", "level": 0, "reading_order": 4 }, { "page": 113, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 172.32, "r": 588.48, "b": 148.56 }, "text": "Establishing standards for environmental education that fit within the Kentucky Department of Education’s instructional standards and help ensure balanced, ecologically-based curriculum and instruction.", "marker": "•", "list_id": "L14", "level": 0, "reading_order": 5 }, { "page": 113, "type": "LIST_ITEM", "location": { "l": 44.4, "t": 145.92, "r": 464.16, "b": 132.96 }, "text": "Working to ensure that environmental education is equitably distributed to all Kentuckians.", "marker": "•", "list_id": "L14", "level": 0, "reading_order": 6 }, { "page": 113, "type": "TEXT", "location": { "l": 25.92, "t": 124.32, "r": 597.12, "b": 86.4 }, "text": "Additionally, in accordance with KRS 224.43-505, the Council provides interest accrued on the Kentucky Pride Fund, a fund that receives environmental remediation fees charged on each ton of waste disposed of at Kentucky landfills, to the eight state public universities to operate environmental education centers.", "reading_order": 7 }, { "page": 113, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.48, "b": 8.88 }, "text": "101", "reading_order": 8 } ] }, { "page": 114, "items": [ { "page": 114, "type": "TITLE", "location": { "l": 28.8, "t": 765.36, "r": 62.64, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 114, "type": "TEXT", "location": { "l": 25.44, "t": 743.76, "r": 592.8, "b": 718.32 }, "text": "The Governor's budget includes additional funding in the amount of $4,100 in fiscal year 2027 and $8,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 1 }, { "page": 114, "type": "TEXT", "location": { "l": 309.6, "t": 18.24, "r": 325.2, "b": 9.12 }, "text": "102", "reading_order": 2 } ] }, { "page": 115, "items": [ { "page": 115, "type": "TABLE", "location": { "l": 27.84, "t": 759.6, "r": 606.96, "b": 176.88 }, "text": "
Education and Labor Libraries and Archives
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation10,944,90013,387,50013,161,00011,294,10011,927,300
State Salary and Compensation Allocation146,700
Continuing Approp-General Fund1,383,7762,218,900
Budget Reduction-General Fund(459,000)
Reorganization Adjustment2,500,000
Total General Fund13,591,60014,771,27614,920,90011,294,10011,927,300
Restricted Funds
Balance Forward8,389,8349,358,1488,782,9007,547,4005,742,200
Current Receipts2,449,5902,592,1352,215,0002,235,4002,256,600
Non-Revenue Receipts14,645(129,860)
Total Restricted Funds10,854,06911,820,42310,997,9009,782,8007,998,800
Federal Fund
Balance Forward(24,118)(450,009)(223,100)
Current Receipts2,502,1333,263,7133,313,5003,029,1003,061,800
Total Federal Fund2,478,0142,813,7043,090,4003,029,1003,061,800
TOTAL SOURCE OF FUNDS26,923,68429,405,40329,009,20024,106,00022,987,900
EXPENDITURES BY CLASS
Personnel Costs5,491,6726,624,1747,091,8006,935,8007,091,800
Operating Expenses3,988,8574,075,1593,942,9003,925,2003,925,200
Grants Loans Benefits7,009,6287,608,99610,198,9007,274,6007,274,600
Capital Outlay5,719228,192228,200228,200228,200
TOTAL EXPENDITURES16,495,87618,536,52121,461,80018,363,80018,519,800
EXPENDITURES BY FUND SOURCE
General Fund12,071,93112,462,24514,920,90011,294,10011,927,300
Restricted Funds1,495,9213,037,5113,450,5004,040,6003,530,700
Federal Fund2,928,0233,036,7663,090,4003,029,1003,061,800
TOTAL EXPENDITURES16,495,87618,536,52121,461,80018,363,80018,519,800
EXPENDITURES BY UNIT
Libraries and Archives9,799,19411,600,40211,935,90011,762,20011,918,200
Direct Local Aid6,696,6826,936,1199,525,9006,601,6006,601,600
TOTAL EXPENDITURES16,495,87618,536,52121,461,80018,363,80018,519,800
", "rows": [ { "row_index": 0, "location": [ 27.84, 742.9509, 606.96, 759.6 ], "cells": [ { "location": [ 27.84, 742.9509, 124.36, 759.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 742.9509, 606.96, 759.6 ], "text": "Education and Labor Libraries and Archives", "html_text": "Education and Labor Libraries and Archives", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 726.3017, 606.96, 742.9509 ], "cells": [ { "location": [ 27.84, 726.3017, 124.36, 742.9509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 726.3017, 220.88, 742.9509 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 726.3017, 317.4, 742.9509 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 726.3017, 413.92, 742.9509 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 726.3017, 510.44, 742.9509 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 726.3017, 606.96, 742.9509 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 709.6526, 606.96, 726.3017 ], "cells": [ { "location": [ 27.84, 709.6526, 124.36, 726.3017 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 709.6526, 220.88, 726.3017 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 709.6526, 317.4, 726.3017 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 709.6526, 413.92, 726.3017 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 709.6526, 510.44, 726.3017 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 709.6526, 606.96, 726.3017 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 693.0034, 606.96, 709.6526 ], "cells": [ { "location": [ 27.84, 693.0034, 124.36, 709.6526 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 693.0034, 220.88, 709.6526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 693.0034, 317.4, 709.6526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 693.0034, 413.92, 709.6526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 693.0034, 510.44, 709.6526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 693.0034, 606.96, 709.6526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 676.3543, 606.96, 693.0034 ], "cells": [ { "location": [ 27.84, 676.3543, 124.36, 693.0034 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 676.3543, 220.88, 693.0034 ], "text": "10,944,900", "html_text": "10,944,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 676.3543, 317.4, 693.0034 ], "text": "13,387,500", "html_text": "13,387,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 676.3543, 413.92, 693.0034 ], "text": "13,161,000", "html_text": "13,161,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 676.3543, 510.44, 693.0034 ], "text": "11,294,100", "html_text": "11,294,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 676.3543, 606.96, 693.0034 ], "text": "11,927,300", "html_text": "11,927,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 659.7051, 606.96, 676.3543 ], "cells": [ { "location": [ 27.84, 659.7051, 124.36, 676.3543 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 659.7051, 220.88, 676.3543 ], "text": "146,700", "html_text": "146,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 659.7051, 317.4, 676.3543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 659.7051, 413.92, 676.3543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 659.7051, 510.44, 676.3543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 659.7051, 606.96, 676.3543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 643.056, 606.96, 659.7051 ], "cells": [ { "location": [ 27.84, 643.056, 124.36, 659.7051 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 643.056, 220.88, 659.7051 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 643.056, 317.4, 659.7051 ], "text": "1,383,776", "html_text": "1,383,776", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 643.056, 413.92, 659.7051 ], "text": "2,218,900", "html_text": "2,218,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 643.056, 510.44, 659.7051 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 643.056, 606.96, 659.7051 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 626.4069, 606.96, 643.056 ], "cells": [ { "location": [ 27.84, 626.4069, 124.36, 643.056 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 626.4069, 220.88, 643.056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 626.4069, 317.4, 643.056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 626.4069, 413.92, 643.056 ], "text": "(459,000)", "html_text": "(459,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 626.4069, 510.44, 643.056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 626.4069, 606.96, 643.056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 609.7577, 606.96, 626.4069 ], "cells": [ { "location": [ 27.84, 609.7577, 124.36, 626.4069 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 609.7577, 220.88, 626.4069 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 609.7577, 317.4, 626.4069 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 609.7577, 413.92, 626.4069 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 609.7577, 510.44, 626.4069 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 609.7577, 606.96, 626.4069 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 593.1086, 606.96, 609.7577 ], "cells": [ { "location": [ 27.84, 593.1086, 124.36, 609.7577 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 593.1086, 220.88, 609.7577 ], "text": "13,591,600", "html_text": "13,591,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 593.1086, 317.4, 609.7577 ], "text": "14,771,276", "html_text": "14,771,276", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 593.1086, 413.92, 609.7577 ], "text": "14,920,900", "html_text": "14,920,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 593.1086, 510.44, 609.7577 ], "text": "11,294,100", "html_text": "11,294,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 593.1086, 606.96, 609.7577 ], "text": "11,927,300", "html_text": "11,927,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 576.4594, 606.96, 593.1086 ], "cells": [ { "location": [ 27.84, 576.4594, 124.36, 593.1086 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 576.4594, 220.88, 593.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 576.4594, 317.4, 593.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 576.4594, 413.92, 593.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 576.4594, 510.44, 593.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 576.4594, 606.96, 593.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 559.8103, 606.96, 576.4594 ], "cells": [ { "location": [ 27.84, 559.8103, 124.36, 576.4594 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 559.8103, 220.88, 576.4594 ], "text": "8,389,834", "html_text": "8,389,834", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 559.8103, 317.4, 576.4594 ], "text": "9,358,148", "html_text": "9,358,148", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 559.8103, 413.92, 576.4594 ], "text": "8,782,900", "html_text": "8,782,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 559.8103, 510.44, 576.4594 ], "text": "7,547,400", "html_text": "7,547,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 559.8103, 606.96, 576.4594 ], "text": "5,742,200", "html_text": "5,742,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 543.1611, 606.96, 559.8103 ], "cells": [ { "location": [ 27.84, 543.1611, 124.36, 559.8103 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 543.1611, 220.88, 559.8103 ], "text": "2,449,590", "html_text": "2,449,590", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 543.1611, 317.4, 559.8103 ], "text": "2,592,135", "html_text": "2,592,135", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 543.1611, 413.92, 559.8103 ], "text": "2,215,000", "html_text": "2,215,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 543.1611, 510.44, 559.8103 ], "text": "2,235,400", "html_text": "2,235,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 543.1611, 606.96, 559.8103 ], "text": "2,256,600", "html_text": "2,256,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 526.512, 606.96, 543.1611 ], "cells": [ { "location": [ 27.84, 526.512, 124.36, 543.1611 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 526.512, 220.88, 543.1611 ], "text": "14,645", "html_text": "14,645", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 526.512, 317.4, 543.1611 ], "text": "(129,860)", "html_text": "(129,860)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 526.512, 413.92, 543.1611 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 526.512, 510.44, 543.1611 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 526.512, 606.96, 543.1611 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 509.8629, 606.96, 526.512 ], "cells": [ { "location": [ 27.84, 509.8629, 124.36, 526.512 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 509.8629, 220.88, 526.512 ], "text": "10,854,069", "html_text": "10,854,069", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 509.8629, 317.4, 526.512 ], "text": "11,820,423", "html_text": "11,820,423", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 509.8629, 413.92, 526.512 ], "text": "10,997,900", "html_text": "10,997,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 509.8629, 510.44, 526.512 ], "text": "9,782,800", "html_text": "9,782,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 509.8629, 606.96, 526.512 ], "text": "7,998,800", "html_text": "7,998,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 493.2137, 606.96, 509.8629 ], "cells": [ { "location": [ 27.84, 493.2137, 124.36, 509.8629 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 493.2137, 220.88, 509.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 493.2137, 317.4, 509.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 493.2137, 413.92, 509.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 493.2137, 510.44, 509.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 493.2137, 606.96, 509.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 476.5646, 606.96, 493.2137 ], "cells": [ { "location": [ 27.84, 476.5646, 124.36, 493.2137 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 476.5646, 220.88, 493.2137 ], "text": "(24,118)", "html_text": "(24,118)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 476.5646, 317.4, 493.2137 ], "text": "(450,009)", "html_text": "(450,009)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 476.5646, 413.92, 493.2137 ], "text": "(223,100)", "html_text": "(223,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 476.5646, 510.44, 493.2137 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 476.5646, 606.96, 493.2137 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 459.9154, 606.96, 476.5646 ], "cells": [ { "location": [ 27.84, 459.9154, 124.36, 476.5646 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 459.9154, 220.88, 476.5646 ], "text": "2,502,133", "html_text": "2,502,133", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 459.9154, 317.4, 476.5646 ], "text": "3,263,713", "html_text": "3,263,713", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 459.9154, 413.92, 476.5646 ], "text": "3,313,500", "html_text": "3,313,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 459.9154, 510.44, 476.5646 ], "text": "3,029,100", "html_text": "3,029,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 459.9154, 606.96, 476.5646 ], "text": "3,061,800", "html_text": "3,061,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 443.2663, 606.96, 459.9154 ], "cells": [ { "location": [ 27.84, 443.2663, 124.36, 459.9154 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 443.2663, 220.88, 459.9154 ], "text": "2,478,014", "html_text": "2,478,014", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 443.2663, 317.4, 459.9154 ], "text": "2,813,704", "html_text": "2,813,704", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 443.2663, 413.92, 459.9154 ], "text": "3,090,400", "html_text": "3,090,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 443.2663, 510.44, 459.9154 ], "text": "3,029,100", "html_text": "3,029,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 443.2663, 606.96, 459.9154 ], "text": "3,061,800", "html_text": "3,061,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 426.6171, 606.96, 443.2663 ], "cells": [ { "location": [ 27.84, 426.6171, 124.36, 443.2663 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 426.6171, 220.88, 443.2663 ], "text": "26,923,684", "html_text": "26,923,684", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 426.6171, 317.4, 443.2663 ], "text": "29,405,403", "html_text": "29,405,403", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 426.6171, 413.92, 443.2663 ], "text": "29,009,200", "html_text": "29,009,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 426.6171, 510.44, 443.2663 ], "text": "24,106,000", "html_text": "24,106,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 426.6171, 606.96, 443.2663 ], "text": "22,987,900", "html_text": "22,987,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 409.968, 606.96, 426.6171 ], "cells": [ { "location": [ 27.84, 409.968, 124.36, 426.6171 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 409.968, 220.88, 426.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 409.968, 317.4, 426.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 409.968, 413.92, 426.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 409.968, 510.44, 426.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 409.968, 606.96, 426.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 393.3189, 606.96, 409.968 ], "cells": [ { "location": [ 27.84, 393.3189, 124.36, 409.968 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 393.3189, 220.88, 409.968 ], "text": "5,491,672", "html_text": "5,491,672", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 393.3189, 317.4, 409.968 ], "text": "6,624,174", "html_text": "6,624,174", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 393.3189, 413.92, 409.968 ], "text": "7,091,800", "html_text": "7,091,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 393.3189, 510.44, 409.968 ], "text": "6,935,800", "html_text": "6,935,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 393.3189, 606.96, 409.968 ], "text": "7,091,800", "html_text": "7,091,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 376.6697, 606.96, 393.3189 ], "cells": [ { "location": [ 27.84, 376.6697, 124.36, 393.3189 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 376.6697, 220.88, 393.3189 ], "text": "3,988,857", "html_text": "3,988,857", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 376.6697, 317.4, 393.3189 ], "text": "4,075,159", "html_text": "4,075,159", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 376.6697, 413.92, 393.3189 ], "text": "3,942,900", "html_text": "3,942,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 376.6697, 510.44, 393.3189 ], "text": "3,925,200", "html_text": "3,925,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 376.6697, 606.96, 393.3189 ], "text": "3,925,200", "html_text": "3,925,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 360.0206, 606.96, 376.6697 ], "cells": [ { "location": [ 27.84, 360.0206, 124.36, 376.6697 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 360.0206, 220.88, 376.6697 ], "text": "7,009,628", "html_text": "7,009,628", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 360.0206, 317.4, 376.6697 ], "text": "7,608,996", "html_text": "7,608,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 360.0206, 413.92, 376.6697 ], "text": "10,198,900", "html_text": "10,198,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 360.0206, 510.44, 376.6697 ], "text": "7,274,600", "html_text": "7,274,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 360.0206, 606.96, 376.6697 ], "text": "7,274,600", "html_text": "7,274,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 343.3714, 606.96, 360.0206 ], "cells": [ { "location": [ 27.84, 343.3714, 124.36, 360.0206 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 343.3714, 220.88, 360.0206 ], "text": "5,719", "html_text": "5,719", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 343.3714, 317.4, 360.0206 ], "text": "228,192", "html_text": "228,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 343.3714, 413.92, 360.0206 ], "text": "228,200", "html_text": "228,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 343.3714, 510.44, 360.0206 ], "text": "228,200", "html_text": "228,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 343.3714, 606.96, 360.0206 ], "text": "228,200", "html_text": "228,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 326.7223, 606.96, 343.3714 ], "cells": [ { "location": [ 27.84, 326.7223, 124.36, 343.3714 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 326.7223, 220.88, 343.3714 ], "text": "16,495,876", "html_text": "16,495,876", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 326.7223, 317.4, 343.3714 ], "text": "18,536,521", "html_text": "18,536,521", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 326.7223, 413.92, 343.3714 ], "text": "21,461,800", "html_text": "21,461,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 326.7223, 510.44, 343.3714 ], "text": "18,363,800", "html_text": "18,363,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 326.7223, 606.96, 343.3714 ], "text": "18,519,800", "html_text": "18,519,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 310.0731, 606.96, 326.7223 ], "cells": [ { "location": [ 27.84, 310.0731, 124.36, 326.7223 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 310.0731, 220.88, 326.7223 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 310.0731, 317.4, 326.7223 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 310.0731, 413.92, 326.7223 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 310.0731, 510.44, 326.7223 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 310.0731, 606.96, 326.7223 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 293.424, 606.96, 310.0731 ], "cells": [ { "location": [ 27.84, 293.424, 124.36, 310.0731 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 293.424, 220.88, 310.0731 ], "text": "12,071,931", "html_text": "12,071,931", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 293.424, 317.4, 310.0731 ], "text": "12,462,245", "html_text": "12,462,245", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 293.424, 413.92, 310.0731 ], "text": "14,920,900", "html_text": "14,920,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 293.424, 510.44, 310.0731 ], "text": "11,294,100", "html_text": "11,294,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 293.424, 606.96, 310.0731 ], "text": "11,927,300", "html_text": "11,927,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.84, 276.7749, 606.96, 293.424 ], "cells": [ { "location": [ 27.84, 276.7749, 124.36, 293.424 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 276.7749, 220.88, 293.424 ], "text": "1,495,921", "html_text": "1,495,921", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 276.7749, 317.4, 293.424 ], "text": "3,037,511", "html_text": "3,037,511", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 276.7749, 413.92, 293.424 ], "text": "3,450,500", "html_text": "3,450,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 276.7749, 510.44, 293.424 ], "text": "4,040,600", "html_text": "4,040,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 276.7749, 606.96, 293.424 ], "text": "3,530,700", "html_text": "3,530,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.84, 260.1257, 606.96, 276.7749 ], "cells": [ { "location": [ 27.84, 260.1257, 124.36, 276.7749 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 260.1257, 220.88, 276.7749 ], "text": "2,928,023", "html_text": "2,928,023", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 260.1257, 317.4, 276.7749 ], "text": "3,036,766", "html_text": "3,036,766", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 260.1257, 413.92, 276.7749 ], "text": "3,090,400", "html_text": "3,090,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 260.1257, 510.44, 276.7749 ], "text": "3,029,100", "html_text": "3,029,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 260.1257, 606.96, 276.7749 ], "text": "3,061,800", "html_text": "3,061,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.84, 243.4766, 606.96, 260.1257 ], "cells": [ { "location": [ 27.84, 243.4766, 124.36, 260.1257 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 243.4766, 220.88, 260.1257 ], "text": "16,495,876", "html_text": "16,495,876", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 243.4766, 317.4, 260.1257 ], "text": "18,536,521", "html_text": "18,536,521", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 243.4766, 413.92, 260.1257 ], "text": "21,461,800", "html_text": "21,461,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 243.4766, 510.44, 260.1257 ], "text": "18,363,800", "html_text": "18,363,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 243.4766, 606.96, 260.1257 ], "text": "18,519,800", "html_text": "18,519,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.84, 226.8274, 606.96, 243.4766 ], "cells": [ { "location": [ 27.84, 226.8274, 124.36, 243.4766 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 226.8274, 220.88, 243.4766 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 226.8274, 317.4, 243.4766 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 226.8274, 413.92, 243.4766 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 226.8274, 510.44, 243.4766 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 226.8274, 606.96, 243.4766 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.84, 210.1783, 606.96, 226.8274 ], "cells": [ { "location": [ 27.84, 210.1783, 124.36, 226.8274 ], "text": "Libraries and Archives", "html_text": "Libraries and Archives", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 210.1783, 220.88, 226.8274 ], "text": "9,799,194", "html_text": "9,799,194", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 210.1783, 317.4, 226.8274 ], "text": "11,600,402", "html_text": "11,600,402", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 210.1783, 413.92, 226.8274 ], "text": "11,935,900", "html_text": "11,935,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 210.1783, 510.44, 226.8274 ], "text": "11,762,200", "html_text": "11,762,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 210.1783, 606.96, 226.8274 ], "text": "11,918,200", "html_text": "11,918,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.84, 193.5291, 606.96, 210.1783 ], "cells": [ { "location": [ 27.84, 193.5291, 124.36, 210.1783 ], "text": "Direct Local Aid", "html_text": "Direct Local Aid", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 193.5291, 220.88, 210.1783 ], "text": "6,696,682", "html_text": "6,696,682", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 193.5291, 317.4, 210.1783 ], "text": "6,936,119", "html_text": "6,936,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 193.5291, 413.92, 210.1783 ], "text": "9,525,900", "html_text": "9,525,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 193.5291, 510.44, 210.1783 ], "text": "6,601,600", "html_text": "6,601,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 193.5291, 606.96, 210.1783 ], "text": "6,601,600", "html_text": "6,601,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.84, 176.88, 606.96, 193.5291 ], "cells": [ { "location": [ 27.84, 176.88, 124.36, 193.5291 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 176.88, 220.88, 193.5291 ], "text": "16,495,876", "html_text": "16,495,876", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 176.88, 317.4, 193.5291 ], "text": "18,536,521", "html_text": "18,536,521", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 176.88, 413.92, 193.5291 ], "text": "21,461,800", "html_text": "21,461,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 176.88, 510.44, 193.5291 ], "text": "18,363,800", "html_text": "18,363,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 176.88, 606.96, 193.5291 ], "text": "18,519,800", "html_text": "18,519,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 35, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 115, "type": "TEXT", "location": { "l": 25.92, "t": 164.16, "r": 587.52, "b": 126.24 }, "text": "The Department for Libraries and Archives supports and promotes equitable access to quality library services and information resources, and ensures that adequate documentation of government programs is created, maintained, and available for public use.", "reading_order": 1 }, { "page": 115, "type": "TEXT", "location": { "l": 27.36, "t": 117.84, "r": 219.36, "b": 104.16 }, "text": "The Department is directed by three goals:", "reading_order": 2 }, { "page": 115, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 95.76, "r": 460.08, "b": 82.8 }, "text": "To provide effective services that meet the needs of library and public records customers.", "marker": "•", "list_id": "L15", "level": 0, "reading_order": 3 }, { "page": 115, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 81.36, "r": 600, "b": 57.12 }, "text": "To build effective and productive partnerships with other organizations and public agencies for enhanced management of and access to information and services, and", "marker": "•", "list_id": "L15", "level": 0, "reading_order": 4 }, { "page": 115, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 54.72, "r": 337.2, "b": 41.28 }, "text": "To improve employee job satisfaction and agency operations.", "marker": "•", "list_id": "L15", "level": 0, "reading_order": 5 }, { "page": 115, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "103", "reading_order": 6 } ] }, { "page": 116, "items": [ { "page": 116, "type": "TEXT", "location": { "l": 25.92, "t": 765.36, "r": 587.76, "b": 716.16 }, "text": "The Department serves both governmental agencies and the people of Kentucky directly through local public libraries. The Department also serves several distinct customer populations including the general public, the blind and physically disabled, institutionalized persons, state government personnel, state and local public agencies, and researchers needing historic public records.", "reading_order": 0 }, { "page": 116, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.72, "b": 9.36 }, "text": "104", "reading_order": 1 } ] }, { "page": 117, "items": [ { "page": 117, "type": "TABLE", "location": { "l": 27.6, "t": 762.24, "r": 606.96, "b": 209.04 }, "text": "
Education and Labor Libraries and Archives
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation6,615,3006,777,8006,901,3005,739,4006,372,600
State Salary and Compensation Allocation146,700
Budget Reduction-General Fund(459,000)
Total General Fund6,762,0006,777,8006,442,3005,739,4006,372,600
Restricted Funds
Balance Forward5,421,4656,922,2026,710,6005,699,4004,118,100
Current Receipts1,595,2631,704,1291,392,0001,412,4001,433,600
Non-Revenue Receipts14,645(129,860)
Total Restricted Funds7,031,3738,496,4718,102,6007,111,8005,551,700
Federal Fund
Balance Forward(24,118)(450,009)(223,100)
Current Receipts2,502,1333,263,7133,313,5003,029,1003,061,800
Total Federal Fund2,478,0142,813,7043,090,4003,029,1003,061,800
TOTAL SOURCE OF FUNDS16,271,38718,087,97517,635,30015,880,30014,986,100
EXPENDITURES BY CLASS
Personnel Costs5,491,6726,624,1747,091,8006,935,8007,091,800
Operating Expenses3,988,8524,075,1593,942,9003,925,2003,925,200
Grants Loans Benefits312,952672,877673,000673,000673,000
Capital Outlay5,719228,192228,200228,200228,200
TOTAL EXPENDITURES9,799,19411,600,40211,935,90011,762,20011,918,200
EXPENDITURES BY FUND SOURCE
General Fund6,762,0006,777,8006,442,3005,739,4006,372,600
Restricted Funds109,1711,785,8362,403,2002,993,7002,483,800
Federal Fund2,928,0233,036,7663,090,4003,029,1003,061,800
TOTAL EXPENDITURES9,799,19411,600,40211,935,90011,762,20011,918,200
EXPENDITURES BY UNIT
Libraries and Archives9,799,19411,600,40211,935,90011,762,20011,918,200
TOTAL EXPENDITURES9,799,19411,600,40211,935,90011,762,20011,918,200
", "rows": [ { "row_index": 0, "location": [ 27.6, 744.9525, 606.96, 762.24 ], "cells": [ { "location": [ 27.6, 744.9525, 124.16, 762.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 744.9525, 606.96, 762.24 ], "text": "Education and Labor Libraries and Archives", "html_text": "Education and Labor Libraries and Archives", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 727.665, 606.96, 744.9525 ], "cells": [ { "location": [ 27.6, 727.665, 124.16, 744.9525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 727.665, 220.72, 744.9525 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 727.665, 317.28, 744.9525 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 727.665, 413.84, 744.9525 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 727.665, 510.4, 744.9525 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 727.665, 606.96, 744.9525 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 710.3775, 606.96, 727.665 ], "cells": [ { "location": [ 27.6, 710.3775, 124.16, 727.665 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 710.3775, 220.72, 727.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 710.3775, 317.28, 727.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 710.3775, 413.84, 727.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 710.3775, 510.4, 727.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 710.3775, 606.96, 727.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 693.09, 606.96, 710.3775 ], "cells": [ { "location": [ 27.6, 693.09, 124.16, 710.3775 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 693.09, 220.72, 710.3775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 693.09, 317.28, 710.3775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 693.09, 413.84, 710.3775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 693.09, 510.4, 710.3775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 693.09, 606.96, 710.3775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 675.8025, 606.96, 693.09 ], "cells": [ { "location": [ 27.6, 675.8025, 124.16, 693.09 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 675.8025, 220.72, 693.09 ], "text": "6,615,300", "html_text": "6,615,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 675.8025, 317.28, 693.09 ], "text": "6,777,800", "html_text": "6,777,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 675.8025, 413.84, 693.09 ], "text": "6,901,300", "html_text": "6,901,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 675.8025, 510.4, 693.09 ], "text": "5,739,400", "html_text": "5,739,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 675.8025, 606.96, 693.09 ], "text": "6,372,600", "html_text": "6,372,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 658.515, 606.96, 675.8025 ], "cells": [ { "location": [ 27.6, 658.515, 124.16, 675.8025 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 658.515, 220.72, 675.8025 ], "text": "146,700", "html_text": "146,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 658.515, 317.28, 675.8025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 658.515, 413.84, 675.8025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 658.515, 510.4, 675.8025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 658.515, 606.96, 675.8025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 641.2275, 606.96, 658.515 ], "cells": [ { "location": [ 27.6, 641.2275, 124.16, 658.515 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 641.2275, 220.72, 658.515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 641.2275, 317.28, 658.515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 641.2275, 413.84, 658.515 ], "text": "(459,000)", "html_text": "(459,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 641.2275, 510.4, 658.515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 641.2275, 606.96, 658.515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 623.94, 606.96, 641.2275 ], "cells": [ { "location": [ 27.6, 623.94, 124.16, 641.2275 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 623.94, 220.72, 641.2275 ], "text": "6,762,000", "html_text": "6,762,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 623.94, 317.28, 641.2275 ], "text": "6,777,800", "html_text": "6,777,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 623.94, 413.84, 641.2275 ], "text": "6,442,300", "html_text": "6,442,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 623.94, 510.4, 641.2275 ], "text": "5,739,400", "html_text": "5,739,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 623.94, 606.96, 641.2275 ], "text": "6,372,600", "html_text": "6,372,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 606.6525, 606.96, 623.94 ], "cells": [ { "location": [ 27.6, 606.6525, 124.16, 623.94 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 606.6525, 220.72, 623.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 606.6525, 317.28, 623.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 606.6525, 413.84, 623.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 606.6525, 510.4, 623.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 606.6525, 606.96, 623.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 589.365, 606.96, 606.6525 ], "cells": [ { "location": [ 27.6, 589.365, 124.16, 606.6525 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 589.365, 220.72, 606.6525 ], "text": "5,421,465", "html_text": "5,421,465", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 589.365, 317.28, 606.6525 ], "text": "6,922,202", "html_text": "6,922,202", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 589.365, 413.84, 606.6525 ], "text": "6,710,600", "html_text": "6,710,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 589.365, 510.4, 606.6525 ], "text": "5,699,400", "html_text": "5,699,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 589.365, 606.96, 606.6525 ], "text": "4,118,100", "html_text": "4,118,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 572.0775, 606.96, 589.365 ], "cells": [ { "location": [ 27.6, 572.0775, 124.16, 589.365 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 572.0775, 220.72, 589.365 ], "text": "1,595,263", "html_text": "1,595,263", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 572.0775, 317.28, 589.365 ], "text": "1,704,129", "html_text": "1,704,129", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 572.0775, 413.84, 589.365 ], "text": "1,392,000", "html_text": "1,392,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 572.0775, 510.4, 589.365 ], "text": "1,412,400", "html_text": "1,412,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 572.0775, 606.96, 589.365 ], "text": "1,433,600", "html_text": "1,433,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 554.79, 606.96, 572.0775 ], "cells": [ { "location": [ 27.6, 554.79, 124.16, 572.0775 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 554.79, 220.72, 572.0775 ], "text": "14,645", "html_text": "14,645", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 554.79, 317.28, 572.0775 ], "text": "(129,860)", "html_text": "(129,860)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 554.79, 413.84, 572.0775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 554.79, 510.4, 572.0775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 554.79, 606.96, 572.0775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 537.5025, 606.96, 554.79 ], "cells": [ { "location": [ 27.6, 537.5025, 124.16, 554.79 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 537.5025, 220.72, 554.79 ], "text": "7,031,373", "html_text": "7,031,373", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 537.5025, 317.28, 554.79 ], "text": "8,496,471", "html_text": "8,496,471", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 537.5025, 413.84, 554.79 ], "text": "8,102,600", "html_text": "8,102,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 537.5025, 510.4, 554.79 ], "text": "7,111,800", "html_text": "7,111,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 537.5025, 606.96, 554.79 ], "text": "5,551,700", "html_text": "5,551,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 520.215, 606.96, 537.5025 ], "cells": [ { "location": [ 27.6, 520.215, 124.16, 537.5025 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 520.215, 220.72, 537.5025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 520.215, 317.28, 537.5025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 520.215, 413.84, 537.5025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 520.215, 510.4, 537.5025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 520.215, 606.96, 537.5025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 502.9275, 606.96, 520.215 ], "cells": [ { "location": [ 27.6, 502.9275, 124.16, 520.215 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 502.9275, 220.72, 520.215 ], "text": "(24,118)", "html_text": "(24,118)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 502.9275, 317.28, 520.215 ], "text": "(450,009)", "html_text": "(450,009)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 502.9275, 413.84, 520.215 ], "text": "(223,100)", "html_text": "(223,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 502.9275, 510.4, 520.215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 502.9275, 606.96, 520.215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 485.64, 606.96, 502.9275 ], "cells": [ { "location": [ 27.6, 485.64, 124.16, 502.9275 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 485.64, 220.72, 502.9275 ], "text": "2,502,133", "html_text": "2,502,133", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 485.64, 317.28, 502.9275 ], "text": "3,263,713", "html_text": "3,263,713", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 485.64, 413.84, 502.9275 ], "text": "3,313,500", "html_text": "3,313,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 485.64, 510.4, 502.9275 ], "text": "3,029,100", "html_text": "3,029,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 485.64, 606.96, 502.9275 ], "text": "3,061,800", "html_text": "3,061,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 468.3525, 606.96, 485.64 ], "cells": [ { "location": [ 27.6, 468.3525, 124.16, 485.64 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 468.3525, 220.72, 485.64 ], "text": "2,478,014", "html_text": "2,478,014", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 468.3525, 317.28, 485.64 ], "text": "2,813,704", "html_text": "2,813,704", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 468.3525, 413.84, 485.64 ], "text": "3,090,400", "html_text": "3,090,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 468.3525, 510.4, 485.64 ], "text": "3,029,100", "html_text": "3,029,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 468.3525, 606.96, 485.64 ], "text": "3,061,800", "html_text": "3,061,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 451.065, 606.96, 468.3525 ], "cells": [ { "location": [ 27.6, 451.065, 124.16, 468.3525 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 451.065, 220.72, 468.3525 ], "text": "16,271,387", "html_text": "16,271,387", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 451.065, 317.28, 468.3525 ], "text": "18,087,975", "html_text": "18,087,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 451.065, 413.84, 468.3525 ], "text": "17,635,300", "html_text": "17,635,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 451.065, 510.4, 468.3525 ], "text": "15,880,300", "html_text": "15,880,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 451.065, 606.96, 468.3525 ], "text": "14,986,100", "html_text": "14,986,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 433.7775, 606.96, 451.065 ], "cells": [ { "location": [ 27.6, 433.7775, 124.16, 451.065 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 433.7775, 220.72, 451.065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 433.7775, 317.28, 451.065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 433.7775, 413.84, 451.065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 433.7775, 510.4, 451.065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 433.7775, 606.96, 451.065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 416.49, 606.96, 433.7775 ], "cells": [ { "location": [ 27.6, 416.49, 124.16, 433.7775 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 416.49, 220.72, 433.7775 ], "text": "5,491,672", "html_text": "5,491,672", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 416.49, 317.28, 433.7775 ], "text": "6,624,174", "html_text": "6,624,174", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 416.49, 413.84, 433.7775 ], "text": "7,091,800", "html_text": "7,091,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 416.49, 510.4, 433.7775 ], "text": "6,935,800", "html_text": "6,935,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 416.49, 606.96, 433.7775 ], "text": "7,091,800", "html_text": "7,091,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 399.2025, 606.96, 416.49 ], "cells": [ { "location": [ 27.6, 399.2025, 124.16, 416.49 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 399.2025, 220.72, 416.49 ], "text": "3,988,852", "html_text": "3,988,852", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 399.2025, 317.28, 416.49 ], "text": "4,075,159", "html_text": "4,075,159", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 399.2025, 413.84, 416.49 ], "text": "3,942,900", "html_text": "3,942,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 399.2025, 510.4, 416.49 ], "text": "3,925,200", "html_text": "3,925,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 399.2025, 606.96, 416.49 ], "text": "3,925,200", "html_text": "3,925,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 381.915, 606.96, 399.2025 ], "cells": [ { "location": [ 27.6, 381.915, 124.16, 399.2025 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 381.915, 220.72, 399.2025 ], "text": "312,952", "html_text": "312,952", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 381.915, 317.28, 399.2025 ], "text": "672,877", "html_text": "672,877", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 381.915, 413.84, 399.2025 ], "text": "673,000", "html_text": "673,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 381.915, 510.4, 399.2025 ], "text": "673,000", "html_text": "673,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 381.915, 606.96, 399.2025 ], "text": "673,000", "html_text": "673,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 364.6275, 606.96, 381.915 ], "cells": [ { "location": [ 27.6, 364.6275, 124.16, 381.915 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 364.6275, 220.72, 381.915 ], "text": "5,719", "html_text": "5,719", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 364.6275, 317.28, 381.915 ], "text": "228,192", "html_text": "228,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 364.6275, 413.84, 381.915 ], "text": "228,200", "html_text": "228,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 364.6275, 510.4, 381.915 ], "text": "228,200", "html_text": "228,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 364.6275, 606.96, 381.915 ], "text": "228,200", "html_text": "228,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 347.34, 606.96, 364.6275 ], "cells": [ { "location": [ 27.6, 347.34, 124.16, 364.6275 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 347.34, 220.72, 364.6275 ], "text": "9,799,194", "html_text": "9,799,194", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 347.34, 317.28, 364.6275 ], "text": "11,600,402", "html_text": "11,600,402", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 347.34, 413.84, 364.6275 ], "text": "11,935,900", "html_text": "11,935,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 347.34, 510.4, 364.6275 ], "text": "11,762,200", "html_text": "11,762,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 347.34, 606.96, 364.6275 ], "text": "11,918,200", "html_text": "11,918,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 330.0525, 606.96, 347.34 ], "cells": [ { "location": [ 27.6, 330.0525, 124.16, 347.34 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 330.0525, 220.72, 347.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 330.0525, 317.28, 347.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 330.0525, 413.84, 347.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 330.0525, 510.4, 347.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 330.0525, 606.96, 347.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 312.765, 606.96, 330.0525 ], "cells": [ { "location": [ 27.6, 312.765, 124.16, 330.0525 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 312.765, 220.72, 330.0525 ], "text": "6,762,000", "html_text": "6,762,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 312.765, 317.28, 330.0525 ], "text": "6,777,800", "html_text": "6,777,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 312.765, 413.84, 330.0525 ], "text": "6,442,300", "html_text": "6,442,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 312.765, 510.4, 330.0525 ], "text": "5,739,400", "html_text": "5,739,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 312.765, 606.96, 330.0525 ], "text": "6,372,600", "html_text": "6,372,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 295.4775, 606.96, 312.765 ], "cells": [ { "location": [ 27.6, 295.4775, 124.16, 312.765 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 295.4775, 220.72, 312.765 ], "text": "109,171", "html_text": "109,171", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 295.4775, 317.28, 312.765 ], "text": "1,785,836", "html_text": "1,785,836", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 295.4775, 413.84, 312.765 ], "text": "2,403,200", "html_text": "2,403,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 295.4775, 510.4, 312.765 ], "text": "2,993,700", "html_text": "2,993,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 295.4775, 606.96, 312.765 ], "text": "2,483,800", "html_text": "2,483,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 278.19, 606.96, 295.4775 ], "cells": [ { "location": [ 27.6, 278.19, 124.16, 295.4775 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 278.19, 220.72, 295.4775 ], "text": "2,928,023", "html_text": "2,928,023", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 278.19, 317.28, 295.4775 ], "text": "3,036,766", "html_text": "3,036,766", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 278.19, 413.84, 295.4775 ], "text": "3,090,400", "html_text": "3,090,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 278.19, 510.4, 295.4775 ], "text": "3,029,100", "html_text": "3,029,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 278.19, 606.96, 295.4775 ], "text": "3,061,800", "html_text": "3,061,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 260.9025, 606.96, 278.19 ], "cells": [ { "location": [ 27.6, 260.9025, 124.16, 278.19 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 260.9025, 220.72, 278.19 ], "text": "9,799,194", "html_text": "9,799,194", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 260.9025, 317.28, 278.19 ], "text": "11,600,402", "html_text": "11,600,402", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 260.9025, 413.84, 278.19 ], "text": "11,935,900", "html_text": "11,935,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 260.9025, 510.4, 278.19 ], "text": "11,762,200", "html_text": "11,762,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 260.9025, 606.96, 278.19 ], "text": "11,918,200", "html_text": "11,918,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 243.615, 606.96, 260.9025 ], "cells": [ { "location": [ 27.6, 243.615, 124.16, 260.9025 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 243.615, 220.72, 260.9025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 243.615, 317.28, 260.9025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 243.615, 413.84, 260.9025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 243.615, 510.4, 260.9025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 243.615, 606.96, 260.9025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 226.3275, 606.96, 243.615 ], "cells": [ { "location": [ 27.6, 226.3275, 124.16, 243.615 ], "text": "Libraries and Archives", "html_text": "Libraries and Archives", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 226.3275, 220.72, 243.615 ], "text": "9,799,194", "html_text": "9,799,194", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 226.3275, 317.28, 243.615 ], "text": "11,600,402", "html_text": "11,600,402", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 226.3275, 413.84, 243.615 ], "text": "11,935,900", "html_text": "11,935,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 226.3275, 510.4, 243.615 ], "text": "11,762,200", "html_text": "11,762,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 226.3275, 606.96, 243.615 ], "text": "11,918,200", "html_text": "11,918,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 209.04, 606.96, 226.3275 ], "cells": [ { "location": [ 27.6, 209.04, 124.16, 226.3275 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 209.04, 220.72, 226.3275 ], "text": "9,799,194", "html_text": "9,799,194", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 209.04, 317.28, 226.3275 ], "text": "11,600,402", "html_text": "11,600,402", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 209.04, 413.84, 226.3275 ], "text": "11,935,900", "html_text": "11,935,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 209.04, 510.4, 226.3275 ], "text": "11,762,200", "html_text": "11,762,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 209.04, 606.96, 226.3275 ], "text": "11,918,200", "html_text": "11,918,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 117, "type": "TEXT", "location": { "l": 25.2, "t": 198.24, "r": 588.24, "b": 160.08 }, "text": "The Department for Libraries and Archives supports and promotes equitable access to quality library services and information resources, and ensures that adequate documentation of government programs is created, maintained, and available for public use.", "reading_order": 1 }, { "page": 117, "type": "TEXT", "location": { "l": 24.48, "t": 152.4, "r": 599.28, "b": 52.32 }, "text": "The Division of Archives and Records Management oversees the complex process of records management. As outlined in KRS 61.870-884, employees at publicly funded agencies and organizations have a responsibility under the law to see that the information created is maintained, organized, and accessible for use. Public employees need appropriate records to do their jobs and that information needs to be passed on in an organized fashion after the person completes their job, role, or term. Records provide detailed information about a community and in some cases, there may only be one place where this information is kept, due to disposal or destruction of various circumstances. There are four different types of records: state which works with state agencies, local which works with all local government records such as clerks or (there are hundreds), electronic which are documents that are electronic or born digital, and archival which are permanent documents.", "reading_order": 2 }, { "page": 117, "type": "TEXT", "location": { "l": 309.12, "t": 18.96, "r": 324.96, "b": 8.88 }, "text": "105", "reading_order": 3 } ] }, { "page": 118, "items": [ { "page": 118, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 601.92, "b": 656.4 }, "text": "The Division of Library Services consists of two important branches for direct service to the residents of Kentucky. The Library Development Branch is the link to Kentucky's public libraries and some of the most underserved and vulnerable audiences across the Commonwealth. The Library Collections and Circulation Branch provides direct support to state agencies, walk-in patrons to the Library and Archives building, library reference activities, and coordinates the Kentucky Talking Book Library which serves those who are blind and print-disabled of all ages. As required by KRS 171.140(5), the division provides library services through the State Library directed at two primary groups: staff in public libraries and state agency employees. Reference and research services and access to information resources are provided. Customers are located throughout the state; therefore, services are provided through e-mail, access to a toll free telephone number, and the department's website, including the online catalog and the web-based Ask-a-Librarian service.", "reading_order": 0 }, { "page": 118, "type": "TITLE", "location": { "l": 26.64, "t": 647.52, "r": 60, "b": 634.56 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 118, "type": "TEXT", "location": { "l": 26.16, "t": 625.44, "r": 602.88, "b": 588.24 }, "text": "The Governor's budget includes additional funding in the amount of $101,900 in fiscal year 2027 and $209,100 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $60,100 and $123,400, respectively.", "reading_order": 2 }, { "page": 118, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 325.2, "b": 8.88 }, "text": "106", "reading_order": 3 } ] }, { "page": 119, "items": [ { "page": 119, "type": "TABLE", "location": { "l": 27.84, "t": 766.8, "r": 606.72, "b": 293.04 }, "text": "
Education and Labor Direct Local Aid
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation4,329,6006,609,7006,259,7005,554,7005,554,700
Continuing Approp-General Fund1,383,7762,218,900
Reorganization Adjustment2,500,000
Total General Fund6,829,6007,993,4768,478,6005,554,7005,554,700
Restricted Funds
Balance Forward2,968,3692,435,9462,072,3001,848,0001,624,100
Current Receipts854,327888,006823,000823,000823,000
Total Restricted Funds3,822,6963,323,9522,895,3002,671,0002,447,100
TOTAL SOURCE OF FUNDS10,652,29611,317,42811,373,9008,225,7008,001,800
EXPENDITURES BY CLASS
Operating Expenses5
Grants Loans Benefits6,696,6776,936,1199,525,9006,601,6006,601,600
TOTAL EXPENDITURES6,696,6826,936,1199,525,9006,601,6006,601,600
EXPENDITURES BY FUND SOURCE
General Fund5,309,9315,684,4458,478,6005,554,7005,554,700
Restricted Funds1,386,7501,251,6751,047,3001,046,9001,046,900
TOTAL EXPENDITURES6,696,6826,936,1199,525,9006,601,6006,601,600
EXPENDITURES BY UNIT
Direct Local Aid831,0781,251,6751,046,9001,046,9001,046,900
Public Library Facilities Construction
Debt Assistance4,193,7084,019,6163,759,7003,054,7003,054,700
Imagination Library of Kentucky Program1,671,8961,664,8294,719,3002,500,0002,500,000
TOTAL EXPENDITURES6,696,6826,936,1199,525,9006,601,6006,601,600
", "rows": [ { "row_index": 0, "location": [ 27.84, 749.2533, 606.72, 766.8 ], "cells": [ { "location": [ 27.84, 749.2533, 124.32, 766.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 749.2533, 606.72, 766.8 ], "text": "Education and Labor Direct Local Aid", "html_text": "Education and Labor Direct Local Aid", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 731.7067, 606.72, 749.2533 ], "cells": [ { "location": [ 27.84, 731.7067, 124.32, 749.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 731.7067, 220.8, 749.2533 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 731.7067, 317.28, 749.2533 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 731.7067, 413.76, 749.2533 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 731.7067, 510.24, 749.2533 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 731.7067, 606.72, 749.2533 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 714.16, 606.72, 731.7067 ], "cells": [ { "location": [ 27.84, 714.16, 124.32, 731.7067 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 714.16, 220.8, 731.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 714.16, 317.28, 731.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 714.16, 413.76, 731.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 714.16, 510.24, 731.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 714.16, 606.72, 731.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 696.6133, 606.72, 714.16 ], "cells": [ { "location": [ 27.84, 696.6133, 124.32, 714.16 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 696.6133, 220.8, 714.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 696.6133, 317.28, 714.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 696.6133, 413.76, 714.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 696.6133, 510.24, 714.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 696.6133, 606.72, 714.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 679.0667, 606.72, 696.6133 ], "cells": [ { "location": [ 27.84, 679.0667, 124.32, 696.6133 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 679.0667, 220.8, 696.6133 ], "text": "4,329,600", "html_text": "4,329,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 679.0667, 317.28, 696.6133 ], "text": "6,609,700", "html_text": "6,609,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 679.0667, 413.76, 696.6133 ], "text": "6,259,700", "html_text": "6,259,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 679.0667, 510.24, 696.6133 ], "text": "5,554,700", "html_text": "5,554,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 679.0667, 606.72, 696.6133 ], "text": "5,554,700", "html_text": "5,554,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 661.52, 606.72, 679.0667 ], "cells": [ { "location": [ 27.84, 661.52, 124.32, 679.0667 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 661.52, 220.8, 679.0667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 661.52, 317.28, 679.0667 ], "text": "1,383,776", "html_text": "1,383,776", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 661.52, 413.76, 679.0667 ], "text": "2,218,900", "html_text": "2,218,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 661.52, 510.24, 679.0667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 661.52, 606.72, 679.0667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 643.9733, 606.72, 661.52 ], "cells": [ { "location": [ 27.84, 643.9733, 124.32, 661.52 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 643.9733, 220.8, 661.52 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 643.9733, 317.28, 661.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 643.9733, 413.76, 661.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 643.9733, 510.24, 661.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 643.9733, 606.72, 661.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 626.4267, 606.72, 643.9733 ], "cells": [ { "location": [ 27.84, 626.4267, 124.32, 643.9733 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 626.4267, 220.8, 643.9733 ], "text": "6,829,600", "html_text": "6,829,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 626.4267, 317.28, 643.9733 ], "text": "7,993,476", "html_text": "7,993,476", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 626.4267, 413.76, 643.9733 ], "text": "8,478,600", "html_text": "8,478,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 626.4267, 510.24, 643.9733 ], "text": "5,554,700", "html_text": "5,554,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 626.4267, 606.72, 643.9733 ], "text": "5,554,700", "html_text": "5,554,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 608.88, 606.72, 626.4267 ], "cells": [ { "location": [ 27.84, 608.88, 124.32, 626.4267 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 608.88, 220.8, 626.4267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 608.88, 317.28, 626.4267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 608.88, 413.76, 626.4267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 608.88, 510.24, 626.4267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 608.88, 606.72, 626.4267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 591.3333, 606.72, 608.88 ], "cells": [ { "location": [ 27.84, 591.3333, 124.32, 608.88 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 591.3333, 220.8, 608.88 ], "text": "2,968,369", "html_text": "2,968,369", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 591.3333, 317.28, 608.88 ], "text": "2,435,946", "html_text": "2,435,946", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 591.3333, 413.76, 608.88 ], "text": "2,072,300", "html_text": "2,072,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 591.3333, 510.24, 608.88 ], "text": "1,848,000", "html_text": "1,848,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 591.3333, 606.72, 608.88 ], "text": "1,624,100", "html_text": "1,624,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 573.7867, 606.72, 591.3333 ], "cells": [ { "location": [ 27.84, 573.7867, 124.32, 591.3333 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 573.7867, 220.8, 591.3333 ], "text": "854,327", "html_text": "854,327", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 573.7867, 317.28, 591.3333 ], "text": "888,006", "html_text": "888,006", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 573.7867, 413.76, 591.3333 ], "text": "823,000", "html_text": "823,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 573.7867, 510.24, 591.3333 ], "text": "823,000", "html_text": "823,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 573.7867, 606.72, 591.3333 ], "text": "823,000", "html_text": "823,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 556.24, 606.72, 573.7867 ], "cells": [ { "location": [ 27.84, 556.24, 124.32, 573.7867 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 556.24, 220.8, 573.7867 ], "text": "3,822,696", "html_text": "3,822,696", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 556.24, 317.28, 573.7867 ], "text": "3,323,952", "html_text": "3,323,952", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 556.24, 413.76, 573.7867 ], "text": "2,895,300", "html_text": "2,895,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 556.24, 510.24, 573.7867 ], "text": "2,671,000", "html_text": "2,671,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 556.24, 606.72, 573.7867 ], "text": "2,447,100", "html_text": "2,447,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 538.6933, 606.72, 556.24 ], "cells": [ { "location": [ 27.84, 538.6933, 124.32, 556.24 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 538.6933, 220.8, 556.24 ], "text": "10,652,296", "html_text": "10,652,296", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 538.6933, 317.28, 556.24 ], "text": "11,317,428", "html_text": "11,317,428", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 538.6933, 413.76, 556.24 ], "text": "11,373,900", "html_text": "11,373,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 538.6933, 510.24, 556.24 ], "text": "8,225,700", "html_text": "8,225,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 538.6933, 606.72, 556.24 ], "text": "8,001,800", "html_text": "8,001,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 521.1467, 606.72, 538.6933 ], "cells": [ { "location": [ 27.84, 521.1467, 124.32, 538.6933 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 521.1467, 220.8, 538.6933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 521.1467, 317.28, 538.6933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 521.1467, 413.76, 538.6933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 521.1467, 510.24, 538.6933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 521.1467, 606.72, 538.6933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 503.6, 606.72, 521.1467 ], "cells": [ { "location": [ 27.84, 503.6, 124.32, 521.1467 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 503.6, 220.8, 521.1467 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 503.6, 317.28, 521.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 503.6, 413.76, 521.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 503.6, 510.24, 521.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 503.6, 606.72, 521.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 486.0533, 606.72, 503.6 ], "cells": [ { "location": [ 27.84, 486.0533, 124.32, 503.6 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 486.0533, 220.8, 503.6 ], "text": "6,696,677", "html_text": "6,696,677", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 486.0533, 317.28, 503.6 ], "text": "6,936,119", "html_text": "6,936,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 486.0533, 413.76, 503.6 ], "text": "9,525,900", "html_text": "9,525,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 486.0533, 510.24, 503.6 ], "text": "6,601,600", "html_text": "6,601,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 486.0533, 606.72, 503.6 ], "text": "6,601,600", "html_text": "6,601,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 468.5067, 606.72, 486.0533 ], "cells": [ { "location": [ 27.84, 468.5067, 124.32, 486.0533 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 468.5067, 220.8, 486.0533 ], "text": "6,696,682", "html_text": "6,696,682", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 468.5067, 317.28, 486.0533 ], "text": "6,936,119", "html_text": "6,936,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 468.5067, 413.76, 486.0533 ], "text": "9,525,900", "html_text": "9,525,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 468.5067, 510.24, 486.0533 ], "text": "6,601,600", "html_text": "6,601,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 468.5067, 606.72, 486.0533 ], "text": "6,601,600", "html_text": "6,601,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 450.96, 606.72, 468.5067 ], "cells": [ { "location": [ 27.84, 450.96, 124.32, 468.5067 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 450.96, 220.8, 468.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 450.96, 317.28, 468.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 450.96, 413.76, 468.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 450.96, 510.24, 468.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 450.96, 606.72, 468.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 433.4133, 606.72, 450.96 ], "cells": [ { "location": [ 27.84, 433.4133, 124.32, 450.96 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 433.4133, 220.8, 450.96 ], "text": "5,309,931", "html_text": "5,309,931", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 433.4133, 317.28, 450.96 ], "text": "5,684,445", "html_text": "5,684,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 433.4133, 413.76, 450.96 ], "text": "8,478,600", "html_text": "8,478,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 433.4133, 510.24, 450.96 ], "text": "5,554,700", "html_text": "5,554,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 433.4133, 606.72, 450.96 ], "text": "5,554,700", "html_text": "5,554,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 415.8667, 606.72, 433.4133 ], "cells": [ { "location": [ 27.84, 415.8667, 124.32, 433.4133 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 415.8667, 220.8, 433.4133 ], "text": "1,386,750", "html_text": "1,386,750", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 415.8667, 317.28, 433.4133 ], "text": "1,251,675", "html_text": "1,251,675", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 415.8667, 413.76, 433.4133 ], "text": "1,047,300", "html_text": "1,047,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 415.8667, 510.24, 433.4133 ], "text": "1,046,900", "html_text": "1,046,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 415.8667, 606.72, 433.4133 ], "text": "1,046,900", "html_text": "1,046,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 398.32, 606.72, 415.8667 ], "cells": [ { "location": [ 27.84, 398.32, 124.32, 415.8667 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 398.32, 220.8, 415.8667 ], "text": "6,696,682", "html_text": "6,696,682", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 398.32, 317.28, 415.8667 ], "text": "6,936,119", "html_text": "6,936,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 398.32, 413.76, 415.8667 ], "text": "9,525,900", "html_text": "9,525,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 398.32, 510.24, 415.8667 ], "text": "6,601,600", "html_text": "6,601,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 398.32, 606.72, 415.8667 ], "text": "6,601,600", "html_text": "6,601,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 380.7733, 606.72, 398.32 ], "cells": [ { "location": [ 27.84, 380.7733, 124.32, 398.32 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 380.7733, 220.8, 398.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 380.7733, 317.28, 398.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 380.7733, 413.76, 398.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 380.7733, 510.24, 398.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 380.7733, 606.72, 398.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 363.2267, 606.72, 380.7733 ], "cells": [ { "location": [ 27.84, 363.2267, 124.32, 380.7733 ], "text": "Direct Local Aid", "html_text": "Direct Local Aid", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 363.2267, 220.8, 380.7733 ], "text": "831,078", "html_text": "831,078", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 363.2267, 317.28, 380.7733 ], "text": "1,251,675", "html_text": "1,251,675", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 363.2267, 413.76, 380.7733 ], "text": "1,046,900", "html_text": "1,046,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 363.2267, 510.24, 380.7733 ], "text": "1,046,900", "html_text": "1,046,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 363.2267, 606.72, 380.7733 ], "text": "1,046,900", "html_text": "1,046,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 345.68, 606.72, 363.2267 ], "cells": [ { "location": [ 27.84, 345.68, 124.32, 363.2267 ], "text": "Public Library Facilities Construction", "html_text": "Public Library Facilities Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 345.68, 220.8, 363.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 345.68, 317.28, 363.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 345.68, 413.76, 363.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 345.68, 510.24, 363.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 345.68, 606.72, 363.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 328.1333, 606.72, 345.68 ], "cells": [ { "location": [ 27.84, 328.1333, 124.32, 345.68 ], "text": "Debt Assistance", "html_text": "Debt Assistance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 328.1333, 220.8, 345.68 ], "text": "4,193,708", "html_text": "4,193,708", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 328.1333, 317.28, 345.68 ], "text": "4,019,616", "html_text": "4,019,616", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 328.1333, 413.76, 345.68 ], "text": "3,759,700", "html_text": "3,759,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 328.1333, 510.24, 345.68 ], "text": "3,054,700", "html_text": "3,054,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 328.1333, 606.72, 345.68 ], "text": "3,054,700", "html_text": "3,054,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 310.5867, 606.72, 328.1333 ], "cells": [ { "location": [ 27.84, 310.5867, 124.32, 328.1333 ], "text": "Imagination Library of Kentucky Program", "html_text": "Imagination Library of Kentucky Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 310.5867, 220.8, 328.1333 ], "text": "1,671,896", "html_text": "1,671,896", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 310.5867, 317.28, 328.1333 ], "text": "1,664,829", "html_text": "1,664,829", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 310.5867, 413.76, 328.1333 ], "text": "4,719,300", "html_text": "4,719,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 310.5867, 510.24, 328.1333 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 310.5867, 606.72, 328.1333 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 293.04, 606.72, 310.5867 ], "cells": [ { "location": [ 27.84, 293.04, 124.32, 310.5867 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 293.04, 220.8, 310.5867 ], "text": "6,696,682", "html_text": "6,696,682", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 293.04, 317.28, 310.5867 ], "text": "6,936,119", "html_text": "6,936,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 293.04, 413.76, 310.5867 ], "text": "9,525,900", "html_text": "9,525,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 293.04, 510.24, 310.5867 ], "text": "6,601,600", "html_text": "6,601,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 293.04, 606.72, 310.5867 ], "text": "6,601,600", "html_text": "6,601,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 27, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 119, "type": "TEXT", "location": { "l": 26.64, "t": 281.28, "r": 388.08, "b": 267.6 }, "text": "Direct Local Aid provides the following services to citizens of the Commonwealth:", "reading_order": 1 }, { "page": 119, "type": "TEXT", "location": { "l": 43.68, "t": 259.2, "r": 465.36, "b": 246.24 }, "text": "• Federal grants are provided for continuing education, training, and demonstration projects.", "reading_order": 2 }, { "page": 119, "type": "TEXT", "location": { "l": 43.92, "t": 244.8, "r": 604.56, "b": 184.32 }, "text": "State aid provides cash grants to all counties with legally established public libraries. The grant funds may be used for the following purposes: purchase, upgrade, and maintenance of technology resources; purchase of library materials and equipment; maintenance and operation of bookmobiles and extension programs; staff and trustee training and compensation; building maintenance; debt service; resource-sharing; program development; and certain other local library needs and services.", "reading_order": 3 }, { "page": 119, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 182.88, "r": 602.16, "b": 121.92 }, "text": "The Bookmobile program furnishes and replaces bookmobiles used by Kentucky's public libraries. The bookmobiles provide informational and educational resources to those who cannot physically reach a public library. Bookmobiles make regular stops at schools, daycare centers, and after-school centers. Services are also provided to the elderly and homebound individuals. Funds are also provided for maintenance and repair of existing bookmobiles. Services are provided as funds are available.", "marker": "•", "list_id": "L16", "level": 0, "reading_order": 4 }, { "page": 119, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 120.96, "r": 602.4, "b": 96.24 }, "text": "Construction grants are available through a competitive application process to assist with retiring debt associated with the construction or repair of library facilities.", "marker": "•", "list_id": "L16", "level": 0, "reading_order": 5 }, { "page": 119, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 94.8, "r": 588.24, "b": 58.08 }, "text": "Institution grants are given to two local libraries to administer library service in three state prisons. The Danville Library works with the Northpoint Training Center, and the Oldham County Public Library works with the Kentucky State Reformatory and the Kentucky Correctional Institution for Women.", "marker": "•", "list_id": "L16", "level": 0, "reading_order": 6 }, { "page": 119, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 57.12, "r": 603.6, "b": 31.92 }, "text": "Kentucky Talking Book Library grants are given to assist in the delivery of services directly to blind and physically disabled library patrons.", "marker": "•", "list_id": "L16", "level": 0, "reading_order": 7 }, { "page": 119, "type": "TEXT", "location": { "l": 309.36, "t": 18.72, "r": 324.48, "b": 9.12 }, "text": "107", "reading_order": 8 } ] }, { "page": 120, "items": [ { "page": 120, "type": "LIST_ITEM", "location": { "l": 42.24, "t": 765.12, "r": 606.24, "b": 741.12 }, "text": "Local Records grants provide funds to assist local governments with the protection and preservation of public records, and the improvement of local government records management programs.", "marker": "•", "list_id": "L16", "level": 0, "reading_order": 0 }, { "page": 120, "type": "TEXT", "location": { "l": 25.44, "t": 739.44, "r": 572.4, "b": 714.72 }, "text": "These services are administered by the Department's program divisions: Field Services, State Library Services, and Public Records. Direct services include cash grants, library materials, and bookmobiles.", "reading_order": 1 }, { "page": 120, "type": "TITLE", "location": { "l": 26.64, "t": 704.64, "r": 59.76, "b": 692.64 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 120, "type": "TEXT", "location": { "l": 25.92, "t": 683.28, "r": 375.36, "b": 671.04 }, "text": "No General Fund is provided for statutory state aid, suspending KRS 171.201.", "reading_order": 3 }, { "page": 120, "type": "TEXT", "location": { "l": 26.64, "t": 661.2, "r": 598.8, "b": 636.72 }, "text": "The budget includes a reduction of $705,000 in General Fund each fiscal year due to expiring Public Library Facility Construction grants under KRS 171.027.", "reading_order": 4 }, { "page": 120, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "108", "reading_order": 5 } ] }, { "page": 121, "items": [ { "page": 121, "type": "TABLE", "location": { "l": 25.44, "t": 770.88, "r": 607.68, "b": 111.6 }, "text": "
Education and Labor Workforce Development
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation36,878,60037,927,30038,603,90041,953,90042,036,800
State Salary and Compensation Allocation1,046,400
Continuing Approp-General Fund7,487,3236,583,1961,482,200
Budget Reduction-General Fund(1,201,000)
Total General Fund45,412,32344,510,49638,885,10041,953,90042,036,800
Restricted Funds
Balance Forward20,660,53137,456,42363,253,40029,729,30031,029,900
Current Receipts5,744,5768,108,3998,255,0007,964,1007,971,000
Non-Revenue Receipts18,926,72623,056,398(28,580,200)6,104,0006,133,300
Total Restricted Funds45,331,83468,621,22042,928,20043,797,40045,134,200
Federal Fund
Balance Forward(8,472,198)(2,672,876)(8,821,500)
Current Receipts385,973,075442,187,112493,714,300479,094,700480,563,100
Non-Revenue Receipts(341,542)(496,257)
Total Federal Fund377,159,335439,017,979484,892,800479,094,700480,563,100
TOTAL SOURCE OF FUNDS467,903,491552,149,695566,706,100564,846,000567,734,100
EXPENDITURES BY CLASS
Personnel Costs108,155,250105,143,223111,542,400110,974,700113,133,300
Operating Expenses29,010,03728,020,16927,445,20026,808,60026,808,600
Grants Loans Benefits288,447,984362,170,634397,980,400396,024,000395,516,000
Capital Outlay883,951884,9858,8008,8008,800
Construction39,52616,554
TOTAL EXPENDITURES426,536,748496,235,564536,976,800533,816,100535,466,700
EXPENDITURES BY FUND SOURCE
General Fund38,829,12643,028,26638,885,10041,953,90042,036,800
Restricted Funds7,875,4115,367,80813,198,90012,767,50012,866,800
Federal Fund379,832,211447,839,490484,892,800479,094,700480,563,100
TOTAL EXPENDITURES426,536,748496,235,564536,976,800533,816,100535,466,700
EXPENDITURES BY UNIT
Commissioner's Office1,528,1051,096,7713,755,2005,221,2005,251,300
Vocational Rehabilitation107,333,789126,497,148119,214,300120,362,600121,006,800
Employer & Apprenticeship Services2,210,1631,539,9313,490,1003,584,0003,604,500
Division of Adult Education30,117,97632,956,61628,781,20027,200,20027,289,100
Workforce Innovation and Opportunity Act52,606,05552,660,61258,919,50055,907,50056,004,700
Career Development Office23,814,56127,435,79029,069,50028,813,00029,086,600
Unemployment Insurance207,035,531252,645,984291,904,300290,918,300291,382,800
Unemployment Insurance Commission1,890,5681,402,7111,842,7001,809,3001,840,900
TOTAL EXPENDITURES426,536,748496,235,564536,976,800533,816,100535,466,700
", "rows": [ { "row_index": 0, "location": [ 25.44, 755.1829, 607.68, 770.88 ], "cells": [ { "location": [ 25.44, 755.1829, 122.48, 770.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 755.1829, 607.68, 770.88 ], "text": "Education and Labor Workforce Development", "html_text": "Education and Labor Workforce Development", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.44, 739.4857, 607.68, 755.1829 ], "cells": [ { "location": [ 25.44, 739.4857, 122.48, 755.1829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 739.4857, 219.52, 755.1829 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 739.4857, 316.56, 755.1829 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 739.4857, 413.6, 755.1829 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 739.4857, 510.64, 755.1829 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 739.4857, 607.68, 755.1829 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.44, 723.7886, 607.68, 739.4857 ], "cells": [ { "location": [ 25.44, 723.7886, 122.48, 739.4857 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 723.7886, 219.52, 739.4857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 723.7886, 316.56, 739.4857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 723.7886, 413.6, 739.4857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 723.7886, 510.64, 739.4857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 723.7886, 607.68, 739.4857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.44, 708.0914, 607.68, 723.7886 ], "cells": [ { "location": [ 25.44, 708.0914, 122.48, 723.7886 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 708.0914, 219.52, 723.7886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 708.0914, 316.56, 723.7886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 708.0914, 413.6, 723.7886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 708.0914, 510.64, 723.7886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 708.0914, 607.68, 723.7886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.44, 692.3943, 607.68, 708.0914 ], "cells": [ { "location": [ 25.44, 692.3943, 122.48, 708.0914 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 692.3943, 219.52, 708.0914 ], "text": "36,878,600", "html_text": "36,878,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 692.3943, 316.56, 708.0914 ], "text": "37,927,300", "html_text": "37,927,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 692.3943, 413.6, 708.0914 ], "text": "38,603,900", "html_text": "38,603,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 692.3943, 510.64, 708.0914 ], "text": "41,953,900", "html_text": "41,953,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 692.3943, 607.68, 708.0914 ], "text": "42,036,800", "html_text": "42,036,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.44, 676.6971, 607.68, 692.3943 ], "cells": [ { "location": [ 25.44, 676.6971, 122.48, 692.3943 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 676.6971, 219.52, 692.3943 ], "text": "1,046,400", "html_text": "1,046,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 676.6971, 316.56, 692.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 676.6971, 413.6, 692.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 676.6971, 510.64, 692.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 676.6971, 607.68, 692.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.44, 661, 607.68, 676.6971 ], "cells": [ { "location": [ 25.44, 661, 122.48, 676.6971 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 661, 219.52, 676.6971 ], "text": "7,487,323", "html_text": "7,487,323", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 661, 316.56, 676.6971 ], "text": "6,583,196", "html_text": "6,583,196", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 661, 413.6, 676.6971 ], "text": "1,482,200", "html_text": "1,482,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 661, 510.64, 676.6971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 661, 607.68, 676.6971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.44, 645.3029, 607.68, 661 ], "cells": [ { "location": [ 25.44, 645.3029, 122.48, 661 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 645.3029, 219.52, 661 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 645.3029, 316.56, 661 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 645.3029, 413.6, 661 ], "text": "(1,201,000)", "html_text": "(1,201,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 645.3029, 510.64, 661 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 645.3029, 607.68, 661 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.44, 629.6057, 607.68, 645.3029 ], "cells": [ { "location": [ 25.44, 629.6057, 122.48, 645.3029 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 629.6057, 219.52, 645.3029 ], "text": "45,412,323", "html_text": "45,412,323", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 629.6057, 316.56, 645.3029 ], "text": "44,510,496", "html_text": "44,510,496", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 629.6057, 413.6, 645.3029 ], "text": "38,885,100", "html_text": "38,885,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 629.6057, 510.64, 645.3029 ], "text": "41,953,900", "html_text": "41,953,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 629.6057, 607.68, 645.3029 ], "text": "42,036,800", "html_text": "42,036,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.44, 613.9086, 607.68, 629.6057 ], "cells": [ { "location": [ 25.44, 613.9086, 122.48, 629.6057 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 613.9086, 219.52, 629.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 613.9086, 316.56, 629.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 613.9086, 413.6, 629.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 613.9086, 510.64, 629.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 613.9086, 607.68, 629.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.44, 598.2114, 607.68, 613.9086 ], "cells": [ { "location": [ 25.44, 598.2114, 122.48, 613.9086 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 598.2114, 219.52, 613.9086 ], "text": "20,660,531", "html_text": "20,660,531", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 598.2114, 316.56, 613.9086 ], "text": "37,456,423", "html_text": "37,456,423", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 598.2114, 413.6, 613.9086 ], "text": "63,253,400", "html_text": "63,253,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 598.2114, 510.64, 613.9086 ], "text": "29,729,300", "html_text": "29,729,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 598.2114, 607.68, 613.9086 ], "text": "31,029,900", "html_text": "31,029,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.44, 582.5143, 607.68, 598.2114 ], "cells": [ { "location": [ 25.44, 582.5143, 122.48, 598.2114 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 582.5143, 219.52, 598.2114 ], "text": "5,744,576", "html_text": "5,744,576", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 582.5143, 316.56, 598.2114 ], "text": "8,108,399", "html_text": "8,108,399", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 582.5143, 413.6, 598.2114 ], "text": "8,255,000", "html_text": "8,255,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 582.5143, 510.64, 598.2114 ], "text": "7,964,100", "html_text": "7,964,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 582.5143, 607.68, 598.2114 ], "text": "7,971,000", "html_text": "7,971,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.44, 566.8171, 607.68, 582.5143 ], "cells": [ { "location": [ 25.44, 566.8171, 122.48, 582.5143 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 566.8171, 219.52, 582.5143 ], "text": "18,926,726", "html_text": "18,926,726", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 566.8171, 316.56, 582.5143 ], "text": "23,056,398", "html_text": "23,056,398", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 566.8171, 413.6, 582.5143 ], "text": "(28,580,200)", "html_text": "(28,580,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 566.8171, 510.64, 582.5143 ], "text": "6,104,000", "html_text": "6,104,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 566.8171, 607.68, 582.5143 ], "text": "6,133,300", "html_text": "6,133,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.44, 551.12, 607.68, 566.8171 ], "cells": [ { "location": [ 25.44, 551.12, 122.48, 566.8171 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 551.12, 219.52, 566.8171 ], "text": "45,331,834", "html_text": "45,331,834", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 551.12, 316.56, 566.8171 ], "text": "68,621,220", "html_text": "68,621,220", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 551.12, 413.6, 566.8171 ], "text": "42,928,200", "html_text": "42,928,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 551.12, 510.64, 566.8171 ], "text": "43,797,400", "html_text": "43,797,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 551.12, 607.68, 566.8171 ], "text": "45,134,200", "html_text": "45,134,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.44, 535.4229, 607.68, 551.12 ], "cells": [ { "location": [ 25.44, 535.4229, 122.48, 551.12 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 535.4229, 219.52, 551.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 535.4229, 316.56, 551.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 535.4229, 413.6, 551.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 535.4229, 510.64, 551.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 535.4229, 607.68, 551.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.44, 519.7257, 607.68, 535.4229 ], "cells": [ { "location": [ 25.44, 519.7257, 122.48, 535.4229 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 519.7257, 219.52, 535.4229 ], "text": "(8,472,198)", "html_text": "(8,472,198)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 519.7257, 316.56, 535.4229 ], "text": "(2,672,876)", "html_text": "(2,672,876)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 519.7257, 413.6, 535.4229 ], "text": "(8,821,500)", "html_text": "(8,821,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 519.7257, 510.64, 535.4229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 519.7257, 607.68, 535.4229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.44, 504.0286, 607.68, 519.7257 ], "cells": [ { "location": [ 25.44, 504.0286, 122.48, 519.7257 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 504.0286, 219.52, 519.7257 ], "text": "385,973,075", "html_text": "385,973,075", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 504.0286, 316.56, 519.7257 ], "text": "442,187,112", "html_text": "442,187,112", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 504.0286, 413.6, 519.7257 ], "text": "493,714,300", "html_text": "493,714,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 504.0286, 510.64, 519.7257 ], "text": "479,094,700", "html_text": "479,094,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 504.0286, 607.68, 519.7257 ], "text": "480,563,100", "html_text": "480,563,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.44, 488.3314, 607.68, 504.0286 ], "cells": [ { "location": [ 25.44, 488.3314, 122.48, 504.0286 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 488.3314, 219.52, 504.0286 ], "text": "(341,542)", "html_text": "(341,542)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 488.3314, 316.56, 504.0286 ], "text": "(496,257)", "html_text": "(496,257)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 488.3314, 413.6, 504.0286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 488.3314, 510.64, 504.0286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 488.3314, 607.68, 504.0286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.44, 472.6343, 607.68, 488.3314 ], "cells": [ { "location": [ 25.44, 472.6343, 122.48, 488.3314 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 472.6343, 219.52, 488.3314 ], "text": "377,159,335", "html_text": "377,159,335", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 472.6343, 316.56, 488.3314 ], "text": "439,017,979", "html_text": "439,017,979", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 472.6343, 413.6, 488.3314 ], "text": "484,892,800", "html_text": "484,892,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 472.6343, 510.64, 488.3314 ], "text": "479,094,700", "html_text": "479,094,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 472.6343, 607.68, 488.3314 ], "text": "480,563,100", "html_text": "480,563,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.44, 456.9371, 607.68, 472.6343 ], "cells": [ { "location": [ 25.44, 456.9371, 122.48, 472.6343 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 456.9371, 219.52, 472.6343 ], "text": "467,903,491", "html_text": "467,903,491", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 456.9371, 316.56, 472.6343 ], "text": "552,149,695", "html_text": "552,149,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 456.9371, 413.6, 472.6343 ], "text": "566,706,100", "html_text": "566,706,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 456.9371, 510.64, 472.6343 ], "text": "564,846,000", "html_text": "564,846,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 456.9371, 607.68, 472.6343 ], "text": "567,734,100", "html_text": "567,734,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.44, 441.24, 607.68, 456.9371 ], "cells": [ { "location": [ 25.44, 441.24, 122.48, 456.9371 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 441.24, 219.52, 456.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 441.24, 316.56, 456.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 441.24, 413.6, 456.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 441.24, 510.64, 456.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 441.24, 607.68, 456.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.44, 425.5429, 607.68, 441.24 ], "cells": [ { "location": [ 25.44, 425.5429, 122.48, 441.24 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 425.5429, 219.52, 441.24 ], "text": "108,155,250", "html_text": "108,155,250", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 425.5429, 316.56, 441.24 ], "text": "105,143,223", "html_text": "105,143,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 425.5429, 413.6, 441.24 ], "text": "111,542,400", "html_text": "111,542,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 425.5429, 510.64, 441.24 ], "text": "110,974,700", "html_text": "110,974,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 425.5429, 607.68, 441.24 ], "text": "113,133,300", "html_text": "113,133,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.44, 409.8457, 607.68, 425.5429 ], "cells": [ { "location": [ 25.44, 409.8457, 122.48, 425.5429 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 409.8457, 219.52, 425.5429 ], "text": "29,010,037", "html_text": "29,010,037", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 409.8457, 316.56, 425.5429 ], "text": "28,020,169", "html_text": "28,020,169", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 409.8457, 413.6, 425.5429 ], "text": "27,445,200", "html_text": "27,445,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 409.8457, 510.64, 425.5429 ], "text": "26,808,600", "html_text": "26,808,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 409.8457, 607.68, 425.5429 ], "text": "26,808,600", "html_text": "26,808,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.44, 394.1486, 607.68, 409.8457 ], "cells": [ { "location": [ 25.44, 394.1486, 122.48, 409.8457 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 394.1486, 219.52, 409.8457 ], "text": "288,447,984", "html_text": "288,447,984", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 394.1486, 316.56, 409.8457 ], "text": "362,170,634", "html_text": "362,170,634", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 394.1486, 413.6, 409.8457 ], "text": "397,980,400", "html_text": "397,980,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 394.1486, 510.64, 409.8457 ], "text": "396,024,000", "html_text": "396,024,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 394.1486, 607.68, 409.8457 ], "text": "395,516,000", "html_text": "395,516,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.44, 378.4514, 607.68, 394.1486 ], "cells": [ { "location": [ 25.44, 378.4514, 122.48, 394.1486 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 378.4514, 219.52, 394.1486 ], "text": "883,951", "html_text": "883,951", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 378.4514, 316.56, 394.1486 ], "text": "884,985", "html_text": "884,985", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 378.4514, 413.6, 394.1486 ], "text": "8,800", "html_text": "8,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 378.4514, 510.64, 394.1486 ], "text": "8,800", "html_text": "8,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 378.4514, 607.68, 394.1486 ], "text": "8,800", "html_text": "8,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.44, 362.7543, 607.68, 378.4514 ], "cells": [ { "location": [ 25.44, 362.7543, 122.48, 378.4514 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 362.7543, 219.52, 378.4514 ], "text": "39,526", "html_text": "39,526", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 362.7543, 316.56, 378.4514 ], "text": "16,554", "html_text": "16,554", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 362.7543, 413.6, 378.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 362.7543, 510.64, 378.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 362.7543, 607.68, 378.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.44, 347.0571, 607.68, 362.7543 ], "cells": [ { "location": [ 25.44, 347.0571, 122.48, 362.7543 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 347.0571, 219.52, 362.7543 ], "text": "426,536,748", "html_text": "426,536,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 347.0571, 316.56, 362.7543 ], "text": "496,235,564", "html_text": "496,235,564", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 347.0571, 413.6, 362.7543 ], "text": "536,976,800", "html_text": "536,976,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 347.0571, 510.64, 362.7543 ], "text": "533,816,100", "html_text": "533,816,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 347.0571, 607.68, 362.7543 ], "text": "535,466,700", "html_text": "535,466,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.44, 331.36, 607.68, 347.0571 ], "cells": [ { "location": [ 25.44, 331.36, 122.48, 347.0571 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 331.36, 219.52, 347.0571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 331.36, 316.56, 347.0571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 331.36, 413.6, 347.0571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 331.36, 510.64, 347.0571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 331.36, 607.68, 347.0571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.44, 315.6629, 607.68, 331.36 ], "cells": [ { "location": [ 25.44, 315.6629, 122.48, 331.36 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 315.6629, 219.52, 331.36 ], "text": "38,829,126", "html_text": "38,829,126", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 315.6629, 316.56, 331.36 ], "text": "43,028,266", "html_text": "43,028,266", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 315.6629, 413.6, 331.36 ], "text": "38,885,100", "html_text": "38,885,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 315.6629, 510.64, 331.36 ], "text": "41,953,900", "html_text": "41,953,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 315.6629, 607.68, 331.36 ], "text": "42,036,800", "html_text": "42,036,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.44, 299.9657, 607.68, 315.6629 ], "cells": [ { "location": [ 25.44, 299.9657, 122.48, 315.6629 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 299.9657, 219.52, 315.6629 ], "text": "7,875,411", "html_text": "7,875,411", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 299.9657, 316.56, 315.6629 ], "text": "5,367,808", "html_text": "5,367,808", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 299.9657, 413.6, 315.6629 ], "text": "13,198,900", "html_text": "13,198,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 299.9657, 510.64, 315.6629 ], "text": "12,767,500", "html_text": "12,767,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 299.9657, 607.68, 315.6629 ], "text": "12,866,800", "html_text": "12,866,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.44, 284.2686, 607.68, 299.9657 ], "cells": [ { "location": [ 25.44, 284.2686, 122.48, 299.9657 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 284.2686, 219.52, 299.9657 ], "text": "379,832,211", "html_text": "379,832,211", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 284.2686, 316.56, 299.9657 ], "text": "447,839,490", "html_text": "447,839,490", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 284.2686, 413.6, 299.9657 ], "text": "484,892,800", "html_text": "484,892,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 284.2686, 510.64, 299.9657 ], "text": "479,094,700", "html_text": "479,094,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 284.2686, 607.68, 299.9657 ], "text": "480,563,100", "html_text": "480,563,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.44, 268.5714, 607.68, 284.2686 ], "cells": [ { "location": [ 25.44, 268.5714, 122.48, 284.2686 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 268.5714, 219.52, 284.2686 ], "text": "426,536,748", "html_text": "426,536,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 268.5714, 316.56, 284.2686 ], "text": "496,235,564", "html_text": "496,235,564", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 268.5714, 413.6, 284.2686 ], "text": "536,976,800", "html_text": "536,976,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 268.5714, 510.64, 284.2686 ], "text": "533,816,100", "html_text": "533,816,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 268.5714, 607.68, 284.2686 ], "text": "535,466,700", "html_text": "535,466,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.44, 252.8743, 607.68, 268.5714 ], "cells": [ { "location": [ 25.44, 252.8743, 122.48, 268.5714 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 252.8743, 219.52, 268.5714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 252.8743, 316.56, 268.5714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 252.8743, 413.6, 268.5714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 252.8743, 510.64, 268.5714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 252.8743, 607.68, 268.5714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.44, 237.1771, 607.68, 252.8743 ], "cells": [ { "location": [ 25.44, 237.1771, 122.48, 252.8743 ], "text": "Commissioner's Office", "html_text": "Commissioner's Office", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 237.1771, 219.52, 252.8743 ], "text": "1,528,105", "html_text": "1,528,105", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 237.1771, 316.56, 252.8743 ], "text": "1,096,771", "html_text": "1,096,771", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 237.1771, 413.6, 252.8743 ], "text": "3,755,200", "html_text": "3,755,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 237.1771, 510.64, 252.8743 ], "text": "5,221,200", "html_text": "5,221,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 237.1771, 607.68, 252.8743 ], "text": "5,251,300", "html_text": "5,251,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.44, 221.48, 607.68, 237.1771 ], "cells": [ { "location": [ 25.44, 221.48, 122.48, 237.1771 ], "text": "Vocational Rehabilitation", "html_text": "Vocational Rehabilitation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 221.48, 219.52, 237.1771 ], "text": "107,333,789", "html_text": "107,333,789", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 221.48, 316.56, 237.1771 ], "text": "126,497,148", "html_text": "126,497,148", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 221.48, 413.6, 237.1771 ], "text": "119,214,300", "html_text": "119,214,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 221.48, 510.64, 237.1771 ], "text": "120,362,600", "html_text": "120,362,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 221.48, 607.68, 237.1771 ], "text": "121,006,800", "html_text": "121,006,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.44, 205.7829, 607.68, 221.48 ], "cells": [ { "location": [ 25.44, 205.7829, 122.48, 221.48 ], "text": "Employer & Apprenticeship Services", "html_text": "Employer & Apprenticeship Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 205.7829, 219.52, 221.48 ], "text": "2,210,163", "html_text": "2,210,163", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 205.7829, 316.56, 221.48 ], "text": "1,539,931", "html_text": "1,539,931", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 205.7829, 413.6, 221.48 ], "text": "3,490,100", "html_text": "3,490,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 205.7829, 510.64, 221.48 ], "text": "3,584,000", "html_text": "3,584,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 205.7829, 607.68, 221.48 ], "text": "3,604,500", "html_text": "3,604,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.44, 190.0857, 607.68, 205.7829 ], "cells": [ { "location": [ 25.44, 190.0857, 122.48, 205.7829 ], "text": "Division of Adult Education", "html_text": "Division of Adult Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 190.0857, 219.52, 205.7829 ], "text": "30,117,976", "html_text": "30,117,976", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 190.0857, 316.56, 205.7829 ], "text": "32,956,616", "html_text": "32,956,616", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 190.0857, 413.6, 205.7829 ], "text": "28,781,200", "html_text": "28,781,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 190.0857, 510.64, 205.7829 ], "text": "27,200,200", "html_text": "27,200,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 190.0857, 607.68, 205.7829 ], "text": "27,289,100", "html_text": "27,289,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.44, 174.3886, 607.68, 190.0857 ], "cells": [ { "location": [ 25.44, 174.3886, 122.48, 190.0857 ], "text": "Workforce Innovation and Opportunity Act", "html_text": "Workforce Innovation and Opportunity Act", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 174.3886, 219.52, 190.0857 ], "text": "52,606,055", "html_text": "52,606,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 174.3886, 316.56, 190.0857 ], "text": "52,660,612", "html_text": "52,660,612", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 174.3886, 413.6, 190.0857 ], "text": "58,919,500", "html_text": "58,919,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 174.3886, 510.64, 190.0857 ], "text": "55,907,500", "html_text": "55,907,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 174.3886, 607.68, 190.0857 ], "text": "56,004,700", "html_text": "56,004,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.44, 158.6914, 607.68, 174.3886 ], "cells": [ { "location": [ 25.44, 158.6914, 122.48, 174.3886 ], "text": "Career Development Office", "html_text": "Career Development Office", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 158.6914, 219.52, 174.3886 ], "text": "23,814,561", "html_text": "23,814,561", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 158.6914, 316.56, 174.3886 ], "text": "27,435,790", "html_text": "27,435,790", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 158.6914, 413.6, 174.3886 ], "text": "29,069,500", "html_text": "29,069,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 158.6914, 510.64, 174.3886 ], "text": "28,813,000", "html_text": "28,813,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 158.6914, 607.68, 174.3886 ], "text": "29,086,600", "html_text": "29,086,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.44, 142.9943, 607.68, 158.6914 ], "cells": [ { "location": [ 25.44, 142.9943, 122.48, 158.6914 ], "text": "Unemployment Insurance", "html_text": "Unemployment Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 142.9943, 219.52, 158.6914 ], "text": "207,035,531", "html_text": "207,035,531", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 142.9943, 316.56, 158.6914 ], "text": "252,645,984", "html_text": "252,645,984", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 142.9943, 413.6, 158.6914 ], "text": "291,904,300", "html_text": "291,904,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 142.9943, 510.64, 158.6914 ], "text": "290,918,300", "html_text": "290,918,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 142.9943, 607.68, 158.6914 ], "text": "291,382,800", "html_text": "291,382,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.44, 127.2971, 607.68, 142.9943 ], "cells": [ { "location": [ 25.44, 127.2971, 122.48, 142.9943 ], "text": "Unemployment Insurance Commission", "html_text": "Unemployment Insurance Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 127.2971, 219.52, 142.9943 ], "text": "1,890,568", "html_text": "1,890,568", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 127.2971, 316.56, 142.9943 ], "text": "1,402,711", "html_text": "1,402,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 127.2971, 413.6, 142.9943 ], "text": "1,842,700", "html_text": "1,842,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 127.2971, 510.64, 142.9943 ], "text": "1,809,300", "html_text": "1,809,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 127.2971, 607.68, 142.9943 ], "text": "1,840,900", "html_text": "1,840,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.44, 111.6, 607.68, 127.2971 ], "cells": [ { "location": [ 25.44, 111.6, 122.48, 127.2971 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 111.6, 219.52, 127.2971 ], "text": "426,536,748", "html_text": "426,536,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 111.6, 316.56, 127.2971 ], "text": "496,235,564", "html_text": "496,235,564", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 111.6, 413.6, 127.2971 ], "text": "536,976,800", "html_text": "536,976,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 111.6, 510.64, 127.2971 ], "text": "533,816,100", "html_text": "533,816,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 111.6, 607.68, 127.2971 ], "text": "535,466,700", "html_text": "535,466,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 42, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 121, "type": "TEXT", "location": { "l": 25.44, "t": 99.36, "r": 601.92, "b": 48.96 }, "text": "The Department of Workforce Development connects Kentucky to employment, workforce information, education, and training. The Department includes the following Offices: Career Development Office, Office of Vocational Rehabilitation, Office of Industry and Apprenticeship Services, Office of Adult Education, the Kentucky Apprenticeship Council, Division of Technical Assistance, and the Office of the Kentucky Workforce Innovation Board.", "reading_order": 1 }, { "page": 121, "type": "TEXT", "location": { "l": 309.6, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "109", "reading_order": 2 } ] }, { "page": 122, "items": [ { "page": 122, "type": "TITLE", "location": { "l": 26.4, "t": 765.36, "r": 60.24, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 122, "type": "TEXT", "location": { "l": 25.68, "t": 744, "r": 595.92, "b": 706.08 }, "text": "The Governor's budget includes additional funding in the amount of $1,329,500 in fiscal year 2027 and $2,739,800 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $359,000 and $739,700, respectively.", "reading_order": 1 }, { "page": 122, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.96, "b": 9.12 }, "text": "110", "reading_order": 2 } ] }, { "page": 123, "items": [ { "page": 123, "type": "TABLE", "location": { "l": 27.84, "t": 765.84, "r": 606.48, "b": 278.88 }, "text": "
Education and Labor Workforce Development Commissioner's Office
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,000,0001,500,0001,500,000
Other(1,000,000)
Total General Fund1,500,0001,500,000
Restricted Funds
Balance Forward66,58343,85627,100
Current Receipts285,50237,088228,200194,200194,200
Non-Revenue Receipts570,354938,0281,204,3001,229,0001,258,300
Total Restricted Funds922,4391,018,9721,459,6001,423,2001,452,500
Federal Fund
Balance Forward(140,214)(13,428)(21,200)
Current Receipts776,30797,1832,316,8002,298,0002,298,800
Total Federal Fund636,09483,7552,295,6002,298,0002,298,800
TOTAL SOURCE OF FUNDS1,558,5331,102,7273,755,2005,221,2005,251,300
EXPENDITURES BY CLASS
Personnel Costs1,079,841884,9412,721,8004,198,9004,229,000
Operating Expenses395,513211,829609,600599,300599,300
Grants Loans Benefits52,750423,800423,000423,000
TOTAL EXPENDITURES1,528,1051,096,7713,755,2005,221,2005,251,300
EXPENDITURES BY FUND SOURCE
General Fund1,500,0001,500,000
Restricted Funds878,583991,8261,459,6001,423,2001,452,500
Federal Fund649,522104,9452,295,6002,298,0002,298,800
TOTAL EXPENDITURES1,528,1051,096,7713,755,2005,221,2005,251,300
", "rows": [ { "row_index": 0, "location": [ 27.84, 747.8044, 606.48, 765.84 ], "cells": [ { "location": [ 27.84, 747.8044, 124.28, 765.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 747.8044, 606.48, 765.84 ], "text": "Education and Labor Workforce Development Commissioner's Office", "html_text": "Education and Labor Workforce Development Commissioner's Office", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 729.7689, 606.48, 747.8044 ], "cells": [ { "location": [ 27.84, 729.7689, 124.28, 747.8044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 729.7689, 220.72, 747.8044 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 729.7689, 317.16, 747.8044 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 729.7689, 413.6, 747.8044 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 729.7689, 510.04, 747.8044 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 729.7689, 606.48, 747.8044 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 711.7333, 606.48, 729.7689 ], "cells": [ { "location": [ 27.84, 711.7333, 124.28, 729.7689 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 711.7333, 220.72, 729.7689 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 711.7333, 317.16, 729.7689 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 711.7333, 413.6, 729.7689 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 711.7333, 510.04, 729.7689 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 711.7333, 606.48, 729.7689 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 693.6978, 606.48, 711.7333 ], "cells": [ { "location": [ 27.84, 693.6978, 124.28, 711.7333 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 693.6978, 220.72, 711.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 693.6978, 317.16, 711.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 693.6978, 413.6, 711.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 693.6978, 510.04, 711.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 693.6978, 606.48, 711.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 675.6622, 606.48, 693.6978 ], "cells": [ { "location": [ 27.84, 675.6622, 124.28, 693.6978 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 675.6622, 220.72, 693.6978 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 675.6622, 317.16, 693.6978 ], "text": "1,000,000", "html_text": "1,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 675.6622, 413.6, 693.6978 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 675.6622, 510.04, 693.6978 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 675.6622, 606.48, 693.6978 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 657.6267, 606.48, 675.6622 ], "cells": [ { "location": [ 27.84, 657.6267, 124.28, 675.6622 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 657.6267, 220.72, 675.6622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 657.6267, 317.16, 675.6622 ], "text": "(1,000,000)", "html_text": "(1,000,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 657.6267, 413.6, 675.6622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 657.6267, 510.04, 675.6622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 657.6267, 606.48, 675.6622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 639.5911, 606.48, 657.6267 ], "cells": [ { "location": [ 27.84, 639.5911, 124.28, 657.6267 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 639.5911, 220.72, 657.6267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 639.5911, 317.16, 657.6267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 639.5911, 413.6, 657.6267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 639.5911, 510.04, 657.6267 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 639.5911, 606.48, 657.6267 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 621.5556, 606.48, 639.5911 ], "cells": [ { "location": [ 27.84, 621.5556, 124.28, 639.5911 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 621.5556, 220.72, 639.5911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 621.5556, 317.16, 639.5911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 621.5556, 413.6, 639.5911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 621.5556, 510.04, 639.5911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 621.5556, 606.48, 639.5911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 603.52, 606.48, 621.5556 ], "cells": [ { "location": [ 27.84, 603.52, 124.28, 621.5556 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 603.52, 220.72, 621.5556 ], "text": "66,583", "html_text": "66,583", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 603.52, 317.16, 621.5556 ], "text": "43,856", "html_text": "43,856", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 603.52, 413.6, 621.5556 ], "text": "27,100", "html_text": "27,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 603.52, 510.04, 621.5556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 603.52, 606.48, 621.5556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 585.4844, 606.48, 603.52 ], "cells": [ { "location": [ 27.84, 585.4844, 124.28, 603.52 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 585.4844, 220.72, 603.52 ], "text": "285,502", "html_text": "285,502", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 585.4844, 317.16, 603.52 ], "text": "37,088", "html_text": "37,088", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 585.4844, 413.6, 603.52 ], "text": "228,200", "html_text": "228,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 585.4844, 510.04, 603.52 ], "text": "194,200", "html_text": "194,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 585.4844, 606.48, 603.52 ], "text": "194,200", "html_text": "194,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 567.4489, 606.48, 585.4844 ], "cells": [ { "location": [ 27.84, 567.4489, 124.28, 585.4844 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 567.4489, 220.72, 585.4844 ], "text": "570,354", "html_text": "570,354", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 567.4489, 317.16, 585.4844 ], "text": "938,028", "html_text": "938,028", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 567.4489, 413.6, 585.4844 ], "text": "1,204,300", "html_text": "1,204,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 567.4489, 510.04, 585.4844 ], "text": "1,229,000", "html_text": "1,229,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 567.4489, 606.48, 585.4844 ], "text": "1,258,300", "html_text": "1,258,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 549.4133, 606.48, 567.4489 ], "cells": [ { "location": [ 27.84, 549.4133, 124.28, 567.4489 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 549.4133, 220.72, 567.4489 ], "text": "922,439", "html_text": "922,439", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 549.4133, 317.16, 567.4489 ], "text": "1,018,972", "html_text": "1,018,972", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 549.4133, 413.6, 567.4489 ], "text": "1,459,600", "html_text": "1,459,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 549.4133, 510.04, 567.4489 ], "text": "1,423,200", "html_text": "1,423,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 549.4133, 606.48, 567.4489 ], "text": "1,452,500", "html_text": "1,452,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 531.3778, 606.48, 549.4133 ], "cells": [ { "location": [ 27.84, 531.3778, 124.28, 549.4133 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 531.3778, 220.72, 549.4133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 531.3778, 317.16, 549.4133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 531.3778, 413.6, 549.4133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 531.3778, 510.04, 549.4133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 531.3778, 606.48, 549.4133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 513.3422, 606.48, 531.3778 ], "cells": [ { "location": [ 27.84, 513.3422, 124.28, 531.3778 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 513.3422, 220.72, 531.3778 ], "text": "(140,214)", "html_text": "(140,214)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 513.3422, 317.16, 531.3778 ], "text": "(13,428)", "html_text": "(13,428)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 513.3422, 413.6, 531.3778 ], "text": "(21,200)", "html_text": "(21,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 513.3422, 510.04, 531.3778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 513.3422, 606.48, 531.3778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 495.3067, 606.48, 513.3422 ], "cells": [ { "location": [ 27.84, 495.3067, 124.28, 513.3422 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 495.3067, 220.72, 513.3422 ], "text": "776,307", "html_text": "776,307", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 495.3067, 317.16, 513.3422 ], "text": "97,183", "html_text": "97,183", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 495.3067, 413.6, 513.3422 ], "text": "2,316,800", "html_text": "2,316,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 495.3067, 510.04, 513.3422 ], "text": "2,298,000", "html_text": "2,298,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 495.3067, 606.48, 513.3422 ], "text": "2,298,800", "html_text": "2,298,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 477.2711, 606.48, 495.3067 ], "cells": [ { "location": [ 27.84, 477.2711, 124.28, 495.3067 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 477.2711, 220.72, 495.3067 ], "text": "636,094", "html_text": "636,094", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 477.2711, 317.16, 495.3067 ], "text": "83,755", "html_text": "83,755", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 477.2711, 413.6, 495.3067 ], "text": "2,295,600", "html_text": "2,295,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 477.2711, 510.04, 495.3067 ], "text": "2,298,000", "html_text": "2,298,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 477.2711, 606.48, 495.3067 ], "text": "2,298,800", "html_text": "2,298,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 459.2356, 606.48, 477.2711 ], "cells": [ { "location": [ 27.84, 459.2356, 124.28, 477.2711 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 459.2356, 220.72, 477.2711 ], "text": "1,558,533", "html_text": "1,558,533", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 459.2356, 317.16, 477.2711 ], "text": "1,102,727", "html_text": "1,102,727", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 459.2356, 413.6, 477.2711 ], "text": "3,755,200", "html_text": "3,755,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 459.2356, 510.04, 477.2711 ], "text": "5,221,200", "html_text": "5,221,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 459.2356, 606.48, 477.2711 ], "text": "5,251,300", "html_text": "5,251,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 441.2, 606.48, 459.2356 ], "cells": [ { "location": [ 27.84, 441.2, 124.28, 459.2356 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 441.2, 220.72, 459.2356 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 441.2, 317.16, 459.2356 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 441.2, 413.6, 459.2356 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 441.2, 510.04, 459.2356 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 441.2, 606.48, 459.2356 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 423.1644, 606.48, 441.2 ], "cells": [ { "location": [ 27.84, 423.1644, 124.28, 441.2 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 423.1644, 220.72, 441.2 ], "text": "1,079,841", "html_text": "1,079,841", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 423.1644, 317.16, 441.2 ], "text": "884,941", "html_text": "884,941", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 423.1644, 413.6, 441.2 ], "text": "2,721,800", "html_text": "2,721,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 423.1644, 510.04, 441.2 ], "text": "4,198,900", "html_text": "4,198,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 423.1644, 606.48, 441.2 ], "text": "4,229,000", "html_text": "4,229,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 405.1289, 606.48, 423.1644 ], "cells": [ { "location": [ 27.84, 405.1289, 124.28, 423.1644 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 405.1289, 220.72, 423.1644 ], "text": "395,513", "html_text": "395,513", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 405.1289, 317.16, 423.1644 ], "text": "211,829", "html_text": "211,829", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 405.1289, 413.6, 423.1644 ], "text": "609,600", "html_text": "609,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 405.1289, 510.04, 423.1644 ], "text": "599,300", "html_text": "599,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 405.1289, 606.48, 423.1644 ], "text": "599,300", "html_text": "599,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 387.0933, 606.48, 405.1289 ], "cells": [ { "location": [ 27.84, 387.0933, 124.28, 405.1289 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 387.0933, 220.72, 405.1289 ], "text": "52,750", "html_text": "52,750", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 387.0933, 317.16, 405.1289 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 387.0933, 413.6, 405.1289 ], "text": "423,800", "html_text": "423,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 387.0933, 510.04, 405.1289 ], "text": "423,000", "html_text": "423,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 387.0933, 606.48, 405.1289 ], "text": "423,000", "html_text": "423,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 369.0578, 606.48, 387.0933 ], "cells": [ { "location": [ 27.84, 369.0578, 124.28, 387.0933 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 369.0578, 220.72, 387.0933 ], "text": "1,528,105", "html_text": "1,528,105", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 369.0578, 317.16, 387.0933 ], "text": "1,096,771", "html_text": "1,096,771", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 369.0578, 413.6, 387.0933 ], "text": "3,755,200", "html_text": "3,755,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 369.0578, 510.04, 387.0933 ], "text": "5,221,200", "html_text": "5,221,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 369.0578, 606.48, 387.0933 ], "text": "5,251,300", "html_text": "5,251,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 351.0222, 606.48, 369.0578 ], "cells": [ { "location": [ 27.84, 351.0222, 124.28, 369.0578 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 351.0222, 220.72, 369.0578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 351.0222, 317.16, 369.0578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 351.0222, 413.6, 369.0578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 351.0222, 510.04, 369.0578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 351.0222, 606.48, 369.0578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 332.9867, 606.48, 351.0222 ], "cells": [ { "location": [ 27.84, 332.9867, 124.28, 351.0222 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 332.9867, 220.72, 351.0222 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 332.9867, 317.16, 351.0222 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 332.9867, 413.6, 351.0222 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 332.9867, 510.04, 351.0222 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 332.9867, 606.48, 351.0222 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 314.9511, 606.48, 332.9867 ], "cells": [ { "location": [ 27.84, 314.9511, 124.28, 332.9867 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 314.9511, 220.72, 332.9867 ], "text": "878,583", "html_text": "878,583", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 314.9511, 317.16, 332.9867 ], "text": "991,826", "html_text": "991,826", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 314.9511, 413.6, 332.9867 ], "text": "1,459,600", "html_text": "1,459,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 314.9511, 510.04, 332.9867 ], "text": "1,423,200", "html_text": "1,423,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 314.9511, 606.48, 332.9867 ], "text": "1,452,500", "html_text": "1,452,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 296.9156, 606.48, 314.9511 ], "cells": [ { "location": [ 27.84, 296.9156, 124.28, 314.9511 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 296.9156, 220.72, 314.9511 ], "text": "649,522", "html_text": "649,522", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 296.9156, 317.16, 314.9511 ], "text": "104,945", "html_text": "104,945", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 296.9156, 413.6, 314.9511 ], "text": "2,295,600", "html_text": "2,295,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 296.9156, 510.04, 314.9511 ], "text": "2,298,000", "html_text": "2,298,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 296.9156, 606.48, 314.9511 ], "text": "2,298,800", "html_text": "2,298,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 278.88, 606.48, 296.9156 ], "cells": [ { "location": [ 27.84, 278.88, 124.28, 296.9156 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 278.88, 220.72, 296.9156 ], "text": "1,528,105", "html_text": "1,528,105", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 278.88, 317.16, 296.9156 ], "text": "1,096,771", "html_text": "1,096,771", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 278.88, 413.6, 296.9156 ], "text": "3,755,200", "html_text": "3,755,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 278.88, 510.04, 296.9156 ], "text": "5,221,200", "html_text": "5,221,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 278.88, 606.48, 296.9156 ], "text": "5,251,300", "html_text": "5,251,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 27, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 123, "type": "TEXT", "location": { "l": 25.92, "t": 267.36, "r": 561.84, "b": 240.24 }, "text": "The Office of the Commissioner provides leadership, policy direction, and management for the Department of Workforce Development.", "reading_order": 1 }, { "page": 123, "type": "TITLE", "location": { "l": 26.4, "t": 232.08, "r": 60.24, "b": 219.12 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 123, "type": "TEXT", "location": { "l": 25.68, "t": 210.72, "r": 606, "b": 173.04 }, "text": "The budget includes additional General Fund in the amount of $1,500,000 in each fiscal year to replace expiring grant funds which support the Everybody Counts Program which provides qualifying students in participating Kentucky school districts with access to education and career opportunities through education, business, and community partnerships.", "reading_order": 3 }, { "page": 123, "type": "TEXT", "location": { "l": 310.32, "t": 18.72, "r": 323.76, "b": 8.64 }, "text": "111", "reading_order": 4 } ] }, { "page": 124, "items": [ { "page": 124, "type": "TABLE", "location": { "l": 25.68, "t": 766.08, "r": 607.68, "b": 119.28 }, "text": "
Education and Labor Workforce Development Vocational Rehabilitation
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation17,710,30019,397,70019,934,30022,243,10022,231,300
State Salary and Compensation Allocation1,046,400
Other1,110,000
Total General Fund18,756,70020,507,70019,934,30022,243,10022,231,300
Restricted Funds
Balance Forward3,195,704832,9191,076,800607,300393,800
Current Receipts3,576,5233,386,0234,431,8004,395,1004,384,700
Non-Revenue Receipts(121,545)75,00075,00075,000
Total Restricted Funds6,772,2274,097,3975,583,6005,077,4004,853,500
Federal Fund
Balance Forward(2,592,870)(205,476)(412,200)
Current Receipts85,024,328102,763,05394,715,90093,435,90094,086,600
Non-Revenue Receipts847(847)
Total Federal Fund82,432,305102,556,73094,303,70093,435,90094,086,600
TOTAL SOURCE OF FUNDS107,961,232127,161,827119,821,600120,756,400121,171,400
EXPENDITURES BY CLASS
Personnel Costs48,061,91852,684,12454,895,20053,788,30054,940,500
Operating Expenses10,232,07610,299,56510,638,60010,447,90010,447,900
Grants Loans Benefits48,193,70862,625,37153,680,50056,126,40055,618,400
Capital Outlay826,847876,235
Construction19,24011,854
TOTAL EXPENDITURES107,333,789126,497,148119,214,300120,362,600121,006,800
EXPENDITURES BY FUND SOURCE
General Fund18,756,70020,507,70019,934,30022,243,10022,231,300
Restricted Funds5,939,3083,020,5614,976,3004,683,6004,688,900
Federal Fund82,637,781102,968,88894,303,70093,435,90094,086,600
TOTAL EXPENDITURES107,333,789126,497,148119,214,300120,362,600121,006,800
EXPENDITURES BY UNIT
Vocational Rehabilitation86,233,716104,446,84994,918,40096,470,70096,756,900
Carl D Perkins Vocational Training Center12,407,33512,775,15414,073,60013,831,40014,046,300
Division of Blind Services5,465,9525,567,9756,740,0006,603,9006,720,100
Kentucky Business Enterprise3,226,7863,707,1703,482,3003,456,6003,483,500
TOTAL EXPENDITURES107,333,789126,497,148119,214,300120,362,600121,006,800
", "rows": [ { "row_index": 0, "location": [ 25.68, 748.5989, 607.68, 766.08 ], "cells": [ { "location": [ 25.68, 748.5989, 122.68, 766.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 748.5989, 607.68, 766.08 ], "text": "Education and Labor Workforce Development Vocational Rehabilitation", "html_text": "Education and Labor Workforce Development Vocational Rehabilitation", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.68, 731.1178, 607.68, 748.5989 ], "cells": [ { "location": [ 25.68, 731.1178, 122.68, 748.5989 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 731.1178, 219.68, 748.5989 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 731.1178, 316.68, 748.5989 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 731.1178, 413.68, 748.5989 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 731.1178, 510.68, 748.5989 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 731.1178, 607.68, 748.5989 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.68, 713.6368, 607.68, 731.1178 ], "cells": [ { "location": [ 25.68, 713.6368, 122.68, 731.1178 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 713.6368, 219.68, 731.1178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 713.6368, 316.68, 731.1178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 713.6368, 413.68, 731.1178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 713.6368, 510.68, 731.1178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 713.6368, 607.68, 731.1178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.68, 696.1557, 607.68, 713.6368 ], "cells": [ { "location": [ 25.68, 696.1557, 122.68, 713.6368 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 696.1557, 219.68, 713.6368 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 696.1557, 316.68, 713.6368 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 696.1557, 413.68, 713.6368 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 696.1557, 510.68, 713.6368 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 696.1557, 607.68, 713.6368 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.68, 678.6746, 607.68, 696.1557 ], "cells": [ { "location": [ 25.68, 678.6746, 122.68, 696.1557 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 678.6746, 219.68, 696.1557 ], "text": "17,710,300", "html_text": "17,710,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 678.6746, 316.68, 696.1557 ], "text": "19,397,700", "html_text": "19,397,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 678.6746, 413.68, 696.1557 ], "text": "19,934,300", "html_text": "19,934,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 678.6746, 510.68, 696.1557 ], "text": "22,243,100", "html_text": "22,243,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 678.6746, 607.68, 696.1557 ], "text": "22,231,300", "html_text": "22,231,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.68, 661.1935, 607.68, 678.6746 ], "cells": [ { "location": [ 25.68, 661.1935, 122.68, 678.6746 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 661.1935, 219.68, 678.6746 ], "text": "1,046,400", "html_text": "1,046,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 661.1935, 316.68, 678.6746 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 661.1935, 413.68, 678.6746 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 661.1935, 510.68, 678.6746 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 661.1935, 607.68, 678.6746 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.68, 643.7124, 607.68, 661.1935 ], "cells": [ { "location": [ 25.68, 643.7124, 122.68, 661.1935 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 643.7124, 219.68, 661.1935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 643.7124, 316.68, 661.1935 ], "text": "1,110,000", "html_text": "1,110,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 643.7124, 413.68, 661.1935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 643.7124, 510.68, 661.1935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 643.7124, 607.68, 661.1935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.68, 626.2314, 607.68, 643.7124 ], "cells": [ { "location": [ 25.68, 626.2314, 122.68, 643.7124 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 626.2314, 219.68, 643.7124 ], "text": "18,756,700", "html_text": "18,756,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 626.2314, 316.68, 643.7124 ], "text": "20,507,700", "html_text": "20,507,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 626.2314, 413.68, 643.7124 ], "text": "19,934,300", "html_text": "19,934,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 626.2314, 510.68, 643.7124 ], "text": "22,243,100", "html_text": "22,243,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 626.2314, 607.68, 643.7124 ], "text": "22,231,300", "html_text": "22,231,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.68, 608.7503, 607.68, 626.2314 ], "cells": [ { "location": [ 25.68, 608.7503, 122.68, 626.2314 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 608.7503, 219.68, 626.2314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 608.7503, 316.68, 626.2314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 608.7503, 413.68, 626.2314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 608.7503, 510.68, 626.2314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 608.7503, 607.68, 626.2314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.68, 591.2692, 607.68, 608.7503 ], "cells": [ { "location": [ 25.68, 591.2692, 122.68, 608.7503 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 591.2692, 219.68, 608.7503 ], "text": "3,195,704", "html_text": "3,195,704", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 591.2692, 316.68, 608.7503 ], "text": "832,919", "html_text": "832,919", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 591.2692, 413.68, 608.7503 ], "text": "1,076,800", "html_text": "1,076,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 591.2692, 510.68, 608.7503 ], "text": "607,300", "html_text": "607,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 591.2692, 607.68, 608.7503 ], "text": "393,800", "html_text": "393,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.68, 573.7881, 607.68, 591.2692 ], "cells": [ { "location": [ 25.68, 573.7881, 122.68, 591.2692 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 573.7881, 219.68, 591.2692 ], "text": "3,576,523", "html_text": "3,576,523", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 573.7881, 316.68, 591.2692 ], "text": "3,386,023", "html_text": "3,386,023", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 573.7881, 413.68, 591.2692 ], "text": "4,431,800", "html_text": "4,431,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 573.7881, 510.68, 591.2692 ], "text": "4,395,100", "html_text": "4,395,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 573.7881, 607.68, 591.2692 ], "text": "4,384,700", "html_text": "4,384,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.68, 556.307, 607.68, 573.7881 ], "cells": [ { "location": [ 25.68, 556.307, 122.68, 573.7881 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 556.307, 219.68, 573.7881 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 556.307, 316.68, 573.7881 ], "text": "(121,545)", "html_text": "(121,545)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 556.307, 413.68, 573.7881 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 556.307, 510.68, 573.7881 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 556.307, 607.68, 573.7881 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.68, 538.8259, 607.68, 556.307 ], "cells": [ { "location": [ 25.68, 538.8259, 122.68, 556.307 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 538.8259, 219.68, 556.307 ], "text": "6,772,227", "html_text": "6,772,227", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 538.8259, 316.68, 556.307 ], "text": "4,097,397", "html_text": "4,097,397", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 538.8259, 413.68, 556.307 ], "text": "5,583,600", "html_text": "5,583,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 538.8259, 510.68, 556.307 ], "text": "5,077,400", "html_text": "5,077,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 538.8259, 607.68, 556.307 ], "text": "4,853,500", "html_text": "4,853,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.68, 521.3449, 607.68, 538.8259 ], "cells": [ { "location": [ 25.68, 521.3449, 122.68, 538.8259 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 521.3449, 219.68, 538.8259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 521.3449, 316.68, 538.8259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 521.3449, 413.68, 538.8259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 521.3449, 510.68, 538.8259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 521.3449, 607.68, 538.8259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.68, 503.8638, 607.68, 521.3449 ], "cells": [ { "location": [ 25.68, 503.8638, 122.68, 521.3449 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 503.8638, 219.68, 521.3449 ], "text": "(2,592,870)", "html_text": "(2,592,870)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 503.8638, 316.68, 521.3449 ], "text": "(205,476)", "html_text": "(205,476)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 503.8638, 413.68, 521.3449 ], "text": "(412,200)", "html_text": "(412,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 503.8638, 510.68, 521.3449 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 503.8638, 607.68, 521.3449 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.68, 486.3827, 607.68, 503.8638 ], "cells": [ { "location": [ 25.68, 486.3827, 122.68, 503.8638 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 486.3827, 219.68, 503.8638 ], "text": "85,024,328", "html_text": "85,024,328", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 486.3827, 316.68, 503.8638 ], "text": "102,763,053", "html_text": "102,763,053", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 486.3827, 413.68, 503.8638 ], "text": "94,715,900", "html_text": "94,715,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 486.3827, 510.68, 503.8638 ], "text": "93,435,900", "html_text": "93,435,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 486.3827, 607.68, 503.8638 ], "text": "94,086,600", "html_text": "94,086,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.68, 468.9016, 607.68, 486.3827 ], "cells": [ { "location": [ 25.68, 468.9016, 122.68, 486.3827 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 468.9016, 219.68, 486.3827 ], "text": "847", "html_text": "847", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 468.9016, 316.68, 486.3827 ], "text": "(847)", "html_text": "(847)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 468.9016, 413.68, 486.3827 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 468.9016, 510.68, 486.3827 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 468.9016, 607.68, 486.3827 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.68, 451.4205, 607.68, 468.9016 ], "cells": [ { "location": [ 25.68, 451.4205, 122.68, 468.9016 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 451.4205, 219.68, 468.9016 ], "text": "82,432,305", "html_text": "82,432,305", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 451.4205, 316.68, 468.9016 ], "text": "102,556,730", "html_text": "102,556,730", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 451.4205, 413.68, 468.9016 ], "text": "94,303,700", "html_text": "94,303,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 451.4205, 510.68, 468.9016 ], "text": "93,435,900", "html_text": "93,435,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 451.4205, 607.68, 468.9016 ], "text": "94,086,600", "html_text": "94,086,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.68, 433.9395, 607.68, 451.4205 ], "cells": [ { "location": [ 25.68, 433.9395, 122.68, 451.4205 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 433.9395, 219.68, 451.4205 ], "text": "107,961,232", "html_text": "107,961,232", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 433.9395, 316.68, 451.4205 ], "text": "127,161,827", "html_text": "127,161,827", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 433.9395, 413.68, 451.4205 ], "text": "119,821,600", "html_text": "119,821,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 433.9395, 510.68, 451.4205 ], "text": "120,756,400", "html_text": "120,756,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 433.9395, 607.68, 451.4205 ], "text": "121,171,400", "html_text": "121,171,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.68, 416.4584, 607.68, 433.9395 ], "cells": [ { "location": [ 25.68, 416.4584, 122.68, 433.9395 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 416.4584, 219.68, 433.9395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 416.4584, 316.68, 433.9395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 416.4584, 413.68, 433.9395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 416.4584, 510.68, 433.9395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 416.4584, 607.68, 433.9395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.68, 398.9773, 607.68, 416.4584 ], "cells": [ { "location": [ 25.68, 398.9773, 122.68, 416.4584 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 398.9773, 219.68, 416.4584 ], "text": "48,061,918", "html_text": "48,061,918", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 398.9773, 316.68, 416.4584 ], "text": "52,684,124", "html_text": "52,684,124", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 398.9773, 413.68, 416.4584 ], "text": "54,895,200", "html_text": "54,895,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 398.9773, 510.68, 416.4584 ], "text": "53,788,300", "html_text": "53,788,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 398.9773, 607.68, 416.4584 ], "text": "54,940,500", "html_text": "54,940,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.68, 381.4962, 607.68, 398.9773 ], "cells": [ { "location": [ 25.68, 381.4962, 122.68, 398.9773 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 381.4962, 219.68, 398.9773 ], "text": "10,232,076", "html_text": "10,232,076", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 381.4962, 316.68, 398.9773 ], "text": "10,299,565", "html_text": "10,299,565", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 381.4962, 413.68, 398.9773 ], "text": "10,638,600", "html_text": "10,638,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 381.4962, 510.68, 398.9773 ], "text": "10,447,900", "html_text": "10,447,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 381.4962, 607.68, 398.9773 ], "text": "10,447,900", "html_text": "10,447,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.68, 364.0151, 607.68, 381.4962 ], "cells": [ { "location": [ 25.68, 364.0151, 122.68, 381.4962 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 364.0151, 219.68, 381.4962 ], "text": "48,193,708", "html_text": "48,193,708", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 364.0151, 316.68, 381.4962 ], "text": "62,625,371", "html_text": "62,625,371", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 364.0151, 413.68, 381.4962 ], "text": "53,680,500", "html_text": "53,680,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 364.0151, 510.68, 381.4962 ], "text": "56,126,400", "html_text": "56,126,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 364.0151, 607.68, 381.4962 ], "text": "55,618,400", "html_text": "55,618,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.68, 346.5341, 607.68, 364.0151 ], "cells": [ { "location": [ 25.68, 346.5341, 122.68, 364.0151 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 346.5341, 219.68, 364.0151 ], "text": "826,847", "html_text": "826,847", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 346.5341, 316.68, 364.0151 ], "text": "876,235", "html_text": "876,235", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 346.5341, 413.68, 364.0151 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 346.5341, 510.68, 364.0151 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 346.5341, 607.68, 364.0151 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.68, 329.053, 607.68, 346.5341 ], "cells": [ { "location": [ 25.68, 329.053, 122.68, 346.5341 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 329.053, 219.68, 346.5341 ], "text": "19,240", "html_text": "19,240", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 329.053, 316.68, 346.5341 ], "text": "11,854", "html_text": "11,854", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 329.053, 413.68, 346.5341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 329.053, 510.68, 346.5341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 329.053, 607.68, 346.5341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.68, 311.5719, 607.68, 329.053 ], "cells": [ { "location": [ 25.68, 311.5719, 122.68, 329.053 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 311.5719, 219.68, 329.053 ], "text": "107,333,789", "html_text": "107,333,789", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 311.5719, 316.68, 329.053 ], "text": "126,497,148", "html_text": "126,497,148", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 311.5719, 413.68, 329.053 ], "text": "119,214,300", "html_text": "119,214,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 311.5719, 510.68, 329.053 ], "text": "120,362,600", "html_text": "120,362,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 311.5719, 607.68, 329.053 ], "text": "121,006,800", "html_text": "121,006,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.68, 294.0908, 607.68, 311.5719 ], "cells": [ { "location": [ 25.68, 294.0908, 122.68, 311.5719 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 294.0908, 219.68, 311.5719 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 294.0908, 316.68, 311.5719 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 294.0908, 413.68, 311.5719 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 294.0908, 510.68, 311.5719 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 294.0908, 607.68, 311.5719 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.68, 276.6097, 607.68, 294.0908 ], "cells": [ { "location": [ 25.68, 276.6097, 122.68, 294.0908 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 276.6097, 219.68, 294.0908 ], "text": "18,756,700", "html_text": "18,756,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 276.6097, 316.68, 294.0908 ], "text": "20,507,700", "html_text": "20,507,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 276.6097, 413.68, 294.0908 ], "text": "19,934,300", "html_text": "19,934,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 276.6097, 510.68, 294.0908 ], "text": "22,243,100", "html_text": "22,243,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 276.6097, 607.68, 294.0908 ], "text": "22,231,300", "html_text": "22,231,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.68, 259.1286, 607.68, 276.6097 ], "cells": [ { "location": [ 25.68, 259.1286, 122.68, 276.6097 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 259.1286, 219.68, 276.6097 ], "text": "5,939,308", "html_text": "5,939,308", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 259.1286, 316.68, 276.6097 ], "text": "3,020,561", "html_text": "3,020,561", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 259.1286, 413.68, 276.6097 ], "text": "4,976,300", "html_text": "4,976,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 259.1286, 510.68, 276.6097 ], "text": "4,683,600", "html_text": "4,683,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 259.1286, 607.68, 276.6097 ], "text": "4,688,900", "html_text": "4,688,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.68, 241.6476, 607.68, 259.1286 ], "cells": [ { "location": [ 25.68, 241.6476, 122.68, 259.1286 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 241.6476, 219.68, 259.1286 ], "text": "82,637,781", "html_text": "82,637,781", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 241.6476, 316.68, 259.1286 ], "text": "102,968,888", "html_text": "102,968,888", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 241.6476, 413.68, 259.1286 ], "text": "94,303,700", "html_text": "94,303,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 241.6476, 510.68, 259.1286 ], "text": "93,435,900", "html_text": "93,435,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 241.6476, 607.68, 259.1286 ], "text": "94,086,600", "html_text": "94,086,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.68, 224.1665, 607.68, 241.6476 ], "cells": [ { "location": [ 25.68, 224.1665, 122.68, 241.6476 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 224.1665, 219.68, 241.6476 ], "text": "107,333,789", "html_text": "107,333,789", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 224.1665, 316.68, 241.6476 ], "text": "126,497,148", "html_text": "126,497,148", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 224.1665, 413.68, 241.6476 ], "text": "119,214,300", "html_text": "119,214,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 224.1665, 510.68, 241.6476 ], "text": "120,362,600", "html_text": "120,362,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 224.1665, 607.68, 241.6476 ], "text": "121,006,800", "html_text": "121,006,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.68, 206.6854, 607.68, 224.1665 ], "cells": [ { "location": [ 25.68, 206.6854, 122.68, 224.1665 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 206.6854, 219.68, 224.1665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 206.6854, 316.68, 224.1665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 206.6854, 413.68, 224.1665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 206.6854, 510.68, 224.1665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 206.6854, 607.68, 224.1665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.68, 189.2043, 607.68, 206.6854 ], "cells": [ { "location": [ 25.68, 189.2043, 122.68, 206.6854 ], "text": "Vocational Rehabilitation", "html_text": "Vocational Rehabilitation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 189.2043, 219.68, 206.6854 ], "text": "86,233,716", "html_text": "86,233,716", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 189.2043, 316.68, 206.6854 ], "text": "104,446,849", "html_text": "104,446,849", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 189.2043, 413.68, 206.6854 ], "text": "94,918,400", "html_text": "94,918,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 189.2043, 510.68, 206.6854 ], "text": "96,470,700", "html_text": "96,470,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 189.2043, 607.68, 206.6854 ], "text": "96,756,900", "html_text": "96,756,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.68, 171.7232, 607.68, 189.2043 ], "cells": [ { "location": [ 25.68, 171.7232, 122.68, 189.2043 ], "text": "Carl D Perkins Vocational Training Center", "html_text": "Carl D Perkins Vocational Training Center", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 171.7232, 219.68, 189.2043 ], "text": "12,407,335", "html_text": "12,407,335", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 171.7232, 316.68, 189.2043 ], "text": "12,775,154", "html_text": "12,775,154", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 171.7232, 413.68, 189.2043 ], "text": "14,073,600", "html_text": "14,073,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 171.7232, 510.68, 189.2043 ], "text": "13,831,400", "html_text": "13,831,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 171.7232, 607.68, 189.2043 ], "text": "14,046,300", "html_text": "14,046,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.68, 154.2422, 607.68, 171.7232 ], "cells": [ { "location": [ 25.68, 154.2422, 122.68, 171.7232 ], "text": "Division of Blind Services", "html_text": "Division of Blind Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 154.2422, 219.68, 171.7232 ], "text": "5,465,952", "html_text": "5,465,952", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 154.2422, 316.68, 171.7232 ], "text": "5,567,975", "html_text": "5,567,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 154.2422, 413.68, 171.7232 ], "text": "6,740,000", "html_text": "6,740,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 154.2422, 510.68, 171.7232 ], "text": "6,603,900", "html_text": "6,603,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 154.2422, 607.68, 171.7232 ], "text": "6,720,100", "html_text": "6,720,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.68, 136.7611, 607.68, 154.2422 ], "cells": [ { "location": [ 25.68, 136.7611, 122.68, 154.2422 ], "text": "Kentucky Business Enterprise", "html_text": "Kentucky Business Enterprise", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 136.7611, 219.68, 154.2422 ], "text": "3,226,786", "html_text": "3,226,786", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 136.7611, 316.68, 154.2422 ], "text": "3,707,170", "html_text": "3,707,170", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 136.7611, 413.68, 154.2422 ], "text": "3,482,300", "html_text": "3,482,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 136.7611, 510.68, 154.2422 ], "text": "3,456,600", "html_text": "3,456,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 136.7611, 607.68, 154.2422 ], "text": "3,483,500", "html_text": "3,483,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.68, 119.28, 607.68, 136.7611 ], "cells": [ { "location": [ 25.68, 119.28, 122.68, 136.7611 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.68, 119.28, 219.68, 136.7611 ], "text": "107,333,789", "html_text": "107,333,789", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 119.28, 316.68, 136.7611 ], "text": "126,497,148", "html_text": "126,497,148", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 119.28, 413.68, 136.7611 ], "text": "119,214,300", "html_text": "119,214,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 119.28, 510.68, 136.7611 ], "text": "120,362,600", "html_text": "120,362,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 119.28, 607.68, 136.7611 ], "text": "121,006,800", "html_text": "121,006,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 37, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 124, "type": "TEXT", "location": { "l": 309.84, "t": 18.96, "r": 325.2, "b": 8.88 }, "text": "112", "reading_order": 1 } ] }, { "page": 125, "items": [ { "page": 125, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 601.68, "b": 679.92 }, "text": "The Office of Vocational Rehabilitation provides for and improves the vocational rehabilitation of citizens with physical and mental disabilities and helps eligible persons with disabilities achieve suitable employment. The Office of Vocational Rehabilitation has professional staff located at the central office as well as in Kentucky Career Centers throughout the state. Kentucky Career Centers house not only Office of Vocational Rehabilitation staff, but also staff from partner agencies such as the Office of Career Development, Department for Community Based Services, Kentucky Adult Education, Community Action, and others. Such collaboration affords consumers the convenience of a one-stop approach for accessing various types of assistance necessary for reaching employment goals.", "reading_order": 0 }, { "page": 125, "type": "TEXT", "location": { "l": 25.68, "t": 671.04, "r": 605.76, "b": 573.84 }, "text": "The Office employs Vocational Rehabilitation Counselors and Program Specialists who utilize vocational assessments, and counseling and guidance services to match workers with disabilities to labor market needs. An array of services is provided to assist clients with reaching employment goals. Job preparation activities include on-the-job training and vocational and classroom instruction. Job development and placement services assist the individual in obtaining and maintaining suitable employment. Transition activities support a move from the classroom to the workplace. Rehabilitation technology adapts the physical environment at work or home to meet employment needs. Follow-up services ensure that employment is progressing satisfactorily. Counselors and Specialists receive ongoing training to maintain certification and to gain knowledge of the latest developments in rehabilitation strategies and techniques.", "reading_order": 1 }, { "page": 125, "type": "TEXT", "location": { "l": 25.92, "t": 565.2, "r": 606, "b": 504.48 }, "text": "The Office also provides services for employers. Such services include preparing job-qualified applicants, conducting job analyses, recommending job modifications, and conducting disability awareness programs. Other services include disability awareness training programs and affirmative action planning and services to employees with disability-related problems. As a result, employers experience risk reduction, save resources spent on training new hires, and increase cash flow through access to tax incentives.", "reading_order": 2 }, { "page": 125, "type": "TEXT", "location": { "l": 25.92, "t": 494.88, "r": 601.92, "b": 445.92 }, "text": "The Rehabilitation Act of 1973, as amended, authorizes and provides federal funding for state vocational rehabilitation programs. Kentucky Revised Statutes 151B.180-210 complies with all provisions of the Act. The Code of Federal Regulations (CFR Chapter 34) and Title 781 of the Kentucky Administrative Regulations establish functions of the program. The Office also complies with relevant sections of the Kentucky Department of Education's administrative regulations.", "reading_order": 3 }, { "page": 125, "type": "TEXT", "location": { "l": 25.44, "t": 436.8, "r": 606.24, "b": 327.36 }, "text": "The Division of Field Services provides direct vocational rehabilitation services to eligible individuals who have physical or mental disabilities and is responsible for the actual intake and client service delivery efforts of the Office and performs certain administrative functions. The Division implements the federal Rehabilitation Act of 1973 and must make available, services appropriate to the needs of individuals with disabilities. The services enumerated in the Rehabilitation Act include: evaluation of vocational rehabilitation potential; counseling and guidance; physical and mental restoration services; vocational and other training services; maintenance; transportation; services to family members; interpreter services and note-taking services for persons who are deaf; reader services and note-taking services for persons who are blind; assistive technology and devices; personal assistance services; recruitment and training services; placement; post-employment services; occupational licenses, equipment, initial stock and supplies; and other goods and services needed for employment.", "reading_order": 4 }, { "page": 125, "type": "TEXT", "location": { "l": 25.44, "t": 318.96, "r": 599.52, "b": 246.24 }, "text": "The Division of Program Policy and Support provides administrative and staff functions to enhance equitable and efficient service delivery to eligible individuals with disabilities. The Branch has statewide responsibility for program planning, program evaluation, policy development, human resource development, job development and placement, and development of new and innovative programs. The Division also provides staff support to the Statewide Advisory Council for Vocational Rehabilitation and the Statewide Independent Living Council. Federal regulations require an approved State Plan for Vocational Rehabilitation Services under Title I of the Rehabilitation Act as a condition for receiving Federal Funds.", "reading_order": 5 }, { "page": 125, "type": "TEXT", "location": { "l": 24.96, "t": 237.36, "r": 603.12, "b": 114.96 }, "text": "The Carl D. Perkins Vocational Training Center (CDPVTC) at Thelma, Kentucky, is a multi-disciplinary residential rehabilitation facility located in Johnson County. The CDPVTC operates five major programs: Vocational Evaluation, Work Adjustment, Vocational Training, Physical Restoration/Outpatient Medical Rehabilitation, and Brain Injury Community Re-entry. All programs meet standards for program quality as documented by the Commission on Accreditation of Rehabilitation Facilities (CARF). Within these five programs, the following professional services are available: comprehensive vocational assessment, vocational training, physical therapy, occupational therapy, speech therapy, nursing services, physician services, adjustment services, psychological and psychiatric services, adult therapeutic recreation, vocational rehabilitation counseling, social services, assistive technology, transportation, and administrative services. A wide range of educational programs and services including developmental math, reading, GED test preparation, and the External Diploma Program are also available. The CDPVTC offers individualized placement services through Preparing Adults for Competitive Employment (PACE) and an Employment Relations Specialist.", "reading_order": 6 }, { "page": 125, "type": "TEXT", "location": { "l": 25.68, "t": 107.28, "r": 600, "b": 70.32 }, "text": "The Kentucky Assistive Technology Service (KATS) Network is a federally funded project operating within the Office of Vocational Rehabilitation. KATS is a statewide collaborative system of consumer-oriented organizations that help to provide assistive technologies to individuals with a variety of disabilities.", "reading_order": 7 }, { "page": 125, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.96, "b": 9.12 }, "text": "113", "reading_order": 8 } ] }, { "page": 126, "items": [ { "page": 126, "type": "TEXT", "location": { "l": 25.92, "t": 765.36, "r": 600.48, "b": 728.4 }, "text": "In October 2019, the Office of Vocational Rehabilitation was combined with the Office for the Blind to help utilize funding and staff to more effectively operate the multiple programs operated within the offices. As a result, the Office of the Blind is now a Division within the Office of Vocational Rehabilitation.", "reading_order": 0 }, { "page": 126, "type": "TEXT", "location": { "l": 25.68, "t": 718.8, "r": 599.04, "b": 682.32 }, "text": "Pursuant to KRS 163.4/0 and the Rehabilitation Act of 1973 as amended, the Division of Blind Services provides services to assist individuals who are blind and visually impaired in preparing for, obtaining, improving, and maintaining employment, as well as enabling them to live more independent and fulfilling lives.", "reading_order": 1 }, { "page": 126, "type": "TEXT", "location": { "l": 25.44, "t": 672.96, "r": 602.16, "b": 612 }, "text": "The Division provides vocational rehabilitation of blind and visually impaired Kentuckians. Vocational Rehabilitation Counselors provide vocational counseling, evaluation, physical and mental restoration, vocational and higher education training, assistive technology training, adaptive devices, orientation and mobility training, and job placement services. The Counselors receive ongoing training to maintain certification and to gain knowledge of the latest developments in rehabilitation techniques. The Office provides services through the following avenues:", "reading_order": 2 }, { "page": 126, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 602.88, "r": 569.04, "b": 579.36 }, "text": "The Office has 10 field offices that provide direct vocational rehabilitation services to individuals with severe visual impairments.", "marker": "•", "list_id": "L17", "level": 0, "reading_order": 3 }, { "page": 126, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 577.2, "r": 601.68, "b": 540.96 }, "text": "The Charles McDowell Comprehensive Rehabilitation Center for the Blind is a facility in Louisville that provides training in vocational preparation, personal adjustment services, independent living skills, orientation and mobility skills, Braille, assistive technology, career assessment, vocational planning, work adjustment, and work experience.", "marker": "•", "list_id": "L17", "level": 0, "reading_order": 4 }, { "page": 126, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 538.8, "r": 580.32, "b": 514.8 }, "text": "In Lexington and Paducah, the Division operates two volunteer recording units that provide audio-recorded materials statewide for blind and visually impaired individuals.", "marker": "•", "list_id": "L17", "level": 0, "reading_order": 5 }, { "page": 126, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 512.64, "r": 577.2, "b": 489.36 }, "text": "The Business Enterprise Program trains and provides equipment to blind individuals for self-employment at vending facilities located statewide.", "marker": "•", "list_id": "L17", "level": 0, "reading_order": 6 }, { "page": 126, "type": "LIST_ITEM", "location": { "l": 44.4, "t": 486, "r": 601.44, "b": 462 }, "text": "The Independent Living Program provides training to blind and visually impaired individuals in areas that will enable them to live and function independently.", "marker": "•", "list_id": "L17", "level": 0, "reading_order": 7 }, { "page": 126, "type": "TEXT", "location": { "l": 25.68, "t": 452.4, "r": 593.04, "b": 390.96 }, "text": "Pursuant to KRS 163.470(11) and the federal Randolph-Sheppard Act, the Division of Kentucky Business Enterprise Program (BEP) establishes vending facilities on state, federal, and other property to provide remunerative employment for licensed merchants who are visually impaired. Business Enterprises staff provides management services and training to individuals who are visually impaired, identifies and develops new sites suitable for vending facilities, and repairs and replaces equipment in existing vending facilities.", "reading_order": 8 }, { "page": 126, "type": "TEXT", "location": { "l": 25.92, "t": 381.84, "r": 597.6, "b": 333.12 }, "text": "The Business Enterprise Program also collects a set-aside, or fee based upon the percentage of gross sales from vending operations. The visually impaired merchants currently contribute five percent of their net income to be used for their own health insurance and an IRA. The funds received from the interstate vending contract are utilized exclusively in the Business Enterprise Program.", "reading_order": 9 }, { "page": 126, "type": "TEXT", "location": { "l": 25.68, "t": 324.48, "r": 595.2, "b": 263.28 }, "text": "Pursuant to KRS 163.470 and Title VII of the Rehabilitation Act, independent living specialists provide short-term, individualized instruction for individuals who are blind so they may be able to function independently. Services include information, counseling, and skills training in activities of daily living. Mobility training, assistive devices, referrals to community resources in housing and transportation, and information on services offered by other agencies are provided. The service population consists mainly of individuals who are elderly or unable to work due to the severity of disabilities.", "reading_order": 10 }, { "page": 126, "type": "TEXT", "location": { "l": 25.68, "t": 254.4, "r": 605.76, "b": 204.96 }, "text": "The Division employs independent living specialists who are located throughout the state. These specialists make home visits and provide specially-adapted aids and appliances such as Braille and talking watches, controls on stoves, writing guides, phone dials, and canes. They provide limited instruction in household tasks such as cooking, keeping time, and learning in the home. The specialists also work with families to educate them about blindness and how to promote independent living.", "reading_order": 11 }, { "page": 126, "type": "TITLE", "location": { "l": 26.88, "t": 196.08, "r": 60, "b": 183.84 }, "text": "Policy", "reading_order": 12, "level": 2 }, { "page": 126, "type": "TEXT", "location": { "l": 25.92, "t": 174.48, "r": 596.16, "b": 125.04 }, "text": "The budget includes additional General Fund in the amount of $2,800,000 in fiscal year 2027 and $2,300,000 in fiscal year 2028 to meet the federally required state maintenance of effort requirement for the Vocational Rehabilitation program to ensure that Kentucky receives the full formula grant award. The federal government will deduct a dollar-for-dollar amount from the federal grant award for not meeting the maintenance of effort requirement.", "reading_order": 13 }, { "page": 126, "type": "TEXT", "location": { "l": 310.08, "t": 18.48, "r": 324.72, "b": 9.12 }, "text": "114", "reading_order": 14 } ] }, { "page": 127, "items": [ { "page": 127, "type": "TABLE", "location": { "l": 26.64, "t": 764.88, "r": 606, "b": 377.28 }, "text": "
Education and Labor Workforce Development Industry & Apprenticeship Services
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation581,100609,2001,609,6002,035,6002,041,400
Budget Reduction-General Fund(415,000)
Other(110,000)
Total General Fund581,100499,2001,194,6002,035,6002,041,400
Federal Fund
Balance Forward(907,679)(518,250)566,400
Current Receipts2,018,4922,125,3401,729,1001,548,4001,563,100
Total Federal Fund1,110,8131,607,0902,295,5001,548,4001,563,100
TOTAL SOURCE OF FUNDS1,691,9132,106,2903,490,1003,584,0003,604,500
EXPENDITURES BY CLASS
Personnel Costs1,284,3121,193,0351,474,8001,500,2001,523,400
Operating Expenses468,771346,896573,000622,100622,100
Grants Loans Benefits457,0801,442,3001,461,7001,459,000
TOTAL EXPENDITURES2,210,1631,539,9313,490,1003,584,0003,604,500
EXPENDITURES BY FUND SOURCE
General Fund581,100499,2001,194,6002,035,6002,041,400
Federal Fund1,629,0631,040,7312,295,5001,548,4001,563,100
TOTAL EXPENDITURES2,210,1631,539,9313,490,1003,584,0003,604,500
", "rows": [ { "row_index": 0, "location": [ 26.64, 747.2618, 606, 764.88 ], "cells": [ { "location": [ 26.64, 747.2618, 123.2, 764.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 747.2618, 606, 764.88 ], "text": "Education and Labor Workforce Development Industry & Apprenticeship Services", "html_text": "Education and Labor Workforce Development Industry & Apprenticeship Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.64, 729.6436, 606, 747.2618 ], "cells": [ { "location": [ 26.64, 729.6436, 123.2, 747.2618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 729.6436, 219.76, 747.2618 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 729.6436, 316.32, 747.2618 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 729.6436, 412.88, 747.2618 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 729.6436, 509.44, 747.2618 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 729.6436, 606, 747.2618 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.64, 712.0255, 606, 729.6436 ], "cells": [ { "location": [ 26.64, 712.0255, 123.2, 729.6436 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 712.0255, 219.76, 729.6436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 712.0255, 316.32, 729.6436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 712.0255, 412.88, 729.6436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 712.0255, 509.44, 729.6436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 712.0255, 606, 729.6436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.64, 694.4073, 606, 712.0255 ], "cells": [ { "location": [ 26.64, 694.4073, 123.2, 712.0255 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 694.4073, 219.76, 712.0255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 694.4073, 316.32, 712.0255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 694.4073, 412.88, 712.0255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 694.4073, 509.44, 712.0255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 694.4073, 606, 712.0255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.64, 676.7891, 606, 694.4073 ], "cells": [ { "location": [ 26.64, 676.7891, 123.2, 694.4073 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 676.7891, 219.76, 694.4073 ], "text": "581,100", "html_text": "581,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 676.7891, 316.32, 694.4073 ], "text": "609,200", "html_text": "609,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 676.7891, 412.88, 694.4073 ], "text": "1,609,600", "html_text": "1,609,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 676.7891, 509.44, 694.4073 ], "text": "2,035,600", "html_text": "2,035,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 676.7891, 606, 694.4073 ], "text": "2,041,400", "html_text": "2,041,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.64, 659.1709, 606, 676.7891 ], "cells": [ { "location": [ 26.64, 659.1709, 123.2, 676.7891 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 659.1709, 219.76, 676.7891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 659.1709, 316.32, 676.7891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 659.1709, 412.88, 676.7891 ], "text": "(415,000)", "html_text": "(415,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 659.1709, 509.44, 676.7891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 659.1709, 606, 676.7891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.64, 641.5527, 606, 659.1709 ], "cells": [ { "location": [ 26.64, 641.5527, 123.2, 659.1709 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 641.5527, 219.76, 659.1709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 641.5527, 316.32, 659.1709 ], "text": "(110,000)", "html_text": "(110,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 641.5527, 412.88, 659.1709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 641.5527, 509.44, 659.1709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 641.5527, 606, 659.1709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.64, 623.9345, 606, 641.5527 ], "cells": [ { "location": [ 26.64, 623.9345, 123.2, 641.5527 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 623.9345, 219.76, 641.5527 ], "text": "581,100", "html_text": "581,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 623.9345, 316.32, 641.5527 ], "text": "499,200", "html_text": "499,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 623.9345, 412.88, 641.5527 ], "text": "1,194,600", "html_text": "1,194,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 623.9345, 509.44, 641.5527 ], "text": "2,035,600", "html_text": "2,035,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 623.9345, 606, 641.5527 ], "text": "2,041,400", "html_text": "2,041,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.64, 606.3164, 606, 623.9345 ], "cells": [ { "location": [ 26.64, 606.3164, 123.2, 623.9345 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 606.3164, 219.76, 623.9345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 606.3164, 316.32, 623.9345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 606.3164, 412.88, 623.9345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 606.3164, 509.44, 623.9345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 606.3164, 606, 623.9345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.64, 588.6982, 606, 606.3164 ], "cells": [ { "location": [ 26.64, 588.6982, 123.2, 606.3164 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 588.6982, 219.76, 606.3164 ], "text": "(907,679)", "html_text": "(907,679)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 588.6982, 316.32, 606.3164 ], "text": "(518,250)", "html_text": "(518,250)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 588.6982, 412.88, 606.3164 ], "text": "566,400", "html_text": "566,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 588.6982, 509.44, 606.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 588.6982, 606, 606.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.64, 571.08, 606, 588.6982 ], "cells": [ { "location": [ 26.64, 571.08, 123.2, 588.6982 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 571.08, 219.76, 588.6982 ], "text": "2,018,492", "html_text": "2,018,492", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 571.08, 316.32, 588.6982 ], "text": "2,125,340", "html_text": "2,125,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 571.08, 412.88, 588.6982 ], "text": "1,729,100", "html_text": "1,729,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 571.08, 509.44, 588.6982 ], "text": "1,548,400", "html_text": "1,548,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 571.08, 606, 588.6982 ], "text": "1,563,100", "html_text": "1,563,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.64, 553.4618, 606, 571.08 ], "cells": [ { "location": [ 26.64, 553.4618, 123.2, 571.08 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 553.4618, 219.76, 571.08 ], "text": "1,110,813", "html_text": "1,110,813", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 553.4618, 316.32, 571.08 ], "text": "1,607,090", "html_text": "1,607,090", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 553.4618, 412.88, 571.08 ], "text": "2,295,500", "html_text": "2,295,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 553.4618, 509.44, 571.08 ], "text": "1,548,400", "html_text": "1,548,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 553.4618, 606, 571.08 ], "text": "1,563,100", "html_text": "1,563,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.64, 535.8436, 606, 553.4618 ], "cells": [ { "location": [ 26.64, 535.8436, 123.2, 553.4618 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 535.8436, 219.76, 553.4618 ], "text": "1,691,913", "html_text": "1,691,913", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 535.8436, 316.32, 553.4618 ], "text": "2,106,290", "html_text": "2,106,290", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 535.8436, 412.88, 553.4618 ], "text": "3,490,100", "html_text": "3,490,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 535.8436, 509.44, 553.4618 ], "text": "3,584,000", "html_text": "3,584,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 535.8436, 606, 553.4618 ], "text": "3,604,500", "html_text": "3,604,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.64, 518.2255, 606, 535.8436 ], "cells": [ { "location": [ 26.64, 518.2255, 123.2, 535.8436 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 518.2255, 219.76, 535.8436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 518.2255, 316.32, 535.8436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 518.2255, 412.88, 535.8436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 518.2255, 509.44, 535.8436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 518.2255, 606, 535.8436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.64, 500.6073, 606, 518.2255 ], "cells": [ { "location": [ 26.64, 500.6073, 123.2, 518.2255 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 500.6073, 219.76, 518.2255 ], "text": "1,284,312", "html_text": "1,284,312", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 500.6073, 316.32, 518.2255 ], "text": "1,193,035", "html_text": "1,193,035", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 500.6073, 412.88, 518.2255 ], "text": "1,474,800", "html_text": "1,474,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 500.6073, 509.44, 518.2255 ], "text": "1,500,200", "html_text": "1,500,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 500.6073, 606, 518.2255 ], "text": "1,523,400", "html_text": "1,523,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.64, 482.9891, 606, 500.6073 ], "cells": [ { "location": [ 26.64, 482.9891, 123.2, 500.6073 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 482.9891, 219.76, 500.6073 ], "text": "468,771", "html_text": "468,771", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 482.9891, 316.32, 500.6073 ], "text": "346,896", "html_text": "346,896", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 482.9891, 412.88, 500.6073 ], "text": "573,000", "html_text": "573,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 482.9891, 509.44, 500.6073 ], "text": "622,100", "html_text": "622,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 482.9891, 606, 500.6073 ], "text": "622,100", "html_text": "622,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.64, 465.3709, 606, 482.9891 ], "cells": [ { "location": [ 26.64, 465.3709, 123.2, 482.9891 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 465.3709, 219.76, 482.9891 ], "text": "457,080", "html_text": "457,080", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 465.3709, 316.32, 482.9891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 465.3709, 412.88, 482.9891 ], "text": "1,442,300", "html_text": "1,442,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 465.3709, 509.44, 482.9891 ], "text": "1,461,700", "html_text": "1,461,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 465.3709, 606, 482.9891 ], "text": "1,459,000", "html_text": "1,459,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.64, 447.7527, 606, 465.3709 ], "cells": [ { "location": [ 26.64, 447.7527, 123.2, 465.3709 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 447.7527, 219.76, 465.3709 ], "text": "2,210,163", "html_text": "2,210,163", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 447.7527, 316.32, 465.3709 ], "text": "1,539,931", "html_text": "1,539,931", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 447.7527, 412.88, 465.3709 ], "text": "3,490,100", "html_text": "3,490,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 447.7527, 509.44, 465.3709 ], "text": "3,584,000", "html_text": "3,584,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 447.7527, 606, 465.3709 ], "text": "3,604,500", "html_text": "3,604,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.64, 430.1345, 606, 447.7527 ], "cells": [ { "location": [ 26.64, 430.1345, 123.2, 447.7527 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 430.1345, 219.76, 447.7527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 430.1345, 316.32, 447.7527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 430.1345, 412.88, 447.7527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 430.1345, 509.44, 447.7527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 430.1345, 606, 447.7527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.64, 412.5164, 606, 430.1345 ], "cells": [ { "location": [ 26.64, 412.5164, 123.2, 430.1345 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 412.5164, 219.76, 430.1345 ], "text": "581,100", "html_text": "581,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 412.5164, 316.32, 430.1345 ], "text": "499,200", "html_text": "499,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 412.5164, 412.88, 430.1345 ], "text": "1,194,600", "html_text": "1,194,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 412.5164, 509.44, 430.1345 ], "text": "2,035,600", "html_text": "2,035,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 412.5164, 606, 430.1345 ], "text": "2,041,400", "html_text": "2,041,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.64, 394.8982, 606, 412.5164 ], "cells": [ { "location": [ 26.64, 394.8982, 123.2, 412.5164 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 394.8982, 219.76, 412.5164 ], "text": "1,629,063", "html_text": "1,629,063", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 394.8982, 316.32, 412.5164 ], "text": "1,040,731", "html_text": "1,040,731", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 394.8982, 412.88, 412.5164 ], "text": "2,295,500", "html_text": "2,295,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 394.8982, 509.44, 412.5164 ], "text": "1,548,400", "html_text": "1,548,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 394.8982, 606, 412.5164 ], "text": "1,563,100", "html_text": "1,563,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.64, 377.28, 606, 394.8982 ], "cells": [ { "location": [ 26.64, 377.28, 123.2, 394.8982 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 377.28, 219.76, 394.8982 ], "text": "2,210,163", "html_text": "2,210,163", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 377.28, 316.32, 394.8982 ], "text": "1,539,931", "html_text": "1,539,931", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 377.28, 412.88, 394.8982 ], "text": "3,490,100", "html_text": "3,490,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 377.28, 509.44, 394.8982 ], "text": "3,584,000", "html_text": "3,584,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 377.28, 606, 394.8982 ], "text": "3,604,500", "html_text": "3,604,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 22, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 127, "type": "TEXT", "location": { "l": 25.2, "t": 363.6, "r": 602.16, "b": 170.4 }, "text": "The Office of Industry and Apprenticeship Services administers the Commonwealth of Kentucky's Registered Apprenticeship program in accordance with KRS Chapter 343. Registered Apprenticeship is an innovative work-based earn and learn model that meets national standards for registration with the U.S. Department of Labor/Office of Apprenticeship and the Kentucky Office of Industry and Apprenticeship Services. It is a formal system of employee training that combines on-the-job learning with related technical instruction. It is designed to produce highly skilled workers who are fully competent in all aspects on an occupation, including knowledge, skill and proficiency on the job. With apprenticeship training, there is a written contract between the apprentice and the sponsor (employer), approved by and registered with the Commonwealth of Kentucky and the U.S. Department of Labor/Office of Apprenticeship, that specifies the length of training, school hours, and outlines the skills and competencies to be learned and the wages the apprentice will receive. Kentucky's apprenticeship program allows employers to design their own training program tailored to the company's needs as long as it meets the minimum criteria set forth by the U.S. Department of Labor. The Office closely monitors apprenticeship programs to ensure they are meeting the standards of providing quality training and instruction as mandated by 29 CFR, parts 29 and 30. The Office is actively involved with employers and industry associations to discuss the development of local and regional programs with align to the industry sectors identified by the Kentucky Workforce Investment Board. In addition to the apprenticeship program this Office assists employers in obtaining qualified workers to fill job openings as quickly as possible. This program provides counseling, employment testing, job development, referral, and placement.", "reading_order": 1 }, { "page": 127, "type": "TITLE", "location": { "l": 26.4, "t": 161.76, "r": 59.76, "b": 149.28 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 127, "type": "TEXT", "location": { "l": 25.68, "t": 140.4, "r": 590.64, "b": 90 }, "text": "The budget includes additional General Fund in the amount of $1,439,700 in each fiscal year to replace the expiring Dislocated Worker QUEST federal grant which supported the Ready for Industry program designed to prepare individuals seeking work in high-demand industries. The replacement funding will enable the continuation of the programs which assists jobseekers and businesses with workforce needs and development.", "reading_order": 3 }, { "page": 127, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "115", "reading_order": 4 } ] }, { "page": 128, "items": [ { "page": 128, "type": "TABLE", "location": { "l": 27.84, "t": 767.52, "r": 607.2, "b": 296.16 }, "text": "
Education and Labor Workforce Development Adult Education
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation18,587,20016,920,40017,060,00016,175,20016,264,100
Continuing Approp-General Fund7,487,3236,583,1961,482,200
Budget Reduction-General Fund(786,000)
Total General Fund26,074,52323,503,59617,756,20016,175,20016,264,100
Restricted Funds
Balance Forward721,289854,296861,800982,7001,103,600
Current Receipts145,24013,440145,900145,900145,900
Total Restricted Funds866,529867,7361,007,7001,128,6001,249,500
Federal Fund
Balance Forward(964,500)(213,635)(1,247,000)
Current Receipts11,365,2829,895,94112,247,00011,000,00011,000,000
Total Federal Fund10,400,7829,682,30611,000,00011,000,00011,000,000
TOTAL SOURCE OF FUNDS37,341,83334,053,63829,763,90028,303,80028,513,600
EXPENDITURES BY CLASS
Personnel Costs5,763,2226,086,2155,711,0005,638,2005,727,100
Operating Expenses1,726,2511,595,1951,595,4001,587,5001,587,500
Grants Loans Benefits22,628,50325,275,20621,474,80019,974,50019,974,500
TOTAL EXPENDITURES30,117,97632,956,61628,781,20027,200,20027,289,100
EXPENDITURES BY FUND SOURCE
General Fund19,491,32622,021,36617,756,20016,175,20016,264,100
Restricted Funds12,2335,90825,00025,00025,000
Federal Fund10,614,41610,929,34311,000,00011,000,00011,000,000
TOTAL EXPENDITURES30,117,97632,956,61628,781,20027,200,20027,289,100
", "rows": [ { "row_index": 0, "location": [ 27.84, 750.0622, 607.2, 767.52 ], "cells": [ { "location": [ 27.84, 750.0622, 124.4, 767.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 750.0622, 607.2, 767.52 ], "text": "Education and Labor Workforce Development Adult Education", "html_text": "Education and Labor Workforce Development Adult Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 732.6044, 607.2, 750.0622 ], "cells": [ { "location": [ 27.84, 732.6044, 124.4, 750.0622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 732.6044, 220.96, 750.0622 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 732.6044, 317.52, 750.0622 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 732.6044, 414.08, 750.0622 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 732.6044, 510.64, 750.0622 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 732.6044, 607.2, 750.0622 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 715.1467, 607.2, 732.6044 ], "cells": [ { "location": [ 27.84, 715.1467, 124.4, 732.6044 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 715.1467, 220.96, 732.6044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 715.1467, 317.52, 732.6044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 715.1467, 414.08, 732.6044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 715.1467, 510.64, 732.6044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 715.1467, 607.2, 732.6044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 697.6889, 607.2, 715.1467 ], "cells": [ { "location": [ 27.84, 697.6889, 124.4, 715.1467 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 697.6889, 220.96, 715.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 697.6889, 317.52, 715.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 697.6889, 414.08, 715.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 697.6889, 510.64, 715.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 697.6889, 607.2, 715.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 680.2311, 607.2, 697.6889 ], "cells": [ { "location": [ 27.84, 680.2311, 124.4, 697.6889 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 680.2311, 220.96, 697.6889 ], "text": "18,587,200", "html_text": "18,587,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 680.2311, 317.52, 697.6889 ], "text": "16,920,400", "html_text": "16,920,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 680.2311, 414.08, 697.6889 ], "text": "17,060,000", "html_text": "17,060,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 680.2311, 510.64, 697.6889 ], "text": "16,175,200", "html_text": "16,175,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 680.2311, 607.2, 697.6889 ], "text": "16,264,100", "html_text": "16,264,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 662.7733, 607.2, 680.2311 ], "cells": [ { "location": [ 27.84, 662.7733, 124.4, 680.2311 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 662.7733, 220.96, 680.2311 ], "text": "7,487,323", "html_text": "7,487,323", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 662.7733, 317.52, 680.2311 ], "text": "6,583,196", "html_text": "6,583,196", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 662.7733, 414.08, 680.2311 ], "text": "1,482,200", "html_text": "1,482,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 662.7733, 510.64, 680.2311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 662.7733, 607.2, 680.2311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 645.3156, 607.2, 662.7733 ], "cells": [ { "location": [ 27.84, 645.3156, 124.4, 662.7733 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 645.3156, 220.96, 662.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 645.3156, 317.52, 662.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 645.3156, 414.08, 662.7733 ], "text": "(786,000)", "html_text": "(786,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 645.3156, 510.64, 662.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 645.3156, 607.2, 662.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 627.8578, 607.2, 645.3156 ], "cells": [ { "location": [ 27.84, 627.8578, 124.4, 645.3156 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 627.8578, 220.96, 645.3156 ], "text": "26,074,523", "html_text": "26,074,523", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 627.8578, 317.52, 645.3156 ], "text": "23,503,596", "html_text": "23,503,596", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 627.8578, 414.08, 645.3156 ], "text": "17,756,200", "html_text": "17,756,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 627.8578, 510.64, 645.3156 ], "text": "16,175,200", "html_text": "16,175,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 627.8578, 607.2, 645.3156 ], "text": "16,264,100", "html_text": "16,264,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 610.4, 607.2, 627.8578 ], "cells": [ { "location": [ 27.84, 610.4, 124.4, 627.8578 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 610.4, 220.96, 627.8578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 610.4, 317.52, 627.8578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 610.4, 414.08, 627.8578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 610.4, 510.64, 627.8578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 610.4, 607.2, 627.8578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 592.9422, 607.2, 610.4 ], "cells": [ { "location": [ 27.84, 592.9422, 124.4, 610.4 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 592.9422, 220.96, 610.4 ], "text": "721,289", "html_text": "721,289", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 592.9422, 317.52, 610.4 ], "text": "854,296", "html_text": "854,296", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 592.9422, 414.08, 610.4 ], "text": "861,800", "html_text": "861,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 592.9422, 510.64, 610.4 ], "text": "982,700", "html_text": "982,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 592.9422, 607.2, 610.4 ], "text": "1,103,600", "html_text": "1,103,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 575.4844, 607.2, 592.9422 ], "cells": [ { "location": [ 27.84, 575.4844, 124.4, 592.9422 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 575.4844, 220.96, 592.9422 ], "text": "145,240", "html_text": "145,240", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 575.4844, 317.52, 592.9422 ], "text": "13,440", "html_text": "13,440", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 575.4844, 414.08, 592.9422 ], "text": "145,900", "html_text": "145,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 575.4844, 510.64, 592.9422 ], "text": "145,900", "html_text": "145,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 575.4844, 607.2, 592.9422 ], "text": "145,900", "html_text": "145,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 558.0267, 607.2, 575.4844 ], "cells": [ { "location": [ 27.84, 558.0267, 124.4, 575.4844 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 558.0267, 220.96, 575.4844 ], "text": "866,529", "html_text": "866,529", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 558.0267, 317.52, 575.4844 ], "text": "867,736", "html_text": "867,736", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 558.0267, 414.08, 575.4844 ], "text": "1,007,700", "html_text": "1,007,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 558.0267, 510.64, 575.4844 ], "text": "1,128,600", "html_text": "1,128,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 558.0267, 607.2, 575.4844 ], "text": "1,249,500", "html_text": "1,249,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 540.5689, 607.2, 558.0267 ], "cells": [ { "location": [ 27.84, 540.5689, 124.4, 558.0267 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 540.5689, 220.96, 558.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 540.5689, 317.52, 558.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 540.5689, 414.08, 558.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 540.5689, 510.64, 558.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 540.5689, 607.2, 558.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 523.1111, 607.2, 540.5689 ], "cells": [ { "location": [ 27.84, 523.1111, 124.4, 540.5689 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 523.1111, 220.96, 540.5689 ], "text": "(964,500)", "html_text": "(964,500)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 523.1111, 317.52, 540.5689 ], "text": "(213,635)", "html_text": "(213,635)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 523.1111, 414.08, 540.5689 ], "text": "(1,247,000)", "html_text": "(1,247,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 523.1111, 510.64, 540.5689 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 523.1111, 607.2, 540.5689 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 505.6533, 607.2, 523.1111 ], "cells": [ { "location": [ 27.84, 505.6533, 124.4, 523.1111 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 505.6533, 220.96, 523.1111 ], "text": "11,365,282", "html_text": "11,365,282", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 505.6533, 317.52, 523.1111 ], "text": "9,895,941", "html_text": "9,895,941", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 505.6533, 414.08, 523.1111 ], "text": "12,247,000", "html_text": "12,247,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 505.6533, 510.64, 523.1111 ], "text": "11,000,000", "html_text": "11,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 505.6533, 607.2, 523.1111 ], "text": "11,000,000", "html_text": "11,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 488.1956, 607.2, 505.6533 ], "cells": [ { "location": [ 27.84, 488.1956, 124.4, 505.6533 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 488.1956, 220.96, 505.6533 ], "text": "10,400,782", "html_text": "10,400,782", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 488.1956, 317.52, 505.6533 ], "text": "9,682,306", "html_text": "9,682,306", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 488.1956, 414.08, 505.6533 ], "text": "11,000,000", "html_text": "11,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 488.1956, 510.64, 505.6533 ], "text": "11,000,000", "html_text": "11,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 488.1956, 607.2, 505.6533 ], "text": "11,000,000", "html_text": "11,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 470.7378, 607.2, 488.1956 ], "cells": [ { "location": [ 27.84, 470.7378, 124.4, 488.1956 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 470.7378, 220.96, 488.1956 ], "text": "37,341,833", "html_text": "37,341,833", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 470.7378, 317.52, 488.1956 ], "text": "34,053,638", "html_text": "34,053,638", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 470.7378, 414.08, 488.1956 ], "text": "29,763,900", "html_text": "29,763,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 470.7378, 510.64, 488.1956 ], "text": "28,303,800", "html_text": "28,303,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 470.7378, 607.2, 488.1956 ], "text": "28,513,600", "html_text": "28,513,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 453.28, 607.2, 470.7378 ], "cells": [ { "location": [ 27.84, 453.28, 124.4, 470.7378 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 453.28, 220.96, 470.7378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 453.28, 317.52, 470.7378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 453.28, 414.08, 470.7378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 453.28, 510.64, 470.7378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 453.28, 607.2, 470.7378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 435.8222, 607.2, 453.28 ], "cells": [ { "location": [ 27.84, 435.8222, 124.4, 453.28 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 435.8222, 220.96, 453.28 ], "text": "5,763,222", "html_text": "5,763,222", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 435.8222, 317.52, 453.28 ], "text": "6,086,215", "html_text": "6,086,215", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 435.8222, 414.08, 453.28 ], "text": "5,711,000", "html_text": "5,711,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 435.8222, 510.64, 453.28 ], "text": "5,638,200", "html_text": "5,638,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 435.8222, 607.2, 453.28 ], "text": "5,727,100", "html_text": "5,727,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 418.3644, 607.2, 435.8222 ], "cells": [ { "location": [ 27.84, 418.3644, 124.4, 435.8222 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 418.3644, 220.96, 435.8222 ], "text": "1,726,251", "html_text": "1,726,251", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 418.3644, 317.52, 435.8222 ], "text": "1,595,195", "html_text": "1,595,195", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 418.3644, 414.08, 435.8222 ], "text": "1,595,400", "html_text": "1,595,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 418.3644, 510.64, 435.8222 ], "text": "1,587,500", "html_text": "1,587,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 418.3644, 607.2, 435.8222 ], "text": "1,587,500", "html_text": "1,587,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 400.9067, 607.2, 418.3644 ], "cells": [ { "location": [ 27.84, 400.9067, 124.4, 418.3644 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 400.9067, 220.96, 418.3644 ], "text": "22,628,503", "html_text": "22,628,503", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 400.9067, 317.52, 418.3644 ], "text": "25,275,206", "html_text": "25,275,206", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 400.9067, 414.08, 418.3644 ], "text": "21,474,800", "html_text": "21,474,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 400.9067, 510.64, 418.3644 ], "text": "19,974,500", "html_text": "19,974,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 400.9067, 607.2, 418.3644 ], "text": "19,974,500", "html_text": "19,974,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 383.4489, 607.2, 400.9067 ], "cells": [ { "location": [ 27.84, 383.4489, 124.4, 400.9067 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 383.4489, 220.96, 400.9067 ], "text": "30,117,976", "html_text": "30,117,976", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 383.4489, 317.52, 400.9067 ], "text": "32,956,616", "html_text": "32,956,616", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 383.4489, 414.08, 400.9067 ], "text": "28,781,200", "html_text": "28,781,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 383.4489, 510.64, 400.9067 ], "text": "27,200,200", "html_text": "27,200,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 383.4489, 607.2, 400.9067 ], "text": "27,289,100", "html_text": "27,289,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 365.9911, 607.2, 383.4489 ], "cells": [ { "location": [ 27.84, 365.9911, 124.4, 383.4489 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 365.9911, 220.96, 383.4489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 365.9911, 317.52, 383.4489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 365.9911, 414.08, 383.4489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 365.9911, 510.64, 383.4489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 365.9911, 607.2, 383.4489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 348.5333, 607.2, 365.9911 ], "cells": [ { "location": [ 27.84, 348.5333, 124.4, 365.9911 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 348.5333, 220.96, 365.9911 ], "text": "19,491,326", "html_text": "19,491,326", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 348.5333, 317.52, 365.9911 ], "text": "22,021,366", "html_text": "22,021,366", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 348.5333, 414.08, 365.9911 ], "text": "17,756,200", "html_text": "17,756,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 348.5333, 510.64, 365.9911 ], "text": "16,175,200", "html_text": "16,175,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 348.5333, 607.2, 365.9911 ], "text": "16,264,100", "html_text": "16,264,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 331.0756, 607.2, 348.5333 ], "cells": [ { "location": [ 27.84, 331.0756, 124.4, 348.5333 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 331.0756, 220.96, 348.5333 ], "text": "12,233", "html_text": "12,233", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 331.0756, 317.52, 348.5333 ], "text": "5,908", "html_text": "5,908", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 331.0756, 414.08, 348.5333 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 331.0756, 510.64, 348.5333 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 331.0756, 607.2, 348.5333 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 313.6178, 607.2, 331.0756 ], "cells": [ { "location": [ 27.84, 313.6178, 124.4, 331.0756 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 313.6178, 220.96, 331.0756 ], "text": "10,614,416", "html_text": "10,614,416", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 313.6178, 317.52, 331.0756 ], "text": "10,929,343", "html_text": "10,929,343", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 313.6178, 414.08, 331.0756 ], "text": "11,000,000", "html_text": "11,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 313.6178, 510.64, 331.0756 ], "text": "11,000,000", "html_text": "11,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 313.6178, 607.2, 331.0756 ], "text": "11,000,000", "html_text": "11,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 296.16, 607.2, 313.6178 ], "cells": [ { "location": [ 27.84, 296.16, 124.4, 313.6178 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 296.16, 220.96, 313.6178 ], "text": "30,117,976", "html_text": "30,117,976", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 296.16, 317.52, 313.6178 ], "text": "32,956,616", "html_text": "32,956,616", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 296.16, 414.08, 313.6178 ], "text": "28,781,200", "html_text": "28,781,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 296.16, 510.64, 313.6178 ], "text": "27,200,200", "html_text": "27,200,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 296.16, 607.2, 313.6178 ], "text": "27,289,100", "html_text": "27,289,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 27, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 128, "type": "TEXT", "location": { "l": 25.92, "t": 283.68, "r": 604.32, "b": 232.8 }, "text": "The Office of Adult Education administers state and federal funding for adult basic education and literacy programs. The Office's Kentucky Adult Education program makes available to the citizens of the Commonwealth free adult education services across the state. The vision of Kentucky Adult Education is that Kentuckyians will experience a higher standard of living and quality of life through increased educational attainment.", "reading_order": 1 }, { "page": 128, "type": "TEXT", "location": { "l": 26.16, "t": 225.36, "r": 595.92, "b": 187.68 }, "text": "Kentucky Adult Education provides free adult education services in all 120 counties to help Kentuckyians obtain a GED. Through Kentucky Adult Education, Kentuckyians can gain reading, math and communications skills that place them on a path to higher education and training, and earn certifications to move ahead in their careers.", "reading_order": 2 }, { "page": 128, "type": "TEXT", "location": { "l": 25.92, "t": 179.52, "r": 579.84, "b": 153.36 }, "text": "Local Kentucky Adult Education teachers are ready in every county to help participants break through barriers to reach their education and career goals.", "reading_order": 3 }, { "page": 128, "type": "TEXT", "location": { "l": 25.68, "t": 145.44, "r": 605.04, "b": 107.76 }, "text": "Currently, about 282,000 working-age Kentuckians do not have a high school or GED diploma. The mission of Kentucky Adult Education is to work with Kentuckians to improve their quality of life through education, training and employment so they can take care of themselves and their families and help their communities' and the state's economies expand and thrive.", "reading_order": 4 }, { "page": 128, "type": "TEXT", "location": { "l": 310.08, "t": 18.96, "r": 324.96, "b": 8.88 }, "text": "116", "reading_order": 5 } ] }, { "page": 129, "items": [ { "page": 129, "type": "TABLE", "location": { "l": 27.6, "t": 765.84, "r": 606.72, "b": 269.76 }, "text": "
Education and Labor Workforce Development Unemployment Insurance
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward14,845,77733,716,77858,692,50025,172,10026,041,000
Current Receipts1,280,1902,823,6551,439,1001,168,9001,168,900
Non-Revenue Receipts18,356,37222,239,915(29,859,500)4,800,0004,800,000
Total Restricted Funds34,482,33958,780,34830,272,10031,141,00032,009,900
Federal Fund
Balance Forward880,8431,371,44490,900
Current Receipts207,102,959251,772,998286,713,400285,818,300286,282,800
Non-Revenue Receipts(342,389)(495,410)
Total Federal Fund207,641,413252,649,032286,804,300285,818,300286,282,800
TOTAL SOURCE OF FUNDS242,123,753311,429,380317,076,400316,959,300318,292,700
EXPENDITURES BY CLASS
Personnel Costs31,331,35224,822,84225,856,10025,386,10025,850,600
Operating Expenses11,736,8858,989,8119,101,8008,585,8008,585,800
Grants Loans Benefits163,918,425218,824,581256,937,600256,937,600256,937,600
Capital Outlay48,8698,7508,8008,8008,800
TOTAL EXPENDITURES207,035,531252,645,984291,904,300290,918,300291,382,800
EXPENDITURES BY FUND SOURCE
Restricted Funds765,56287,8965,100,0005,100,0005,100,000
Federal Fund206,269,969252,558,088286,804,300285,818,300286,282,800
TOTAL EXPENDITURES207,035,531252,645,984291,904,300290,918,300291,382,800
EXPENDITURES BY UNIT
Unemployment Insurance
Administration40,890,91534,237,43543,005,30042,019,30042,483,800
Unemployment Insurance Benefits166,144,616218,408,549248,899,000248,899,000248,899,000
TOTAL EXPENDITURES207,035,531252,645,984291,904,300290,918,300291,382,800
", "rows": [ { "row_index": 0, "location": [ 27.6, 748.7338, 606.72, 765.84 ], "cells": [ { "location": [ 27.6, 748.7338, 124.12, 765.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 748.7338, 606.72, 765.84 ], "text": "Education and Labor Workforce Development Unemployment Insurance", "html_text": "Education and Labor Workforce Development Unemployment Insurance", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 731.6276, 606.72, 748.7338 ], "cells": [ { "location": [ 27.6, 731.6276, 124.12, 748.7338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 731.6276, 220.64, 748.7338 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 731.6276, 317.16, 748.7338 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 731.6276, 413.68, 748.7338 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 731.6276, 510.2, 748.7338 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 731.6276, 606.72, 748.7338 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 714.5214, 606.72, 731.6276 ], "cells": [ { "location": [ 27.6, 714.5214, 124.12, 731.6276 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 714.5214, 220.64, 731.6276 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 714.5214, 317.16, 731.6276 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 714.5214, 413.68, 731.6276 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 714.5214, 510.2, 731.6276 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 714.5214, 606.72, 731.6276 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 697.4152, 606.72, 714.5214 ], "cells": [ { "location": [ 27.6, 697.4152, 124.12, 714.5214 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 697.4152, 220.64, 714.5214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 697.4152, 317.16, 714.5214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 697.4152, 413.68, 714.5214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 697.4152, 510.2, 714.5214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 697.4152, 606.72, 714.5214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 680.309, 606.72, 697.4152 ], "cells": [ { "location": [ 27.6, 680.309, 124.12, 697.4152 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 680.309, 220.64, 697.4152 ], "text": "14,845,777", "html_text": "14,845,777", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 680.309, 317.16, 697.4152 ], "text": "33,716,778", "html_text": "33,716,778", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 680.309, 413.68, 697.4152 ], "text": "58,692,500", "html_text": "58,692,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 680.309, 510.2, 697.4152 ], "text": "25,172,100", "html_text": "25,172,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 680.309, 606.72, 697.4152 ], "text": "26,041,000", "html_text": "26,041,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 663.2028, 606.72, 680.309 ], "cells": [ { "location": [ 27.6, 663.2028, 124.12, 680.309 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 663.2028, 220.64, 680.309 ], "text": "1,280,190", "html_text": "1,280,190", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 663.2028, 317.16, 680.309 ], "text": "2,823,655", "html_text": "2,823,655", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 663.2028, 413.68, 680.309 ], "text": "1,439,100", "html_text": "1,439,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 663.2028, 510.2, 680.309 ], "text": "1,168,900", "html_text": "1,168,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 663.2028, 606.72, 680.309 ], "text": "1,168,900", "html_text": "1,168,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 646.0966, 606.72, 663.2028 ], "cells": [ { "location": [ 27.6, 646.0966, 124.12, 663.2028 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 646.0966, 220.64, 663.2028 ], "text": "18,356,372", "html_text": "18,356,372", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 646.0966, 317.16, 663.2028 ], "text": "22,239,915", "html_text": "22,239,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 646.0966, 413.68, 663.2028 ], "text": "(29,859,500)", "html_text": "(29,859,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 646.0966, 510.2, 663.2028 ], "text": "4,800,000", "html_text": "4,800,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 646.0966, 606.72, 663.2028 ], "text": "4,800,000", "html_text": "4,800,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 628.9903, 606.72, 646.0966 ], "cells": [ { "location": [ 27.6, 628.9903, 124.12, 646.0966 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 628.9903, 220.64, 646.0966 ], "text": "34,482,339", "html_text": "34,482,339", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 628.9903, 317.16, 646.0966 ], "text": "58,780,348", "html_text": "58,780,348", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 628.9903, 413.68, 646.0966 ], "text": "30,272,100", "html_text": "30,272,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 628.9903, 510.2, 646.0966 ], "text": "31,141,000", "html_text": "31,141,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 628.9903, 606.72, 646.0966 ], "text": "32,009,900", "html_text": "32,009,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 611.8841, 606.72, 628.9903 ], "cells": [ { "location": [ 27.6, 611.8841, 124.12, 628.9903 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 611.8841, 220.64, 628.9903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 611.8841, 317.16, 628.9903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 611.8841, 413.68, 628.9903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 611.8841, 510.2, 628.9903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 611.8841, 606.72, 628.9903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 594.7779, 606.72, 611.8841 ], "cells": [ { "location": [ 27.6, 594.7779, 124.12, 611.8841 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 594.7779, 220.64, 611.8841 ], "text": "880,843", "html_text": "880,843", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 594.7779, 317.16, 611.8841 ], "text": "1,371,444", "html_text": "1,371,444", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 594.7779, 413.68, 611.8841 ], "text": "90,900", "html_text": "90,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 594.7779, 510.2, 611.8841 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 594.7779, 606.72, 611.8841 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 577.6717, 606.72, 594.7779 ], "cells": [ { "location": [ 27.6, 577.6717, 124.12, 594.7779 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 577.6717, 220.64, 594.7779 ], "text": "207,102,959", "html_text": "207,102,959", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 577.6717, 317.16, 594.7779 ], "text": "251,772,998", "html_text": "251,772,998", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 577.6717, 413.68, 594.7779 ], "text": "286,713,400", "html_text": "286,713,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 577.6717, 510.2, 594.7779 ], "text": "285,818,300", "html_text": "285,818,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 577.6717, 606.72, 594.7779 ], "text": "286,282,800", "html_text": "286,282,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 560.5655, 606.72, 577.6717 ], "cells": [ { "location": [ 27.6, 560.5655, 124.12, 577.6717 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 560.5655, 220.64, 577.6717 ], "text": "(342,389)", "html_text": "(342,389)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 560.5655, 317.16, 577.6717 ], "text": "(495,410)", "html_text": "(495,410)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 560.5655, 413.68, 577.6717 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 560.5655, 510.2, 577.6717 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 560.5655, 606.72, 577.6717 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 543.4593, 606.72, 560.5655 ], "cells": [ { "location": [ 27.6, 543.4593, 124.12, 560.5655 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 543.4593, 220.64, 560.5655 ], "text": "207,641,413", "html_text": "207,641,413", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 543.4593, 317.16, 560.5655 ], "text": "252,649,032", "html_text": "252,649,032", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 543.4593, 413.68, 560.5655 ], "text": "286,804,300", "html_text": "286,804,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 543.4593, 510.2, 560.5655 ], "text": "285,818,300", "html_text": "285,818,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 543.4593, 606.72, 560.5655 ], "text": "286,282,800", "html_text": "286,282,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 526.3531, 606.72, 543.4593 ], "cells": [ { "location": [ 27.6, 526.3531, 124.12, 543.4593 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 526.3531, 220.64, 543.4593 ], "text": "242,123,753", "html_text": "242,123,753", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 526.3531, 317.16, 543.4593 ], "text": "311,429,380", "html_text": "311,429,380", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 526.3531, 413.68, 543.4593 ], "text": "317,076,400", "html_text": "317,076,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 526.3531, 510.2, 543.4593 ], "text": "316,959,300", "html_text": "316,959,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 526.3531, 606.72, 543.4593 ], "text": "318,292,700", "html_text": "318,292,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 509.2469, 606.72, 526.3531 ], "cells": [ { "location": [ 27.6, 509.2469, 124.12, 526.3531 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 509.2469, 220.64, 526.3531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 509.2469, 317.16, 526.3531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 509.2469, 413.68, 526.3531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 509.2469, 510.2, 526.3531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 509.2469, 606.72, 526.3531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 492.1407, 606.72, 509.2469 ], "cells": [ { "location": [ 27.6, 492.1407, 124.12, 509.2469 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 492.1407, 220.64, 509.2469 ], "text": "31,331,352", "html_text": "31,331,352", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 492.1407, 317.16, 509.2469 ], "text": "24,822,842", "html_text": "24,822,842", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 492.1407, 413.68, 509.2469 ], "text": "25,856,100", "html_text": "25,856,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 492.1407, 510.2, 509.2469 ], "text": "25,386,100", "html_text": "25,386,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 492.1407, 606.72, 509.2469 ], "text": "25,850,600", "html_text": "25,850,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 475.0345, 606.72, 492.1407 ], "cells": [ { "location": [ 27.6, 475.0345, 124.12, 492.1407 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 475.0345, 220.64, 492.1407 ], "text": "11,736,885", "html_text": "11,736,885", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 475.0345, 317.16, 492.1407 ], "text": "8,989,811", "html_text": "8,989,811", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 475.0345, 413.68, 492.1407 ], "text": "9,101,800", "html_text": "9,101,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 475.0345, 510.2, 492.1407 ], "text": "8,585,800", "html_text": "8,585,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 475.0345, 606.72, 492.1407 ], "text": "8,585,800", "html_text": "8,585,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 457.9283, 606.72, 475.0345 ], "cells": [ { "location": [ 27.6, 457.9283, 124.12, 475.0345 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 457.9283, 220.64, 475.0345 ], "text": "163,918,425", "html_text": "163,918,425", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 457.9283, 317.16, 475.0345 ], "text": "218,824,581", "html_text": "218,824,581", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 457.9283, 413.68, 475.0345 ], "text": "256,937,600", "html_text": "256,937,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 457.9283, 510.2, 475.0345 ], "text": "256,937,600", "html_text": "256,937,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 457.9283, 606.72, 475.0345 ], "text": "256,937,600", "html_text": "256,937,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 440.8221, 606.72, 457.9283 ], "cells": [ { "location": [ 27.6, 440.8221, 124.12, 457.9283 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 440.8221, 220.64, 457.9283 ], "text": "48,869", "html_text": "48,869", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 440.8221, 317.16, 457.9283 ], "text": "8,750", "html_text": "8,750", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 440.8221, 413.68, 457.9283 ], "text": "8,800", "html_text": "8,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 440.8221, 510.2, 457.9283 ], "text": "8,800", "html_text": "8,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 440.8221, 606.72, 457.9283 ], "text": "8,800", "html_text": "8,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 423.7159, 606.72, 440.8221 ], "cells": [ { "location": [ 27.6, 423.7159, 124.12, 440.8221 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 423.7159, 220.64, 440.8221 ], "text": "207,035,531", "html_text": "207,035,531", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 423.7159, 317.16, 440.8221 ], "text": "252,645,984", "html_text": "252,645,984", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 423.7159, 413.68, 440.8221 ], "text": "291,904,300", "html_text": "291,904,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 423.7159, 510.2, 440.8221 ], "text": "290,918,300", "html_text": "290,918,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 423.7159, 606.72, 440.8221 ], "text": "291,382,800", "html_text": "291,382,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 406.6097, 606.72, 423.7159 ], "cells": [ { "location": [ 27.6, 406.6097, 124.12, 423.7159 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 406.6097, 220.64, 423.7159 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 406.6097, 317.16, 423.7159 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 406.6097, 413.68, 423.7159 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 406.6097, 510.2, 423.7159 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 406.6097, 606.72, 423.7159 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 389.5034, 606.72, 406.6097 ], "cells": [ { "location": [ 27.6, 389.5034, 124.12, 406.6097 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 389.5034, 220.64, 406.6097 ], "text": "765,562", "html_text": "765,562", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 389.5034, 317.16, 406.6097 ], "text": "87,896", "html_text": "87,896", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 389.5034, 413.68, 406.6097 ], "text": "5,100,000", "html_text": "5,100,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 389.5034, 510.2, 406.6097 ], "text": "5,100,000", "html_text": "5,100,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 389.5034, 606.72, 406.6097 ], "text": "5,100,000", "html_text": "5,100,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 372.3972, 606.72, 389.5034 ], "cells": [ { "location": [ 27.6, 372.3972, 124.12, 389.5034 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 372.3972, 220.64, 389.5034 ], "text": "206,269,969", "html_text": "206,269,969", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 372.3972, 317.16, 389.5034 ], "text": "252,558,088", "html_text": "252,558,088", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 372.3972, 413.68, 389.5034 ], "text": "286,804,300", "html_text": "286,804,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 372.3972, 510.2, 389.5034 ], "text": "285,818,300", "html_text": "285,818,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 372.3972, 606.72, 389.5034 ], "text": "286,282,800", "html_text": "286,282,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 355.291, 606.72, 372.3972 ], "cells": [ { "location": [ 27.6, 355.291, 124.12, 372.3972 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 355.291, 220.64, 372.3972 ], "text": "207,035,531", "html_text": "207,035,531", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 355.291, 317.16, 372.3972 ], "text": "252,645,984", "html_text": "252,645,984", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 355.291, 413.68, 372.3972 ], "text": "291,904,300", "html_text": "291,904,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 355.291, 510.2, 372.3972 ], "text": "290,918,300", "html_text": "290,918,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 355.291, 606.72, 372.3972 ], "text": "291,382,800", "html_text": "291,382,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 338.1848, 606.72, 355.291 ], "cells": [ { "location": [ 27.6, 338.1848, 124.12, 355.291 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 338.1848, 220.64, 355.291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 338.1848, 317.16, 355.291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 338.1848, 413.68, 355.291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 338.1848, 510.2, 355.291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 338.1848, 606.72, 355.291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 321.0786, 606.72, 338.1848 ], "cells": [ { "location": [ 27.6, 321.0786, 124.12, 338.1848 ], "text": "Unemployment Insurance", "html_text": "Unemployment Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 321.0786, 220.64, 338.1848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 321.0786, 317.16, 338.1848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 321.0786, 413.68, 338.1848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 321.0786, 510.2, 338.1848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 321.0786, 606.72, 338.1848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 303.9724, 606.72, 321.0786 ], "cells": [ { "location": [ 27.6, 303.9724, 124.12, 321.0786 ], "text": "Administration", "html_text": "Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 303.9724, 220.64, 321.0786 ], "text": "40,890,915", "html_text": "40,890,915", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 303.9724, 317.16, 321.0786 ], "text": "34,237,435", "html_text": "34,237,435", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 303.9724, 413.68, 321.0786 ], "text": "43,005,300", "html_text": "43,005,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 303.9724, 510.2, 321.0786 ], "text": "42,019,300", "html_text": "42,019,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 303.9724, 606.72, 321.0786 ], "text": "42,483,800", "html_text": "42,483,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 286.8662, 606.72, 303.9724 ], "cells": [ { "location": [ 27.6, 286.8662, 124.12, 303.9724 ], "text": "Unemployment Insurance Benefits", "html_text": "Unemployment Insurance Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 286.8662, 220.64, 303.9724 ], "text": "166,144,616", "html_text": "166,144,616", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 286.8662, 317.16, 303.9724 ], "text": "218,408,549", "html_text": "218,408,549", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 286.8662, 413.68, 303.9724 ], "text": "248,899,000", "html_text": "248,899,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 286.8662, 510.2, 303.9724 ], "text": "248,899,000", "html_text": "248,899,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 286.8662, 606.72, 303.9724 ], "text": "248,899,000", "html_text": "248,899,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 269.76, 606.72, 286.8662 ], "cells": [ { "location": [ 27.6, 269.76, 124.12, 286.8662 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 269.76, 220.64, 286.8662 ], "text": "207,035,531", "html_text": "207,035,531", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 269.76, 317.16, 286.8662 ], "text": "252,645,984", "html_text": "252,645,984", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 269.76, 413.68, 286.8662 ], "text": "291,904,300", "html_text": "291,904,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 269.76, 510.2, 286.8662 ], "text": "290,918,300", "html_text": "290,918,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 269.76, 606.72, 286.8662 ], "text": "291,382,800", "html_text": "291,382,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 29, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 129, "type": "TEXT", "location": { "l": 26.16, "t": 257.04, "r": 602.64, "b": 207.12 }, "text": "The purpose of the Unemployment Insurance (UI) program is to provide temporary financial assistance to workers who become unemployed through no fault of their own, in the form of regular UI benefit payments in an amount determined by the claimant's wage history. Regular UI benefits are funded entirely through payment of the state unemployment taxes by employers determined liable under KRS Chapter 341 based upon the size and duration of payroll.", "reading_order": 1 }, { "page": 129, "type": "TEXT", "location": { "l": 25.68, "t": 199.68, "r": 601.44, "b": 137.04 }, "text": "The Office of Unemployment Insurance supports the claims activities within the program. In the central office, the Benefits Branch ensures and accounts for the proper payment of regular UI and federal program benefits, including the determination of chargeability to a specific employer for the cost of each regular UI claim. In cases where benefits have been drawn in error, the branch pursues restitution and, if fraud is involved, pursues prosecution of the claimant. The Benefits Branch also operates an interstate claims “local office” to serve claimants covered under Kentucky law but filing from other states.", "reading_order": 2 }, { "page": 129, "type": "TEXT", "location": { "l": 25.92, "t": 129.12, "r": 607.44, "b": 67.2 }, "text": "In addition to regular UI benefits, the program also administers payment of federal benefits to unemployed federal employees and discharged military personnel, those affected by changes in international trade, those affected financially in federal disaster areas, and those covered under extended unemployment compensation programs. With the exception of partial payment from state UI funds in the case of some extended benefits, these programs are financed by employer federal unemployment tax collected by the Internal Revenue Service.", "reading_order": 3 }, { "page": 129, "type": "TEXT", "location": { "l": 26.16, "t": 59.28, "r": 589.92, "b": 33.6 }, "text": "The administrative component of the UI program provides benefit payments based on earnings in a specific transaction period. Revenues for this program are derived from a federal unemployment tax on employers' payrolls.", "reading_order": 4 }, { "page": 129, "type": "TEXT", "location": { "l": 310.08, "t": 18.48, "r": 324.48, "b": 9.12 }, "text": "117", "reading_order": 5 } ] }, { "page": 130, "items": [ { "page": 130, "type": "TEXT", "location": { "l": 25.44, "t": 765.36, "r": 603.12, "b": 703.68 }, "text": "KRS Chapter 341 provides the statutory authority and structure for the operation of the UI program in Kentucky. With regard to most particulars involving worker coverage, benefit entitlement, and employer liability, KRS Chapter 341 conforms to federal unemployment law derived from the Social Security Act of 1935. This state and federal statutory conformity is required in order for Kentucky employers to receive a credit against federal unemployment tax based on state tax payments, and in order for the agency to receive federal administrative funding.", "reading_order": 0 }, { "page": 130, "type": "TITLE", "location": { "l": 26.64, "t": 695.04, "r": 60, "b": 682.8 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 130, "type": "TEXT", "location": { "l": 25.2, "t": 673.44, "r": 605.28, "b": 649.44 }, "text": "Federal funding for the Unemployment Insurance program is determined by the Resource Justification Model and approved by the Federal Government.", "reading_order": 2 }, { "page": 130, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.96, "b": 9.12 }, "text": "118", "reading_order": 3 } ] }, { "page": 131, "items": [ { "page": 131, "type": "TABLE", "location": { "l": 27.84, "t": 767.04, "r": 605.52, "b": 485.76 }, "text": "
Education and Labor Workforce Development Unemployment Insurance Commission
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Federal Fund
Balance Forward(15,598)(67,800)
Current Receipts1,906,1661,334,8651,910,5001,809,3001,840,900
Total Federal Fund1,890,5681,334,8651,842,7001,809,3001,840,900
TOTAL SOURCE OF FUNDS1,890,5681,334,8651,842,7001,809,3001,840,900
EXPENDITURES BY CLASS
Personnel Costs1,814,1221,363,6541,803,4001,770,0001,801,600
Operating Expenses76,44739,05739,30039,30039,300
TOTAL EXPENDITURES1,890,5681,402,7111,842,7001,809,3001,840,900
EXPENDITURES BY FUND SOURCE
Federal Fund1,890,5681,402,7111,842,7001,809,3001,840,900
TOTAL EXPENDITURES1,890,5681,402,7111,842,7001,809,3001,840,900
", "rows": [ { "row_index": 0, "location": [ 27.84, 748.288, 605.52, 767.04 ], "cells": [ { "location": [ 27.84, 748.288, 124.12, 767.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 748.288, 605.52, 767.04 ], "text": "Education and Labor Workforce Development Unemployment Insurance Commission", "html_text": "Education and Labor Workforce Development Unemployment Insurance Commission", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 729.536, 605.52, 748.288 ], "cells": [ { "location": [ 27.84, 729.536, 124.12, 748.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 729.536, 220.4, 748.288 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 729.536, 316.68, 748.288 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 729.536, 412.96, 748.288 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 729.536, 509.24, 748.288 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 729.536, 605.52, 748.288 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 710.784, 605.52, 729.536 ], "cells": [ { "location": [ 27.84, 710.784, 124.12, 729.536 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 710.784, 220.4, 729.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 710.784, 316.68, 729.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 710.784, 412.96, 729.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 710.784, 509.24, 729.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 710.784, 605.52, 729.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 692.032, 605.52, 710.784 ], "cells": [ { "location": [ 27.84, 692.032, 124.12, 710.784 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 692.032, 220.4, 710.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 692.032, 316.68, 710.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 692.032, 412.96, 710.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 692.032, 509.24, 710.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 692.032, 605.52, 710.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 673.28, 605.52, 692.032 ], "cells": [ { "location": [ 27.84, 673.28, 124.12, 692.032 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 673.28, 220.4, 692.032 ], "text": "(15,598)", "html_text": "(15,598)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 673.28, 316.68, 692.032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 673.28, 412.96, 692.032 ], "text": "(67,800)", "html_text": "(67,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 673.28, 509.24, 692.032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 673.28, 605.52, 692.032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 654.528, 605.52, 673.28 ], "cells": [ { "location": [ 27.84, 654.528, 124.12, 673.28 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 654.528, 220.4, 673.28 ], "text": "1,906,166", "html_text": "1,906,166", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 654.528, 316.68, 673.28 ], "text": "1,334,865", "html_text": "1,334,865", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 654.528, 412.96, 673.28 ], "text": "1,910,500", "html_text": "1,910,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 654.528, 509.24, 673.28 ], "text": "1,809,300", "html_text": "1,809,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 654.528, 605.52, 673.28 ], "text": "1,840,900", "html_text": "1,840,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 635.776, 605.52, 654.528 ], "cells": [ { "location": [ 27.84, 635.776, 124.12, 654.528 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 635.776, 220.4, 654.528 ], "text": "1,890,568", "html_text": "1,890,568", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 635.776, 316.68, 654.528 ], "text": "1,334,865", "html_text": "1,334,865", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 635.776, 412.96, 654.528 ], "text": "1,842,700", "html_text": "1,842,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 635.776, 509.24, 654.528 ], "text": "1,809,300", "html_text": "1,809,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 635.776, 605.52, 654.528 ], "text": "1,840,900", "html_text": "1,840,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 617.024, 605.52, 635.776 ], "cells": [ { "location": [ 27.84, 617.024, 124.12, 635.776 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 617.024, 220.4, 635.776 ], "text": "1,890,568", "html_text": "1,890,568", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 617.024, 316.68, 635.776 ], "text": "1,334,865", "html_text": "1,334,865", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 617.024, 412.96, 635.776 ], "text": "1,842,700", "html_text": "1,842,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 617.024, 509.24, 635.776 ], "text": "1,809,300", "html_text": "1,809,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 617.024, 605.52, 635.776 ], "text": "1,840,900", "html_text": "1,840,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 598.272, 605.52, 617.024 ], "cells": [ { "location": [ 27.84, 598.272, 124.12, 617.024 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 598.272, 220.4, 617.024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 598.272, 316.68, 617.024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 598.272, 412.96, 617.024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 598.272, 509.24, 617.024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 598.272, 605.52, 617.024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 579.52, 605.52, 598.272 ], "cells": [ { "location": [ 27.84, 579.52, 124.12, 598.272 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 579.52, 220.4, 598.272 ], "text": "1,814,122", "html_text": "1,814,122", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 579.52, 316.68, 598.272 ], "text": "1,363,654", "html_text": "1,363,654", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 579.52, 412.96, 598.272 ], "text": "1,803,400", "html_text": "1,803,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 579.52, 509.24, 598.272 ], "text": "1,770,000", "html_text": "1,770,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 579.52, 605.52, 598.272 ], "text": "1,801,600", "html_text": "1,801,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 560.768, 605.52, 579.52 ], "cells": [ { "location": [ 27.84, 560.768, 124.12, 579.52 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 560.768, 220.4, 579.52 ], "text": "76,447", "html_text": "76,447", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 560.768, 316.68, 579.52 ], "text": "39,057", "html_text": "39,057", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 560.768, 412.96, 579.52 ], "text": "39,300", "html_text": "39,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 560.768, 509.24, 579.52 ], "text": "39,300", "html_text": "39,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 560.768, 605.52, 579.52 ], "text": "39,300", "html_text": "39,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 542.016, 605.52, 560.768 ], "cells": [ { "location": [ 27.84, 542.016, 124.12, 560.768 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 542.016, 220.4, 560.768 ], "text": "1,890,568", "html_text": "1,890,568", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 542.016, 316.68, 560.768 ], "text": "1,402,711", "html_text": "1,402,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 542.016, 412.96, 560.768 ], "text": "1,842,700", "html_text": "1,842,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 542.016, 509.24, 560.768 ], "text": "1,809,300", "html_text": "1,809,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 542.016, 605.52, 560.768 ], "text": "1,840,900", "html_text": "1,840,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 523.264, 605.52, 542.016 ], "cells": [ { "location": [ 27.84, 523.264, 124.12, 542.016 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 523.264, 220.4, 542.016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 523.264, 316.68, 542.016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 523.264, 412.96, 542.016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 523.264, 509.24, 542.016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 523.264, 605.52, 542.016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 504.512, 605.52, 523.264 ], "cells": [ { "location": [ 27.84, 504.512, 124.12, 523.264 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 504.512, 220.4, 523.264 ], "text": "1,890,568", "html_text": "1,890,568", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 504.512, 316.68, 523.264 ], "text": "1,402,711", "html_text": "1,402,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 504.512, 412.96, 523.264 ], "text": "1,842,700", "html_text": "1,842,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 504.512, 509.24, 523.264 ], "text": "1,809,300", "html_text": "1,809,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 504.512, 605.52, 523.264 ], "text": "1,840,900", "html_text": "1,840,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 485.76, 605.52, 504.512 ], "cells": [ { "location": [ 27.84, 485.76, 124.12, 504.512 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 485.76, 220.4, 504.512 ], "text": "1,890,568", "html_text": "1,890,568", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 485.76, 316.68, 504.512 ], "text": "1,402,711", "html_text": "1,402,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 485.76, 412.96, 504.512 ], "text": "1,842,700", "html_text": "1,842,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 485.76, 509.24, 504.512 ], "text": "1,809,300", "html_text": "1,809,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 485.76, 605.52, 504.512 ], "text": "1,840,900", "html_text": "1,840,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 15, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 131, "type": "TEXT", "location": { "l": 25.2, "t": 474, "r": 606.24, "b": 387.6 }, "text": "The Unemployment Insurance Commission is created by KRS 341.110. The Commission is composed of the Secretary of the Education and Labor Cabinet and two (2) members appointed by the Governor. The Secretary represents both the state and the public, one member shall be appointed as a representative of labor, and one as a representative of employers. The Commission is required to review and decide appeals from decisions of Unemployment Insurance Referees, issued after due process hearings are held to determine entitlement to unemployment insurance benefits. The Commission holds hearings concerning issues related to employer tax contributions and worker statue. The Commission has a staff of 13 employees and renders approximately 3,000 to 5,000 decisions each year.", "reading_order": 1 }, { "page": 131, "type": "TEXT", "location": { "l": 310.08, "t": 18.72, "r": 324.72, "b": 8.88 }, "text": "119", "reading_order": 2 } ] }, { "page": 132, "items": [ { "page": 132, "type": "TABLE", "location": { "l": 28.08, "t": 767.28, "r": 605.28, "b": 362.88 }, "text": "
Education and Labor Workforce Development Career Development Office
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward1,831,1792,008,5742,595,2002,967,2003,491,500
Current Receipts457,1211,848,1942,010,0002,060,0002,077,300
Total Restricted Funds2,288,2993,856,7684,605,2005,027,2005,568,800
Federal Fund
Balance Forward(1,327,741)(2,391,207)(3,739,800)
Current Receipts22,471,37024,825,57331,171,30027,277,30027,486,200
Total Federal Fund21,143,62922,434,36527,431,50027,277,30027,486,200
TOTAL SOURCE OF FUNDS23,431,92826,291,13332,036,70032,304,50033,055,000
EXPENDITURES BY CLASS
Personnel Costs15,327,86513,931,26213,301,10013,014,20013,287,800
Operating Expenses3,361,3035,194,1953,753,4003,792,6003,792,600
Grants Loans Benefits5,096,8728,305,63312,015,00012,006,20012,006,200
Capital Outlay8,235
Construction20,2864,700
TOTAL EXPENDITURES23,814,56127,435,79029,069,50028,813,00029,086,600
EXPENDITURES BY FUND SOURCE
Restricted Funds279,7251,261,6171,638,0001,535,7001,600,400
Federal Fund23,534,83626,174,17227,431,50027,277,30027,486,200
TOTAL EXPENDITURES23,814,56127,435,79029,069,50028,813,00029,086,600
", "rows": [ { "row_index": 0, "location": [ 28.08, 749.6974, 605.28, 767.28 ], "cells": [ { "location": [ 28.08, 749.6974, 124.28, 767.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 749.6974, 605.28, 767.28 ], "text": "Education and Labor Workforce Development Career Development Office", "html_text": "Education and Labor Workforce Development Career Development Office", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 732.1148, 605.28, 749.6974 ], "cells": [ { "location": [ 28.08, 732.1148, 124.28, 749.6974 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 732.1148, 220.48, 749.6974 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 732.1148, 316.68, 749.6974 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 732.1148, 412.88, 749.6974 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 732.1148, 509.08, 749.6974 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 732.1148, 605.28, 749.6974 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 714.5322, 605.28, 732.1148 ], "cells": [ { "location": [ 28.08, 714.5322, 124.28, 732.1148 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 714.5322, 220.48, 732.1148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 714.5322, 316.68, 732.1148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 714.5322, 412.88, 732.1148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 714.5322, 509.08, 732.1148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 714.5322, 605.28, 732.1148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 696.9496, 605.28, 714.5322 ], "cells": [ { "location": [ 28.08, 696.9496, 124.28, 714.5322 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 696.9496, 220.48, 714.5322 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 696.9496, 316.68, 714.5322 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 696.9496, 412.88, 714.5322 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 696.9496, 509.08, 714.5322 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 696.9496, 605.28, 714.5322 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 679.367, 605.28, 696.9496 ], "cells": [ { "location": [ 28.08, 679.367, 124.28, 696.9496 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 679.367, 220.48, 696.9496 ], "text": "1,831,179", "html_text": "1,831,179", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 679.367, 316.68, 696.9496 ], "text": "2,008,574", "html_text": "2,008,574", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 679.367, 412.88, 696.9496 ], "text": "2,595,200", "html_text": "2,595,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 679.367, 509.08, 696.9496 ], "text": "2,967,200", "html_text": "2,967,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 679.367, 605.28, 696.9496 ], "text": "3,491,500", "html_text": "3,491,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 661.7843, 605.28, 679.367 ], "cells": [ { "location": [ 28.08, 661.7843, 124.28, 679.367 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 661.7843, 220.48, 679.367 ], "text": "457,121", "html_text": "457,121", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 661.7843, 316.68, 679.367 ], "text": "1,848,194", "html_text": "1,848,194", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 661.7843, 412.88, 679.367 ], "text": "2,010,000", "html_text": "2,010,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 661.7843, 509.08, 679.367 ], "text": "2,060,000", "html_text": "2,060,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 661.7843, 605.28, 679.367 ], "text": "2,077,300", "html_text": "2,077,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 644.2017, 605.28, 661.7843 ], "cells": [ { "location": [ 28.08, 644.2017, 124.28, 661.7843 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 644.2017, 220.48, 661.7843 ], "text": "2,288,299", "html_text": "2,288,299", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 644.2017, 316.68, 661.7843 ], "text": "3,856,768", "html_text": "3,856,768", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 644.2017, 412.88, 661.7843 ], "text": "4,605,200", "html_text": "4,605,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 644.2017, 509.08, 661.7843 ], "text": "5,027,200", "html_text": "5,027,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 644.2017, 605.28, 661.7843 ], "text": "5,568,800", "html_text": "5,568,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 626.6191, 605.28, 644.2017 ], "cells": [ { "location": [ 28.08, 626.6191, 124.28, 644.2017 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 626.6191, 220.48, 644.2017 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 626.6191, 316.68, 644.2017 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 626.6191, 412.88, 644.2017 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 626.6191, 509.08, 644.2017 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 626.6191, 605.28, 644.2017 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 609.0365, 605.28, 626.6191 ], "cells": [ { "location": [ 28.08, 609.0365, 124.28, 626.6191 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 609.0365, 220.48, 626.6191 ], "text": "(1,327,741)", "html_text": "(1,327,741)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 609.0365, 316.68, 626.6191 ], "text": "(2,391,207)", "html_text": "(2,391,207)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 609.0365, 412.88, 626.6191 ], "text": "(3,739,800)", "html_text": "(3,739,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 609.0365, 509.08, 626.6191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 609.0365, 605.28, 626.6191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 591.4539, 605.28, 609.0365 ], "cells": [ { "location": [ 28.08, 591.4539, 124.28, 609.0365 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 591.4539, 220.48, 609.0365 ], "text": "22,471,370", "html_text": "22,471,370", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 591.4539, 316.68, 609.0365 ], "text": "24,825,573", "html_text": "24,825,573", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 591.4539, 412.88, 609.0365 ], "text": "31,171,300", "html_text": "31,171,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 591.4539, 509.08, 609.0365 ], "text": "27,277,300", "html_text": "27,277,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 591.4539, 605.28, 609.0365 ], "text": "27,486,200", "html_text": "27,486,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 573.8713, 605.28, 591.4539 ], "cells": [ { "location": [ 28.08, 573.8713, 124.28, 591.4539 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 573.8713, 220.48, 591.4539 ], "text": "21,143,629", "html_text": "21,143,629", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 573.8713, 316.68, 591.4539 ], "text": "22,434,365", "html_text": "22,434,365", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 573.8713, 412.88, 591.4539 ], "text": "27,431,500", "html_text": "27,431,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 573.8713, 509.08, 591.4539 ], "text": "27,277,300", "html_text": "27,277,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 573.8713, 605.28, 591.4539 ], "text": "27,486,200", "html_text": "27,486,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 556.2887, 605.28, 573.8713 ], "cells": [ { "location": [ 28.08, 556.2887, 124.28, 573.8713 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 556.2887, 220.48, 573.8713 ], "text": "23,431,928", "html_text": "23,431,928", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 556.2887, 316.68, 573.8713 ], "text": "26,291,133", "html_text": "26,291,133", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 556.2887, 412.88, 573.8713 ], "text": "32,036,700", "html_text": "32,036,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 556.2887, 509.08, 573.8713 ], "text": "32,304,500", "html_text": "32,304,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 556.2887, 605.28, 573.8713 ], "text": "33,055,000", "html_text": "33,055,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 538.7061, 605.28, 556.2887 ], "cells": [ { "location": [ 28.08, 538.7061, 124.28, 556.2887 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 538.7061, 220.48, 556.2887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 538.7061, 316.68, 556.2887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 538.7061, 412.88, 556.2887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 538.7061, 509.08, 556.2887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 538.7061, 605.28, 556.2887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 521.1235, 605.28, 538.7061 ], "cells": [ { "location": [ 28.08, 521.1235, 124.28, 538.7061 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 521.1235, 220.48, 538.7061 ], "text": "15,327,865", "html_text": "15,327,865", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 521.1235, 316.68, 538.7061 ], "text": "13,931,262", "html_text": "13,931,262", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 521.1235, 412.88, 538.7061 ], "text": "13,301,100", "html_text": "13,301,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 521.1235, 509.08, 538.7061 ], "text": "13,014,200", "html_text": "13,014,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 521.1235, 605.28, 538.7061 ], "text": "13,287,800", "html_text": "13,287,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 503.5409, 605.28, 521.1235 ], "cells": [ { "location": [ 28.08, 503.5409, 124.28, 521.1235 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 503.5409, 220.48, 521.1235 ], "text": "3,361,303", "html_text": "3,361,303", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 503.5409, 316.68, 521.1235 ], "text": "5,194,195", "html_text": "5,194,195", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 503.5409, 412.88, 521.1235 ], "text": "3,753,400", "html_text": "3,753,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 503.5409, 509.08, 521.1235 ], "text": "3,792,600", "html_text": "3,792,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 503.5409, 605.28, 521.1235 ], "text": "3,792,600", "html_text": "3,792,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 485.9583, 605.28, 503.5409 ], "cells": [ { "location": [ 28.08, 485.9583, 124.28, 503.5409 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 485.9583, 220.48, 503.5409 ], "text": "5,096,872", "html_text": "5,096,872", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 485.9583, 316.68, 503.5409 ], "text": "8,305,633", "html_text": "8,305,633", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 485.9583, 412.88, 503.5409 ], "text": "12,015,000", "html_text": "12,015,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 485.9583, 509.08, 503.5409 ], "text": "12,006,200", "html_text": "12,006,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 485.9583, 605.28, 503.5409 ], "text": "12,006,200", "html_text": "12,006,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 468.3757, 605.28, 485.9583 ], "cells": [ { "location": [ 28.08, 468.3757, 124.28, 485.9583 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 468.3757, 220.48, 485.9583 ], "text": "8,235", "html_text": "8,235", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 468.3757, 316.68, 485.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 468.3757, 412.88, 485.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 468.3757, 509.08, 485.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 468.3757, 605.28, 485.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 450.793, 605.28, 468.3757 ], "cells": [ { "location": [ 28.08, 450.793, 124.28, 468.3757 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 450.793, 220.48, 468.3757 ], "text": "20,286", "html_text": "20,286", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 450.793, 316.68, 468.3757 ], "text": "4,700", "html_text": "4,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 450.793, 412.88, 468.3757 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 450.793, 509.08, 468.3757 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 450.793, 605.28, 468.3757 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 433.2104, 605.28, 450.793 ], "cells": [ { "location": [ 28.08, 433.2104, 124.28, 450.793 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 433.2104, 220.48, 450.793 ], "text": "23,814,561", "html_text": "23,814,561", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 433.2104, 316.68, 450.793 ], "text": "27,435,790", "html_text": "27,435,790", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 433.2104, 412.88, 450.793 ], "text": "29,069,500", "html_text": "29,069,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 433.2104, 509.08, 450.793 ], "text": "28,813,000", "html_text": "28,813,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 433.2104, 605.28, 450.793 ], "text": "29,086,600", "html_text": "29,086,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 415.6278, 605.28, 433.2104 ], "cells": [ { "location": [ 28.08, 415.6278, 124.28, 433.2104 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 415.6278, 220.48, 433.2104 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 415.6278, 316.68, 433.2104 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 415.6278, 412.88, 433.2104 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 415.6278, 509.08, 433.2104 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 415.6278, 605.28, 433.2104 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 398.0452, 605.28, 415.6278 ], "cells": [ { "location": [ 28.08, 398.0452, 124.28, 415.6278 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 398.0452, 220.48, 415.6278 ], "text": "279,725", "html_text": "279,725", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 398.0452, 316.68, 415.6278 ], "text": "1,261,617", "html_text": "1,261,617", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 398.0452, 412.88, 415.6278 ], "text": "1,638,000", "html_text": "1,638,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 398.0452, 509.08, 415.6278 ], "text": "1,535,700", "html_text": "1,535,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 398.0452, 605.28, 415.6278 ], "text": "1,600,400", "html_text": "1,600,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.08, 380.4626, 605.28, 398.0452 ], "cells": [ { "location": [ 28.08, 380.4626, 124.28, 398.0452 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 380.4626, 220.48, 398.0452 ], "text": "23,534,836", "html_text": "23,534,836", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 380.4626, 316.68, 398.0452 ], "text": "26,174,172", "html_text": "26,174,172", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 380.4626, 412.88, 398.0452 ], "text": "27,431,500", "html_text": "27,431,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 380.4626, 509.08, 398.0452 ], "text": "27,277,300", "html_text": "27,277,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 380.4626, 605.28, 398.0452 ], "text": "27,486,200", "html_text": "27,486,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.08, 362.88, 605.28, 380.4626 ], "cells": [ { "location": [ 28.08, 362.88, 124.28, 380.4626 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 362.88, 220.48, 380.4626 ], "text": "23,814,561", "html_text": "23,814,561", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 362.88, 316.68, 380.4626 ], "text": "27,435,790", "html_text": "27,435,790", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 362.88, 412.88, 380.4626 ], "text": "29,069,500", "html_text": "29,069,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 362.88, 509.08, 380.4626 ], "text": "28,813,000", "html_text": "28,813,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 362.88, 605.28, 380.4626 ], "text": "29,086,600", "html_text": "29,086,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 23, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 132, "type": "TEXT", "location": { "l": 25.44, "t": 350.16, "r": 602.4, "b": 287.76 }, "text": "The Career Development Office receives funds to administer several programs that are related to employment and job placement services, including: Veterans' Employment and Training Services, Labor Market Information, Alien Labor Certification, Agricultural Wage Surveys, and Alien Farmworker Housing Inspections. The Office administers training programs under the Trade Adjustment Assistance program and Title I of the Workforce Innovation and Opportunity Act. These programs are designed to assist the unemployed, underemployed, and persons who wish to change occupations in finding suitable employment.", "reading_order": 1 }, { "page": 132, "type": "TEXT", "location": { "l": 309.84, "t": 18.72, "r": 324.72, "b": 9.12 }, "text": "120", "reading_order": 2 } ] }, { "page": 133, "items": [ { "page": 133, "type": "TABLE", "location": { "l": 28.08, "t": 767.04, "r": 605.76, "b": 472.8 }, "text": "
Education and Labor Workforce Development
Workforce Innovation and Opportunity Act
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Federal Fund
Balance Forward(3,404,440)(702,324)(3,990,800)
Current Receipts55,308,17149,372,16062,910,30055,907,50056,004,700
Total Federal Fund51,903,73148,669,83658,919,50055,907,50056,004,700
TOTAL SOURCE OF FUNDS51,903,73148,669,83658,919,50055,907,50056,004,700
EXPENDITURES BY CLASS
Personnel Costs3,492,6184,177,1485,779,0005,678,8005,773,300
Operating Expenses1,012,7911,343,6201,134,1001,134,1001,134,100
Grants Loans Benefits48,100,64647,139,84452,006,40049,094,60049,097,300
TOTAL EXPENDITURES52,606,05552,660,61258,919,50055,907,50056,004,700
EXPENDITURES BY FUND SOURCE
Federal Fund52,606,05552,660,61258,919,50055,907,50056,004,700
TOTAL EXPENDITURES52,606,05552,660,61258,919,50055,907,50056,004,700
", "rows": [ { "row_index": 0, "location": [ 28.08, 749.7318, 605.76, 767.04 ], "cells": [ { "location": [ 28.08, 749.7318, 124.36, 767.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 749.7318, 605.76, 767.04 ], "text": "Education and Labor Workforce Development", "html_text": "Education and Labor Workforce Development", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 732.4235, 605.76, 749.7318 ], "cells": [ { "location": [ 28.08, 732.4235, 124.36, 749.7318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 732.4235, 605.76, 749.7318 ], "text": "Workforce Innovation and Opportunity Act", "html_text": "Workforce Innovation and Opportunity Act", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 715.1153, 605.76, 732.4235 ], "cells": [ { "location": [ 28.08, 715.1153, 124.36, 732.4235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 715.1153, 220.64, 732.4235 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 715.1153, 316.92, 732.4235 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 715.1153, 413.2, 732.4235 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 715.1153, 509.48, 732.4235 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 715.1153, 605.76, 732.4235 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 697.8071, 605.76, 715.1153 ], "cells": [ { "location": [ 28.08, 697.8071, 124.36, 715.1153 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 697.8071, 220.64, 715.1153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 697.8071, 316.92, 715.1153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 697.8071, 413.2, 715.1153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 697.8071, 509.48, 715.1153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 697.8071, 605.76, 715.1153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 680.4988, 605.76, 697.8071 ], "cells": [ { "location": [ 28.08, 680.4988, 124.36, 697.8071 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 680.4988, 220.64, 697.8071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 680.4988, 316.92, 697.8071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 680.4988, 413.2, 697.8071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 680.4988, 509.48, 697.8071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 680.4988, 605.76, 697.8071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 663.1906, 605.76, 680.4988 ], "cells": [ { "location": [ 28.08, 663.1906, 124.36, 680.4988 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 663.1906, 220.64, 680.4988 ], "text": "(3,404,440)", "html_text": "(3,404,440)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 663.1906, 316.92, 680.4988 ], "text": "(702,324)", "html_text": "(702,324)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 663.1906, 413.2, 680.4988 ], "text": "(3,990,800)", "html_text": "(3,990,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 663.1906, 509.48, 680.4988 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 663.1906, 605.76, 680.4988 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 645.8824, 605.76, 663.1906 ], "cells": [ { "location": [ 28.08, 645.8824, 124.36, 663.1906 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 645.8824, 220.64, 663.1906 ], "text": "55,308,171", "html_text": "55,308,171", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 645.8824, 316.92, 663.1906 ], "text": "49,372,160", "html_text": "49,372,160", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 645.8824, 413.2, 663.1906 ], "text": "62,910,300", "html_text": "62,910,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 645.8824, 509.48, 663.1906 ], "text": "55,907,500", "html_text": "55,907,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 645.8824, 605.76, 663.1906 ], "text": "56,004,700", "html_text": "56,004,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 628.5741, 605.76, 645.8824 ], "cells": [ { "location": [ 28.08, 628.5741, 124.36, 645.8824 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 628.5741, 220.64, 645.8824 ], "text": "51,903,731", "html_text": "51,903,731", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 628.5741, 316.92, 645.8824 ], "text": "48,669,836", "html_text": "48,669,836", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 628.5741, 413.2, 645.8824 ], "text": "58,919,500", "html_text": "58,919,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 628.5741, 509.48, 645.8824 ], "text": "55,907,500", "html_text": "55,907,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 628.5741, 605.76, 645.8824 ], "text": "56,004,700", "html_text": "56,004,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 611.2659, 605.76, 628.5741 ], "cells": [ { "location": [ 28.08, 611.2659, 124.36, 628.5741 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 611.2659, 220.64, 628.5741 ], "text": "51,903,731", "html_text": "51,903,731", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 611.2659, 316.92, 628.5741 ], "text": "48,669,836", "html_text": "48,669,836", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 611.2659, 413.2, 628.5741 ], "text": "58,919,500", "html_text": "58,919,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 611.2659, 509.48, 628.5741 ], "text": "55,907,500", "html_text": "55,907,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 611.2659, 605.76, 628.5741 ], "text": "56,004,700", "html_text": "56,004,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 593.9576, 605.76, 611.2659 ], "cells": [ { "location": [ 28.08, 593.9576, 124.36, 611.2659 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 593.9576, 220.64, 611.2659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 593.9576, 316.92, 611.2659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 593.9576, 413.2, 611.2659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 593.9576, 509.48, 611.2659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 593.9576, 605.76, 611.2659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 576.6494, 605.76, 593.9576 ], "cells": [ { "location": [ 28.08, 576.6494, 124.36, 593.9576 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 576.6494, 220.64, 593.9576 ], "text": "3,492,618", "html_text": "3,492,618", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 576.6494, 316.92, 593.9576 ], "text": "4,177,148", "html_text": "4,177,148", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 576.6494, 413.2, 593.9576 ], "text": "5,779,000", "html_text": "5,779,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 576.6494, 509.48, 593.9576 ], "text": "5,678,800", "html_text": "5,678,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 576.6494, 605.76, 593.9576 ], "text": "5,773,300", "html_text": "5,773,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 559.3412, 605.76, 576.6494 ], "cells": [ { "location": [ 28.08, 559.3412, 124.36, 576.6494 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 559.3412, 220.64, 576.6494 ], "text": "1,012,791", "html_text": "1,012,791", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 559.3412, 316.92, 576.6494 ], "text": "1,343,620", "html_text": "1,343,620", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 559.3412, 413.2, 576.6494 ], "text": "1,134,100", "html_text": "1,134,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 559.3412, 509.48, 576.6494 ], "text": "1,134,100", "html_text": "1,134,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 559.3412, 605.76, 576.6494 ], "text": "1,134,100", "html_text": "1,134,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 542.0329, 605.76, 559.3412 ], "cells": [ { "location": [ 28.08, 542.0329, 124.36, 559.3412 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 542.0329, 220.64, 559.3412 ], "text": "48,100,646", "html_text": "48,100,646", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 542.0329, 316.92, 559.3412 ], "text": "47,139,844", "html_text": "47,139,844", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 542.0329, 413.2, 559.3412 ], "text": "52,006,400", "html_text": "52,006,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 542.0329, 509.48, 559.3412 ], "text": "49,094,600", "html_text": "49,094,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 542.0329, 605.76, 559.3412 ], "text": "49,097,300", "html_text": "49,097,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 524.7247, 605.76, 542.0329 ], "cells": [ { "location": [ 28.08, 524.7247, 124.36, 542.0329 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 524.7247, 220.64, 542.0329 ], "text": "52,606,055", "html_text": "52,606,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 524.7247, 316.92, 542.0329 ], "text": "52,660,612", "html_text": "52,660,612", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 524.7247, 413.2, 542.0329 ], "text": "58,919,500", "html_text": "58,919,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 524.7247, 509.48, 542.0329 ], "text": "55,907,500", "html_text": "55,907,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 524.7247, 605.76, 542.0329 ], "text": "56,004,700", "html_text": "56,004,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 507.4165, 605.76, 524.7247 ], "cells": [ { "location": [ 28.08, 507.4165, 124.36, 524.7247 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 507.4165, 220.64, 524.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 507.4165, 316.92, 524.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 507.4165, 413.2, 524.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 507.4165, 509.48, 524.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 507.4165, 605.76, 524.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 490.1082, 605.76, 507.4165 ], "cells": [ { "location": [ 28.08, 490.1082, 124.36, 507.4165 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 490.1082, 220.64, 507.4165 ], "text": "52,606,055", "html_text": "52,606,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 490.1082, 316.92, 507.4165 ], "text": "52,660,612", "html_text": "52,660,612", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 490.1082, 413.2, 507.4165 ], "text": "58,919,500", "html_text": "58,919,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 490.1082, 509.48, 507.4165 ], "text": "55,907,500", "html_text": "55,907,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 490.1082, 605.76, 507.4165 ], "text": "56,004,700", "html_text": "56,004,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 472.8, 605.76, 490.1082 ], "cells": [ { "location": [ 28.08, 472.8, 124.36, 490.1082 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 472.8, 220.64, 490.1082 ], "text": "52,606,055", "html_text": "52,606,055", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 472.8, 316.92, 490.1082 ], "text": "52,660,612", "html_text": "52,660,612", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 472.8, 413.2, 490.1082 ], "text": "58,919,500", "html_text": "58,919,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 472.8, 509.48, 490.1082 ], "text": "55,907,500", "html_text": "55,907,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 472.8, 605.76, 490.1082 ], "text": "56,004,700", "html_text": "56,004,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 17, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 133, "type": "TEXT", "location": { "l": 25.68, "t": 459.12, "r": 606.24, "b": 373.44 }, "text": "In accordance with the provisions of the Workforce Innovation and Opportunity Act (WIOA), Kentucky continues to consolidate, coordinate, and improve employment, training, literacy, and vocational rehabilitation programs. WIOA reforms implemented by the Commonwealth include streamlining services through a one-stop service delivery system housed in Kentucky Career Centers located throughout the state, empowering individuals by means of information and access to training resources through individual training accounts, providing universal access to core services, increasing accountability for results, ensuring a strong role for Local Workforce Investment Boards and the private sector in the workforce investment system, facilitating state and local flexibility, and improving youth services.", "reading_order": 1 }, { "page": 133, "type": "TEXT", "location": { "l": 25.92, "t": 365.52, "r": 587.52, "b": 340.08 }, "text": "The Workforce Innovation and Opportunity Act specifies three funding streams to the states and local areas: adults, dislocated workers, and youth.", "reading_order": 2 }, { "page": 133, "type": "TEXT", "location": { "l": 25.44, "t": 331.44, "r": 598.08, "b": 270 }, "text": "Most services for adults and dislocated workers are provided through the Kentucky Career Centers, and most customers use individual training accounts to determine which training programs and training providers best fit their needs. The Act authorizes core services available to all adults, and intensive services for unemployed individuals who are not able to find jobs through core services alone. In some cases, intensive services are available to employed workers who need more help to find or keep a job that will lead to self-sufficiency.", "reading_order": 3 }, { "page": 133, "type": "TEXT", "location": { "l": 25.92, "t": 261.36, "r": 588.96, "b": 211.2 }, "text": "Through WIOA, youth are prepared for postsecondary educational opportunities or employment. Programs link academic and occupational learning and include tutoring, study skills training, and instruction leading to completion of secondary school (including drop-out prevention); alternative school services; mentoring by appropriate adults; paid and unpaid work experience (i.e. internships and job shadowing); occupational skills training; leadership development; and appropriate supportive services.", "reading_order": 4 }, { "page": 133, "type": "TEXT", "location": { "l": 25.68, "t": 203.52, "r": 605.76, "b": 166.08 }, "text": "The 42-member Kentucky Workforce Investment Board (KWIB) serves as an advisory board to the Governor on workforce training and development issues. The KWIB is charged with creating a statewide vision for workforce development and adopting a plan to move Kentucky forward through workforce training and development.", "reading_order": 5 }, { "page": 133, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.48, "b": 8.88 }, "text": "121", "reading_order": 6 } ] }, { "page": 134, "items": [ { "page": 134, "type": "TABLE", "location": { "l": 27.36, "t": 766.08, "r": 606.48, "b": 187.68 }, "text": "
Education and Labor Workplace Standards
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,911,9001,831,1001,873,9001,677,5001,713,600
State Salary and Compensation Allocation57,500
Total General Fund1,969,4001,831,1001,873,9001,677,5001,713,600
Restricted Funds
Balance Forward38,20582,900
Current Receipts2760
Non-Revenue Receipts8,065,9948,060,0008,918,7008,740,8008,890,500
Total Restricted Funds8,066,0218,098,2659,001,6008,740,8008,890,500
Federal Fund
Balance Forward(33,365)(17,672)(73,700)
Current Receipts2,928,8914,004,9094,306,6004,181,5004,273,000
Total Federal Fund2,895,5273,987,2374,232,9004,181,5004,273,000
TOTAL SOURCE OF FUNDS12,930,94713,916,60215,108,40014,599,80014,877,100
EXPENDITURES BY CLASS
Personnel Costs11,012,94211,921,17013,287,60012,779,00013,056,600
Operating Expenses1,623,9601,760,2301,604,7001,604,7001,604,400
Grants Loans Benefits239,575226,005216,100216,100216,100
Capital Outlay33,937
TOTAL EXPENDITURES12,910,41413,907,40415,108,40014,599,80014,877,100
EXPENDITURES BY FUND SOURCE
General Fund1,969,4001,831,1001,873,9001,677,5001,713,600
Restricted Funds8,027,8168,015,3289,001,6008,740,8008,890,500
Federal Fund2,913,1994,060,9764,232,9004,181,5004,273,000
TOTAL EXPENDITURES12,910,41413,907,40415,108,40014,599,80014,877,100
EXPENDITURES BY UNIT
Wages & Hours1,969,4001,831,1001,873,9001,677,5001,713,600
Occupational Safety and Health10,288,56311,507,01312,446,00012,163,60012,394,300
Commissioner's Office652,452569,291788,500758,700769,200
TOTAL EXPENDITURES12,910,41413,907,40415,108,40014,599,80014,877,100
", "rows": [ { "row_index": 0, "location": [ 27.36, 748.5527, 606.48, 766.08 ], "cells": [ { "location": [ 27.36, 748.5527, 123.88, 766.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 748.5527, 606.48, 766.08 ], "text": "Education and Labor Workplace Standards", "html_text": "Education and Labor Workplace Standards", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 731.0255, 606.48, 748.5527 ], "cells": [ { "location": [ 27.36, 731.0255, 123.88, 748.5527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 731.0255, 220.4, 748.5527 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 731.0255, 316.92, 748.5527 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 731.0255, 413.44, 748.5527 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 731.0255, 509.96, 748.5527 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 731.0255, 606.48, 748.5527 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 713.4982, 606.48, 731.0255 ], "cells": [ { "location": [ 27.36, 713.4982, 123.88, 731.0255 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 713.4982, 220.4, 731.0255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 713.4982, 316.92, 731.0255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 713.4982, 413.44, 731.0255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 713.4982, 509.96, 731.0255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 713.4982, 606.48, 731.0255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 695.9709, 606.48, 713.4982 ], "cells": [ { "location": [ 27.36, 695.9709, 123.88, 713.4982 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 695.9709, 220.4, 713.4982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 695.9709, 316.92, 713.4982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 695.9709, 413.44, 713.4982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 695.9709, 509.96, 713.4982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 695.9709, 606.48, 713.4982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 678.4436, 606.48, 695.9709 ], "cells": [ { "location": [ 27.36, 678.4436, 123.88, 695.9709 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 678.4436, 220.4, 695.9709 ], "text": "1,911,900", "html_text": "1,911,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 678.4436, 316.92, 695.9709 ], "text": "1,831,100", "html_text": "1,831,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 678.4436, 413.44, 695.9709 ], "text": "1,873,900", "html_text": "1,873,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 678.4436, 509.96, 695.9709 ], "text": "1,677,500", "html_text": "1,677,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 678.4436, 606.48, 695.9709 ], "text": "1,713,600", "html_text": "1,713,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 660.9164, 606.48, 678.4436 ], "cells": [ { "location": [ 27.36, 660.9164, 123.88, 678.4436 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 660.9164, 220.4, 678.4436 ], "text": "57,500", "html_text": "57,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 660.9164, 316.92, 678.4436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 660.9164, 413.44, 678.4436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 660.9164, 509.96, 678.4436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 660.9164, 606.48, 678.4436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 643.3891, 606.48, 660.9164 ], "cells": [ { "location": [ 27.36, 643.3891, 123.88, 660.9164 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 643.3891, 220.4, 660.9164 ], "text": "1,969,400", "html_text": "1,969,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 643.3891, 316.92, 660.9164 ], "text": "1,831,100", "html_text": "1,831,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 643.3891, 413.44, 660.9164 ], "text": "1,873,900", "html_text": "1,873,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 643.3891, 509.96, 660.9164 ], "text": "1,677,500", "html_text": "1,677,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 643.3891, 606.48, 660.9164 ], "text": "1,713,600", "html_text": "1,713,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 625.8618, 606.48, 643.3891 ], "cells": [ { "location": [ 27.36, 625.8618, 123.88, 643.3891 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 625.8618, 220.4, 643.3891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 625.8618, 316.92, 643.3891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 625.8618, 413.44, 643.3891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 625.8618, 509.96, 643.3891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 625.8618, 606.48, 643.3891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 608.3345, 606.48, 625.8618 ], "cells": [ { "location": [ 27.36, 608.3345, 123.88, 625.8618 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 608.3345, 220.4, 625.8618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 608.3345, 316.92, 625.8618 ], "text": "38,205", "html_text": "38,205", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 608.3345, 413.44, 625.8618 ], "text": "82,900", "html_text": "82,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 608.3345, 509.96, 625.8618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 608.3345, 606.48, 625.8618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 590.8073, 606.48, 608.3345 ], "cells": [ { "location": [ 27.36, 590.8073, 123.88, 608.3345 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 590.8073, 220.4, 608.3345 ], "text": "27", "html_text": "27", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 590.8073, 316.92, 608.3345 ], "text": "60", "html_text": "60", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 590.8073, 413.44, 608.3345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 590.8073, 509.96, 608.3345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 590.8073, 606.48, 608.3345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 573.28, 606.48, 590.8073 ], "cells": [ { "location": [ 27.36, 573.28, 123.88, 590.8073 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 573.28, 220.4, 590.8073 ], "text": "8,065,994", "html_text": "8,065,994", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 573.28, 316.92, 590.8073 ], "text": "8,060,000", "html_text": "8,060,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 573.28, 413.44, 590.8073 ], "text": "8,918,700", "html_text": "8,918,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 573.28, 509.96, 590.8073 ], "text": "8,740,800", "html_text": "8,740,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 573.28, 606.48, 590.8073 ], "text": "8,890,500", "html_text": "8,890,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 555.7527, 606.48, 573.28 ], "cells": [ { "location": [ 27.36, 555.7527, 123.88, 573.28 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 555.7527, 220.4, 573.28 ], "text": "8,066,021", "html_text": "8,066,021", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 555.7527, 316.92, 573.28 ], "text": "8,098,265", "html_text": "8,098,265", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 555.7527, 413.44, 573.28 ], "text": "9,001,600", "html_text": "9,001,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 555.7527, 509.96, 573.28 ], "text": "8,740,800", "html_text": "8,740,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 555.7527, 606.48, 573.28 ], "text": "8,890,500", "html_text": "8,890,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 538.2255, 606.48, 555.7527 ], "cells": [ { "location": [ 27.36, 538.2255, 123.88, 555.7527 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 538.2255, 220.4, 555.7527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 538.2255, 316.92, 555.7527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 538.2255, 413.44, 555.7527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 538.2255, 509.96, 555.7527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 538.2255, 606.48, 555.7527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 520.6982, 606.48, 538.2255 ], "cells": [ { "location": [ 27.36, 520.6982, 123.88, 538.2255 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 520.6982, 220.4, 538.2255 ], "text": "(33,365)", "html_text": "(33,365)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 520.6982, 316.92, 538.2255 ], "text": "(17,672)", "html_text": "(17,672)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 520.6982, 413.44, 538.2255 ], "text": "(73,700)", "html_text": "(73,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 520.6982, 509.96, 538.2255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 520.6982, 606.48, 538.2255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 503.1709, 606.48, 520.6982 ], "cells": [ { "location": [ 27.36, 503.1709, 123.88, 520.6982 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 503.1709, 220.4, 520.6982 ], "text": "2,928,891", "html_text": "2,928,891", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 503.1709, 316.92, 520.6982 ], "text": "4,004,909", "html_text": "4,004,909", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 503.1709, 413.44, 520.6982 ], "text": "4,306,600", "html_text": "4,306,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 503.1709, 509.96, 520.6982 ], "text": "4,181,500", "html_text": "4,181,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 503.1709, 606.48, 520.6982 ], "text": "4,273,000", "html_text": "4,273,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 485.6436, 606.48, 503.1709 ], "cells": [ { "location": [ 27.36, 485.6436, 123.88, 503.1709 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 485.6436, 220.4, 503.1709 ], "text": "2,895,527", "html_text": "2,895,527", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 485.6436, 316.92, 503.1709 ], "text": "3,987,237", "html_text": "3,987,237", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 485.6436, 413.44, 503.1709 ], "text": "4,232,900", "html_text": "4,232,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 485.6436, 509.96, 503.1709 ], "text": "4,181,500", "html_text": "4,181,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 485.6436, 606.48, 503.1709 ], "text": "4,273,000", "html_text": "4,273,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 468.1164, 606.48, 485.6436 ], "cells": [ { "location": [ 27.36, 468.1164, 123.88, 485.6436 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 468.1164, 220.4, 485.6436 ], "text": "12,930,947", "html_text": "12,930,947", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 468.1164, 316.92, 485.6436 ], "text": "13,916,602", "html_text": "13,916,602", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 468.1164, 413.44, 485.6436 ], "text": "15,108,400", "html_text": "15,108,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 468.1164, 509.96, 485.6436 ], "text": "14,599,800", "html_text": "14,599,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 468.1164, 606.48, 485.6436 ], "text": "14,877,100", "html_text": "14,877,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 450.5891, 606.48, 468.1164 ], "cells": [ { "location": [ 27.36, 450.5891, 123.88, 468.1164 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 450.5891, 220.4, 468.1164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 450.5891, 316.92, 468.1164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 450.5891, 413.44, 468.1164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 450.5891, 509.96, 468.1164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 450.5891, 606.48, 468.1164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 433.0618, 606.48, 450.5891 ], "cells": [ { "location": [ 27.36, 433.0618, 123.88, 450.5891 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 433.0618, 220.4, 450.5891 ], "text": "11,012,942", "html_text": "11,012,942", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 433.0618, 316.92, 450.5891 ], "text": "11,921,170", "html_text": "11,921,170", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 433.0618, 413.44, 450.5891 ], "text": "13,287,600", "html_text": "13,287,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 433.0618, 509.96, 450.5891 ], "text": "12,779,000", "html_text": "12,779,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 433.0618, 606.48, 450.5891 ], "text": "13,056,600", "html_text": "13,056,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 415.5345, 606.48, 433.0618 ], "cells": [ { "location": [ 27.36, 415.5345, 123.88, 433.0618 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 415.5345, 220.4, 433.0618 ], "text": "1,623,960", "html_text": "1,623,960", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 415.5345, 316.92, 433.0618 ], "text": "1,760,230", "html_text": "1,760,230", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 415.5345, 413.44, 433.0618 ], "text": "1,604,700", "html_text": "1,604,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 415.5345, 509.96, 433.0618 ], "text": "1,604,700", "html_text": "1,604,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 415.5345, 606.48, 433.0618 ], "text": "1,604,400", "html_text": "1,604,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 398.0073, 606.48, 415.5345 ], "cells": [ { "location": [ 27.36, 398.0073, 123.88, 415.5345 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 398.0073, 220.4, 415.5345 ], "text": "239,575", "html_text": "239,575", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 398.0073, 316.92, 415.5345 ], "text": "226,005", "html_text": "226,005", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 398.0073, 413.44, 415.5345 ], "text": "216,100", "html_text": "216,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 398.0073, 509.96, 415.5345 ], "text": "216,100", "html_text": "216,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 398.0073, 606.48, 415.5345 ], "text": "216,100", "html_text": "216,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 380.48, 606.48, 398.0073 ], "cells": [ { "location": [ 27.36, 380.48, 123.88, 398.0073 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 380.48, 220.4, 398.0073 ], "text": "33,937", "html_text": "33,937", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 380.48, 316.92, 398.0073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 380.48, 413.44, 398.0073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 380.48, 509.96, 398.0073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 380.48, 606.48, 398.0073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 362.9527, 606.48, 380.48 ], "cells": [ { "location": [ 27.36, 362.9527, 123.88, 380.48 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 362.9527, 220.4, 380.48 ], "text": "12,910,414", "html_text": "12,910,414", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 362.9527, 316.92, 380.48 ], "text": "13,907,404", "html_text": "13,907,404", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 362.9527, 413.44, 380.48 ], "text": "15,108,400", "html_text": "15,108,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 362.9527, 509.96, 380.48 ], "text": "14,599,800", "html_text": "14,599,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 362.9527, 606.48, 380.48 ], "text": "14,877,100", "html_text": "14,877,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 345.4255, 606.48, 362.9527 ], "cells": [ { "location": [ 27.36, 345.4255, 123.88, 362.9527 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 345.4255, 220.4, 362.9527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 345.4255, 316.92, 362.9527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 345.4255, 413.44, 362.9527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 345.4255, 509.96, 362.9527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 345.4255, 606.48, 362.9527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 327.8982, 606.48, 345.4255 ], "cells": [ { "location": [ 27.36, 327.8982, 123.88, 345.4255 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 327.8982, 220.4, 345.4255 ], "text": "1,969,400", "html_text": "1,969,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 327.8982, 316.92, 345.4255 ], "text": "1,831,100", "html_text": "1,831,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 327.8982, 413.44, 345.4255 ], "text": "1,873,900", "html_text": "1,873,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 327.8982, 509.96, 345.4255 ], "text": "1,677,500", "html_text": "1,677,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 327.8982, 606.48, 345.4255 ], "text": "1,713,600", "html_text": "1,713,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.36, 310.3709, 606.48, 327.8982 ], "cells": [ { "location": [ 27.36, 310.3709, 123.88, 327.8982 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 310.3709, 220.4, 327.8982 ], "text": "8,027,816", "html_text": "8,027,816", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 310.3709, 316.92, 327.8982 ], "text": "8,015,328", "html_text": "8,015,328", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 310.3709, 413.44, 327.8982 ], "text": "9,001,600", "html_text": "9,001,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 310.3709, 509.96, 327.8982 ], "text": "8,740,800", "html_text": "8,740,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 310.3709, 606.48, 327.8982 ], "text": "8,890,500", "html_text": "8,890,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.36, 292.8436, 606.48, 310.3709 ], "cells": [ { "location": [ 27.36, 292.8436, 123.88, 310.3709 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 292.8436, 220.4, 310.3709 ], "text": "2,913,199", "html_text": "2,913,199", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 292.8436, 316.92, 310.3709 ], "text": "4,060,976", "html_text": "4,060,976", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 292.8436, 413.44, 310.3709 ], "text": "4,232,900", "html_text": "4,232,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 292.8436, 509.96, 310.3709 ], "text": "4,181,500", "html_text": "4,181,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 292.8436, 606.48, 310.3709 ], "text": "4,273,000", "html_text": "4,273,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.36, 275.3164, 606.48, 292.8436 ], "cells": [ { "location": [ 27.36, 275.3164, 123.88, 292.8436 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 275.3164, 220.4, 292.8436 ], "text": "12,910,414", "html_text": "12,910,414", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 275.3164, 316.92, 292.8436 ], "text": "13,907,404", "html_text": "13,907,404", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 275.3164, 413.44, 292.8436 ], "text": "15,108,400", "html_text": "15,108,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 275.3164, 509.96, 292.8436 ], "text": "14,599,800", "html_text": "14,599,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 275.3164, 606.48, 292.8436 ], "text": "14,877,100", "html_text": "14,877,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.36, 257.7891, 606.48, 275.3164 ], "cells": [ { "location": [ 27.36, 257.7891, 123.88, 275.3164 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 257.7891, 220.4, 275.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 257.7891, 316.92, 275.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 257.7891, 413.44, 275.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 257.7891, 509.96, 275.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 257.7891, 606.48, 275.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.36, 240.2618, 606.48, 257.7891 ], "cells": [ { "location": [ 27.36, 240.2618, 123.88, 257.7891 ], "text": "Wages & Hours", "html_text": "Wages & Hours", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 240.2618, 220.4, 257.7891 ], "text": "1,969,400", "html_text": "1,969,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 240.2618, 316.92, 257.7891 ], "text": "1,831,100", "html_text": "1,831,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 240.2618, 413.44, 257.7891 ], "text": "1,873,900", "html_text": "1,873,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 240.2618, 509.96, 257.7891 ], "text": "1,677,500", "html_text": "1,677,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 240.2618, 606.48, 257.7891 ], "text": "1,713,600", "html_text": "1,713,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.36, 222.7345, 606.48, 240.2618 ], "cells": [ { "location": [ 27.36, 222.7345, 123.88, 240.2618 ], "text": "Occupational Safety and Health", "html_text": "Occupational Safety and Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 222.7345, 220.4, 240.2618 ], "text": "10,288,563", "html_text": "10,288,563", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 222.7345, 316.92, 240.2618 ], "text": "11,507,013", "html_text": "11,507,013", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 222.7345, 413.44, 240.2618 ], "text": "12,446,000", "html_text": "12,446,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 222.7345, 509.96, 240.2618 ], "text": "12,163,600", "html_text": "12,163,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 222.7345, 606.48, 240.2618 ], "text": "12,394,300", "html_text": "12,394,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.36, 205.2073, 606.48, 222.7345 ], "cells": [ { "location": [ 27.36, 205.2073, 123.88, 222.7345 ], "text": "Commissioner's Office", "html_text": "Commissioner's Office", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 205.2073, 220.4, 222.7345 ], "text": "652,452", "html_text": "652,452", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 205.2073, 316.92, 222.7345 ], "text": "569,291", "html_text": "569,291", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 205.2073, 413.44, 222.7345 ], "text": "788,500", "html_text": "788,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 205.2073, 509.96, 222.7345 ], "text": "758,700", "html_text": "758,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 205.2073, 606.48, 222.7345 ], "text": "769,200", "html_text": "769,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.36, 187.68, 606.48, 205.2073 ], "cells": [ { "location": [ 27.36, 187.68, 123.88, 205.2073 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 187.68, 220.4, 205.2073 ], "text": "12,910,414", "html_text": "12,910,414", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 187.68, 316.92, 205.2073 ], "text": "13,907,404", "html_text": "13,907,404", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 187.68, 413.44, 205.2073 ], "text": "15,108,400", "html_text": "15,108,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 187.68, 509.96, 205.2073 ], "text": "14,599,800", "html_text": "14,599,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 187.68, 606.48, 205.2073 ], "text": "14,877,100", "html_text": "14,877,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 33, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 134, "type": "TEXT", "location": { "l": 25.44, "t": 177.36, "r": 599.52, "b": 126.96 }, "text": "The Department of Workplace Standards (DWS) operates under the authority of KRS Chapters 336, 337, 338, 339, 342, and 388. The Department is comprised of the Division of Wages and Hours, Division of Occupational Safety and Health Compliance, and the Division of Occupational Safety and Health Education and Training.", "reading_order": 1 }, { "page": 134, "type": "TEXT", "location": { "l": 25.92, "t": 121.44, "r": 508.8, "b": 106.32 }, "text": "The Commissioner's Office serves as the oversight unit for all programs and functions assigned to the DWS.", "reading_order": 2 }, { "page": 134, "type": "TEXT", "location": { "l": 24.96, "t": 99.36, "r": 600.48, "b": 60 }, "text": "The Division of Occupational Safety and Health Compliance ensures that employers are preventing hazards to the safety and health of all employees arising from exposure to harmful conditions and practices in the work environment. Penalties collected by the Division are directed to the General Fund.", "reading_order": 3 }, { "page": 134, "type": "TEXT", "location": { "l": 309.12, "t": 18.96, "r": 324.96, "b": 9.12 }, "text": "122", "reading_order": 4 } ] }, { "page": 135, "items": [ { "page": 135, "type": "TEXT", "location": { "l": 26.16, "t": 765.36, "r": 601.68, "b": 715.92 }, "text": "The Division of Occupational Safety and Health Education and Training promotes voluntary compliance with the Kentucky Occupational Safety and Health rules and regulations by providing training, on-site consultations, technical data, and technical and informational materials. The Division also gathers and monitors statistical data concerning job injuries and illnesses, and acts as a liaison between the Cabinet and the Kentucky Occupational Safety and Health Standards Board.", "reading_order": 0 }, { "page": 135, "type": "TEXT", "location": { "l": 26.16, "t": 707.04, "r": 600.48, "b": 682.32 }, "text": "The Division of Wages and Hours is responsible for enforcing areas of Kentucky labor laws including Kentucky Right-to-Work Act, minimum wage, overtime, prevailing wage, child labor, wage discrimination based on sex.", "reading_order": 1 }, { "page": 135, "type": "TEXT", "location": { "l": 25.68, "t": 673.44, "r": 597.84, "b": 636.24 }, "text": "The Department of Workplace Standards is funded with restricted agency receipts garnered through the Workers' Compensation Funding Commission under the authority of KRS 342; federal funding received from the U.S. Department of Labor, Occupational Safety and Health Administration; and General Fund dollars that support only the Division of Wages and Hours.", "reading_order": 2 }, { "page": 135, "type": "TITLE", "location": { "l": 26.88, "t": 627.12, "r": 59.76, "b": 614.4 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 135, "type": "TEXT", "location": { "l": 26.88, "t": 605.28, "r": 601.92, "b": 568.56 }, "text": "The Governor's budget includes additional funding in the amount of $196,700 in fiscal year 2027 and $403,900 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $25,600 and $52,500, respectively.", "reading_order": 4 }, { "page": 135, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.96, "b": 9.12 }, "text": "123", "reading_order": 5 } ] }, { "page": 136, "items": [ { "page": 136, "type": "TABLE", "location": { "l": 25.92, "t": 774.48, "r": 605.76, "b": 402.48 }, "text": "
Education and Labor Workers' Claims
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward111,95220,18611,000
Current Receipts344,851430,866315,000315,000315,000
Non-Revenue Receipts49,581,17247,945,49162,904,30062,269,40062,652,500
Total Restricted Funds50,037,97548,396,54463,230,30062,584,40062,967,500
TOTAL SOURCE OF FUNDS50,037,97548,396,54463,230,30062,584,40062,967,500
EXPENDITURES BY CLASS
Personnel Costs18,085,45118,715,76019,376,80018,725,20019,108,300
Operating Expenses2,044,1822,064,0933,155,5003,180,5003,180,500
Grants Loans Benefits29,822,20727,605,77440,698,00040,678,70040,678,700
Capital Outlay65,950
TOTAL EXPENDITURES50,017,78948,385,62763,230,30062,584,40062,967,500
EXPENDITURES BY FUND SOURCE
Restricted Funds50,017,78948,385,62763,230,30062,584,40062,967,500
TOTAL EXPENDITURES50,017,78948,385,62763,230,30062,584,40062,967,500
EXPENDITURES BY UNIT
Workers' Claims50,017,78948,385,62763,230,30062,584,40062,967,500
TOTAL EXPENDITURES50,017,78948,385,62763,230,30062,584,40062,967,500
", "rows": [ { "row_index": 0, "location": [ 25.92, 756.7657, 605.76, 774.48 ], "cells": [ { "location": [ 25.92, 756.7657, 122.56, 774.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 756.7657, 605.76, 774.48 ], "text": "Education and Labor Workers' Claims", "html_text": "Education and Labor Workers' Claims", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.92, 739.0514, 605.76, 756.7657 ], "cells": [ { "location": [ 25.92, 739.0514, 122.56, 756.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 739.0514, 219.2, 756.7657 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 739.0514, 315.84, 756.7657 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 739.0514, 412.48, 756.7657 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 739.0514, 509.12, 756.7657 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 739.0514, 605.76, 756.7657 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.92, 721.3371, 605.76, 739.0514 ], "cells": [ { "location": [ 25.92, 721.3371, 122.56, 739.0514 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 721.3371, 219.2, 739.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 721.3371, 315.84, 739.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 721.3371, 412.48, 739.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 721.3371, 509.12, 739.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 721.3371, 605.76, 739.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.92, 703.6229, 605.76, 721.3371 ], "cells": [ { "location": [ 25.92, 703.6229, 122.56, 721.3371 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 703.6229, 219.2, 721.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 703.6229, 315.84, 721.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 703.6229, 412.48, 721.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 703.6229, 509.12, 721.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 703.6229, 605.76, 721.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.92, 685.9086, 605.76, 703.6229 ], "cells": [ { "location": [ 25.92, 685.9086, 122.56, 703.6229 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 685.9086, 219.2, 703.6229 ], "text": "111,952", "html_text": "111,952", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 685.9086, 315.84, 703.6229 ], "text": "20,186", "html_text": "20,186", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 685.9086, 412.48, 703.6229 ], "text": "11,000", "html_text": "11,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 685.9086, 509.12, 703.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 685.9086, 605.76, 703.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.92, 668.1943, 605.76, 685.9086 ], "cells": [ { "location": [ 25.92, 668.1943, 122.56, 685.9086 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 668.1943, 219.2, 685.9086 ], "text": "344,851", "html_text": "344,851", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 668.1943, 315.84, 685.9086 ], "text": "430,866", "html_text": "430,866", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 668.1943, 412.48, 685.9086 ], "text": "315,000", "html_text": "315,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 668.1943, 509.12, 685.9086 ], "text": "315,000", "html_text": "315,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 668.1943, 605.76, 685.9086 ], "text": "315,000", "html_text": "315,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.92, 650.48, 605.76, 668.1943 ], "cells": [ { "location": [ 25.92, 650.48, 122.56, 668.1943 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 650.48, 219.2, 668.1943 ], "text": "49,581,172", "html_text": "49,581,172", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 650.48, 315.84, 668.1943 ], "text": "47,945,491", "html_text": "47,945,491", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 650.48, 412.48, 668.1943 ], "text": "62,904,300", "html_text": "62,904,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 650.48, 509.12, 668.1943 ], "text": "62,269,400", "html_text": "62,269,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 650.48, 605.76, 668.1943 ], "text": "62,652,500", "html_text": "62,652,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.92, 632.7657, 605.76, 650.48 ], "cells": [ { "location": [ 25.92, 632.7657, 122.56, 650.48 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 632.7657, 219.2, 650.48 ], "text": "50,037,975", "html_text": "50,037,975", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 632.7657, 315.84, 650.48 ], "text": "48,396,544", "html_text": "48,396,544", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 632.7657, 412.48, 650.48 ], "text": "63,230,300", "html_text": "63,230,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 632.7657, 509.12, 650.48 ], "text": "62,584,400", "html_text": "62,584,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 632.7657, 605.76, 650.48 ], "text": "62,967,500", "html_text": "62,967,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.92, 615.0514, 605.76, 632.7657 ], "cells": [ { "location": [ 25.92, 615.0514, 122.56, 632.7657 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 615.0514, 219.2, 632.7657 ], "text": "50,037,975", "html_text": "50,037,975", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 615.0514, 315.84, 632.7657 ], "text": "48,396,544", "html_text": "48,396,544", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 615.0514, 412.48, 632.7657 ], "text": "63,230,300", "html_text": "63,230,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 615.0514, 509.12, 632.7657 ], "text": "62,584,400", "html_text": "62,584,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 615.0514, 605.76, 632.7657 ], "text": "62,967,500", "html_text": "62,967,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.92, 597.3371, 605.76, 615.0514 ], "cells": [ { "location": [ 25.92, 597.3371, 122.56, 615.0514 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 597.3371, 219.2, 615.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 597.3371, 315.84, 615.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 597.3371, 412.48, 615.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 597.3371, 509.12, 615.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 597.3371, 605.76, 615.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.92, 579.6229, 605.76, 597.3371 ], "cells": [ { "location": [ 25.92, 579.6229, 122.56, 597.3371 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 579.6229, 219.2, 597.3371 ], "text": "18,085,451", "html_text": "18,085,451", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 579.6229, 315.84, 597.3371 ], "text": "18,715,760", "html_text": "18,715,760", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 579.6229, 412.48, 597.3371 ], "text": "19,376,800", "html_text": "19,376,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 579.6229, 509.12, 597.3371 ], "text": "18,725,200", "html_text": "18,725,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 579.6229, 605.76, 597.3371 ], "text": "19,108,300", "html_text": "19,108,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.92, 561.9086, 605.76, 579.6229 ], "cells": [ { "location": [ 25.92, 561.9086, 122.56, 579.6229 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 561.9086, 219.2, 579.6229 ], "text": "2,044,182", "html_text": "2,044,182", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 561.9086, 315.84, 579.6229 ], "text": "2,064,093", "html_text": "2,064,093", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 561.9086, 412.48, 579.6229 ], "text": "3,155,500", "html_text": "3,155,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 561.9086, 509.12, 579.6229 ], "text": "3,180,500", "html_text": "3,180,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 561.9086, 605.76, 579.6229 ], "text": "3,180,500", "html_text": "3,180,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.92, 544.1943, 605.76, 561.9086 ], "cells": [ { "location": [ 25.92, 544.1943, 122.56, 561.9086 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 544.1943, 219.2, 561.9086 ], "text": "29,822,207", "html_text": "29,822,207", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 544.1943, 315.84, 561.9086 ], "text": "27,605,774", "html_text": "27,605,774", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 544.1943, 412.48, 561.9086 ], "text": "40,698,000", "html_text": "40,698,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 544.1943, 509.12, 561.9086 ], "text": "40,678,700", "html_text": "40,678,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 544.1943, 605.76, 561.9086 ], "text": "40,678,700", "html_text": "40,678,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.92, 526.48, 605.76, 544.1943 ], "cells": [ { "location": [ 25.92, 526.48, 122.56, 544.1943 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 526.48, 219.2, 544.1943 ], "text": "65,950", "html_text": "65,950", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 526.48, 315.84, 544.1943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 526.48, 412.48, 544.1943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 526.48, 509.12, 544.1943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 526.48, 605.76, 544.1943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.92, 508.7657, 605.76, 526.48 ], "cells": [ { "location": [ 25.92, 508.7657, 122.56, 526.48 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 508.7657, 219.2, 526.48 ], "text": "50,017,789", "html_text": "50,017,789", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 508.7657, 315.84, 526.48 ], "text": "48,385,627", "html_text": "48,385,627", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 508.7657, 412.48, 526.48 ], "text": "63,230,300", "html_text": "63,230,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 508.7657, 509.12, 526.48 ], "text": "62,584,400", "html_text": "62,584,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 508.7657, 605.76, 526.48 ], "text": "62,967,500", "html_text": "62,967,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.92, 491.0514, 605.76, 508.7657 ], "cells": [ { "location": [ 25.92, 491.0514, 122.56, 508.7657 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 491.0514, 219.2, 508.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 491.0514, 315.84, 508.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 491.0514, 412.48, 508.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 491.0514, 509.12, 508.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 491.0514, 605.76, 508.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.92, 473.3371, 605.76, 491.0514 ], "cells": [ { "location": [ 25.92, 473.3371, 122.56, 491.0514 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 473.3371, 219.2, 491.0514 ], "text": "50,017,789", "html_text": "50,017,789", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 473.3371, 315.84, 491.0514 ], "text": "48,385,627", "html_text": "48,385,627", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 473.3371, 412.48, 491.0514 ], "text": "63,230,300", "html_text": "63,230,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 473.3371, 509.12, 491.0514 ], "text": "62,584,400", "html_text": "62,584,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 473.3371, 605.76, 491.0514 ], "text": "62,967,500", "html_text": "62,967,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.92, 455.6229, 605.76, 473.3371 ], "cells": [ { "location": [ 25.92, 455.6229, 122.56, 473.3371 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 455.6229, 219.2, 473.3371 ], "text": "50,017,789", "html_text": "50,017,789", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 455.6229, 315.84, 473.3371 ], "text": "48,385,627", "html_text": "48,385,627", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 455.6229, 412.48, 473.3371 ], "text": "63,230,300", "html_text": "63,230,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 455.6229, 509.12, 473.3371 ], "text": "62,584,400", "html_text": "62,584,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 455.6229, 605.76, 473.3371 ], "text": "62,967,500", "html_text": "62,967,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.92, 437.9086, 605.76, 455.6229 ], "cells": [ { "location": [ 25.92, 437.9086, 122.56, 455.6229 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 437.9086, 219.2, 455.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 437.9086, 315.84, 455.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 437.9086, 412.48, 455.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 437.9086, 509.12, 455.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 437.9086, 605.76, 455.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.92, 420.1943, 605.76, 437.9086 ], "cells": [ { "location": [ 25.92, 420.1943, 122.56, 437.9086 ], "text": "Workers' Claims", "html_text": "Workers' Claims", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 420.1943, 219.2, 437.9086 ], "text": "50,017,789", "html_text": "50,017,789", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 420.1943, 315.84, 437.9086 ], "text": "48,385,627", "html_text": "48,385,627", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 420.1943, 412.48, 437.9086 ], "text": "63,230,300", "html_text": "63,230,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 420.1943, 509.12, 437.9086 ], "text": "62,584,400", "html_text": "62,584,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 420.1943, 605.76, 437.9086 ], "text": "62,967,500", "html_text": "62,967,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.92, 402.48, 605.76, 420.1943 ], "cells": [ { "location": [ 25.92, 402.48, 122.56, 420.1943 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 402.48, 219.2, 420.1943 ], "text": "50,017,789", "html_text": "50,017,789", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 402.48, 315.84, 420.1943 ], "text": "48,385,627", "html_text": "48,385,627", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 402.48, 412.48, 420.1943 ], "text": "63,230,300", "html_text": "63,230,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 402.48, 509.12, 420.1943 ], "text": "62,584,400", "html_text": "62,584,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.12, 402.48, 605.76, 420.1943 ], "text": "62,967,500", "html_text": "62,967,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 21, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 136, "type": "TEXT", "location": { "l": 25.92, "t": 390.72, "r": 604.32, "b": 352.8 }, "text": "The Department of Workers' Claims operates under the authority of KRS Chapters 12, 336, and 342. The Department enforces statutes with regard to workers' compensation coverage for Kentucky's 2.1 million employees, administers workers' compensation claims and ensures that employers comply with the insurance, self-insurance, and rehabilitation provisions in KRS Chapter 342.", "reading_order": 1 }, { "page": 136, "type": "TEXT", "location": { "l": 25.92, "t": 344.88, "r": 606.48, "b": 294.96 }, "text": "The Department of Workers' Claims is managed by the Commissioner's office. The Department is comprised of four divisions: Division of Specialist and Medical Services, Division of Claims Processing, Division of Security and Compliance, and the Division of Workers' Compensation Funds. The Office of Administrative Law Judges and the Workers' Compensation Board are attached to the Department.", "reading_order": 2 }, { "page": 136, "type": "TEXT", "location": { "l": 25.68, "t": 286.56, "r": 606.72, "b": 236.88 }, "text": "Division of Security and Compliance regulates individual entities that are approved to self-insure and ensure that sufficient coverage or assets are maintained to pay claims. The Division of Specialists and Medical Services focuses on constituent services to provide services to employees, employers, insurance carriers, and medical providers to assist in claiming Division of Claims Processing handles review and docket assignment for filed claims.", "reading_order": 3 }, { "page": 136, "type": "TEXT", "location": { "l": 25.68, "t": 228.96, "r": 598.56, "b": 203.04 }, "text": "Division of Workers' Compensation Funds is responsible for the administration and legal representation for the Special Fund and the maintenance of records regarding the payment of workers' compensation injury claims.", "reading_order": 4 }, { "page": 136, "type": "TEXT", "location": { "l": 25.68, "t": 194.4, "r": 586.56, "b": 157.44 }, "text": "The Workers' Compensation Board is attached to the Department for administrative purposes. The Board rules on appeals of decisions rendered by administrative law judges in the Kentucky Workers Claims' and Compensation system pursuant to KRS 342.213 and KRS 342.285. The board consists of three members appointed by the Governor to four-year terms.", "reading_order": 5 }, { "page": 136, "type": "TEXT", "location": { "l": 25.68, "t": 148.8, "r": 598.8, "b": 122.64 }, "text": "The Office of Administrative Law Judges conducts hearings; supervises the presentation of evidence and renders final decisions, orders or awards regarding workers' compensation claims.", "reading_order": 6 }, { "page": 136, "type": "TEXT", "location": { "l": 25.68, "t": 114.72, "r": 577.2, "b": 89.04 }, "text": "Funding for the Department of Workers' Claims is provided by the Kentucky Workers' Compensation Funding Commission's special assessments imposed upon workers' compensation premiums paid by employers and self-insureds.", "reading_order": 7 }, { "page": 136, "type": "TITLE", "location": { "l": 26.88, "t": 80.64, "r": 60, "b": 67.68 }, "text": "Policy", "reading_order": 8, "level": 2 }, { "page": 136, "type": "TEXT", "location": { "l": 25.68, "t": 59.04, "r": 603.12, "b": 33.12 }, "text": "The Governor's budget includes additional funding in the amount of $281,100 in fiscal year 2027 and $577,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 9 }, { "page": 136, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.72, "b": 9.36 }, "text": "124", "reading_order": 10 } ] }, { "page": 137, "items": [ { "page": 137, "type": "TEXT", "location": { "l": 187.68, "t": 765.84, "r": 443.52, "b": 741.12 }, "text": "Education and Labor\nOccupational Safety and Health Review Commission", "reading_order": 0 }, { "page": 137, "type": "TABLE", "location": { "l": 28.08, "t": 752.16, "r": 605.52, "b": 433.68 }, "text": "
Occupational Safety and Health Review Commission
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward46,243200
Non-Revenue Receipts577,510675,890822,000807,800819,300
Total Restricted Funds623,752675,890822,200807,800819,300
TOTAL SOURCE OF FUNDS623,752675,890822,200807,800819,300
EXPENDITURES BY CLASS
Personnel Costs586,898634,474783,000766,900778,400
Operating Expenses36,85441,17239,20040,90040,900
TOTAL EXPENDITURES623,752675,646822,200807,800819,300
EXPENDITURES BY FUND SOURCE
Restricted Funds623,752675,646822,200807,800819,300
TOTAL EXPENDITURES623,752675,646822,200807,800819,300
EXPENDITURES BY UNIT
Occupational Safety and Health Review Commission623,752675,646822,200807,800819,300
TOTAL EXPENDITURES623,752675,646822,200807,800819,300
", "rows": [ { "row_index": 0, "location": [ 28.08, 734.4667, 605.52, 752.16 ], "cells": [ { "location": [ 28.08, 734.4667, 124.32, 752.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 734.4667, 605.52, 752.16 ], "text": "Occupational Safety and Health Review Commission", "html_text": "Occupational Safety and Health Review Commission", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 716.7733, 605.52, 734.4667 ], "cells": [ { "location": [ 28.08, 716.7733, 124.32, 734.4667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 716.7733, 220.56, 734.4667 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 716.7733, 316.8, 734.4667 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 716.7733, 413.04, 734.4667 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 716.7733, 509.28, 734.4667 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 716.7733, 605.52, 734.4667 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 699.08, 605.52, 716.7733 ], "cells": [ { "location": [ 28.08, 699.08, 124.32, 716.7733 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 699.08, 220.56, 716.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 699.08, 316.8, 716.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 699.08, 413.04, 716.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 699.08, 509.28, 716.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 699.08, 605.52, 716.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 681.3867, 605.52, 699.08 ], "cells": [ { "location": [ 28.08, 681.3867, 124.32, 699.08 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 681.3867, 220.56, 699.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 681.3867, 316.8, 699.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 681.3867, 413.04, 699.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 681.3867, 509.28, 699.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 681.3867, 605.52, 699.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 663.6933, 605.52, 681.3867 ], "cells": [ { "location": [ 28.08, 663.6933, 124.32, 681.3867 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 663.6933, 220.56, 681.3867 ], "text": "46,243", "html_text": "46,243", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 663.6933, 316.8, 681.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 663.6933, 413.04, 681.3867 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 663.6933, 509.28, 681.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 663.6933, 605.52, 681.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 646, 605.52, 663.6933 ], "cells": [ { "location": [ 28.08, 646, 124.32, 663.6933 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 646, 220.56, 663.6933 ], "text": "577,510", "html_text": "577,510", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 646, 316.8, 663.6933 ], "text": "675,890", "html_text": "675,890", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 646, 413.04, 663.6933 ], "text": "822,000", "html_text": "822,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 646, 509.28, 663.6933 ], "text": "807,800", "html_text": "807,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 646, 605.52, 663.6933 ], "text": "819,300", "html_text": "819,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 628.3067, 605.52, 646 ], "cells": [ { "location": [ 28.08, 628.3067, 124.32, 646 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 628.3067, 220.56, 646 ], "text": "623,752", "html_text": "623,752", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 628.3067, 316.8, 646 ], "text": "675,890", "html_text": "675,890", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 628.3067, 413.04, 646 ], "text": "822,200", "html_text": "822,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 628.3067, 509.28, 646 ], "text": "807,800", "html_text": "807,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 628.3067, 605.52, 646 ], "text": "819,300", "html_text": "819,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 610.6133, 605.52, 628.3067 ], "cells": [ { "location": [ 28.08, 610.6133, 124.32, 628.3067 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 610.6133, 220.56, 628.3067 ], "text": "623,752", "html_text": "623,752", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 610.6133, 316.8, 628.3067 ], "text": "675,890", "html_text": "675,890", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 610.6133, 413.04, 628.3067 ], "text": "822,200", "html_text": "822,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 610.6133, 509.28, 628.3067 ], "text": "807,800", "html_text": "807,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 610.6133, 605.52, 628.3067 ], "text": "819,300", "html_text": "819,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 592.92, 605.52, 610.6133 ], "cells": [ { "location": [ 28.08, 592.92, 124.32, 610.6133 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 592.92, 220.56, 610.6133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 592.92, 316.8, 610.6133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 592.92, 413.04, 610.6133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 592.92, 509.28, 610.6133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 592.92, 605.52, 610.6133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 575.2267, 605.52, 592.92 ], "cells": [ { "location": [ 28.08, 575.2267, 124.32, 592.92 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 575.2267, 220.56, 592.92 ], "text": "586,898", "html_text": "586,898", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 575.2267, 316.8, 592.92 ], "text": "634,474", "html_text": "634,474", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 575.2267, 413.04, 592.92 ], "text": "783,000", "html_text": "783,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 575.2267, 509.28, 592.92 ], "text": "766,900", "html_text": "766,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 575.2267, 605.52, 592.92 ], "text": "778,400", "html_text": "778,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 557.5333, 605.52, 575.2267 ], "cells": [ { "location": [ 28.08, 557.5333, 124.32, 575.2267 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 557.5333, 220.56, 575.2267 ], "text": "36,854", "html_text": "36,854", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 557.5333, 316.8, 575.2267 ], "text": "41,172", "html_text": "41,172", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 557.5333, 413.04, 575.2267 ], "text": "39,200", "html_text": "39,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 557.5333, 509.28, 575.2267 ], "text": "40,900", "html_text": "40,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 557.5333, 605.52, 575.2267 ], "text": "40,900", "html_text": "40,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 539.84, 605.52, 557.5333 ], "cells": [ { "location": [ 28.08, 539.84, 124.32, 557.5333 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 539.84, 220.56, 557.5333 ], "text": "623,752", "html_text": "623,752", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 539.84, 316.8, 557.5333 ], "text": "675,646", "html_text": "675,646", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 539.84, 413.04, 557.5333 ], "text": "822,200", "html_text": "822,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 539.84, 509.28, 557.5333 ], "text": "807,800", "html_text": "807,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 539.84, 605.52, 557.5333 ], "text": "819,300", "html_text": "819,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 522.1467, 605.52, 539.84 ], "cells": [ { "location": [ 28.08, 522.1467, 124.32, 539.84 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 522.1467, 220.56, 539.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 522.1467, 316.8, 539.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 522.1467, 413.04, 539.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 522.1467, 509.28, 539.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 522.1467, 605.52, 539.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 504.4533, 605.52, 522.1467 ], "cells": [ { "location": [ 28.08, 504.4533, 124.32, 522.1467 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 504.4533, 220.56, 522.1467 ], "text": "623,752", "html_text": "623,752", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 504.4533, 316.8, 522.1467 ], "text": "675,646", "html_text": "675,646", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 504.4533, 413.04, 522.1467 ], "text": "822,200", "html_text": "822,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 504.4533, 509.28, 522.1467 ], "text": "807,800", "html_text": "807,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 504.4533, 605.52, 522.1467 ], "text": "819,300", "html_text": "819,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 486.76, 605.52, 504.4533 ], "cells": [ { "location": [ 28.08, 486.76, 124.32, 504.4533 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 486.76, 220.56, 504.4533 ], "text": "623,752", "html_text": "623,752", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 486.76, 316.8, 504.4533 ], "text": "675,646", "html_text": "675,646", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 486.76, 413.04, 504.4533 ], "text": "822,200", "html_text": "822,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 486.76, 509.28, 504.4533 ], "text": "807,800", "html_text": "807,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 486.76, 605.52, 504.4533 ], "text": "819,300", "html_text": "819,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 469.0667, 605.52, 486.76 ], "cells": [ { "location": [ 28.08, 469.0667, 124.32, 486.76 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 469.0667, 220.56, 486.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 469.0667, 316.8, 486.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 469.0667, 413.04, 486.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 469.0667, 509.28, 486.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 469.0667, 605.52, 486.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 451.3733, 605.52, 469.0667 ], "cells": [ { "location": [ 28.08, 451.3733, 124.32, 469.0667 ], "text": "Occupational Safety and Health Review Commission", "html_text": "Occupational Safety and Health Review Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 451.3733, 220.56, 469.0667 ], "text": "623,752", "html_text": "623,752", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 451.3733, 316.8, 469.0667 ], "text": "675,646", "html_text": "675,646", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 451.3733, 413.04, 469.0667 ], "text": "822,200", "html_text": "822,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 451.3733, 509.28, 469.0667 ], "text": "807,800", "html_text": "807,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 451.3733, 605.52, 469.0667 ], "text": "819,300", "html_text": "819,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 433.68, 605.52, 451.3733 ], "cells": [ { "location": [ 28.08, 433.68, 124.32, 451.3733 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 433.68, 220.56, 451.3733 ], "text": "623,752", "html_text": "623,752", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 433.68, 316.8, 451.3733 ], "text": "675,646", "html_text": "675,646", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 433.68, 413.04, 451.3733 ], "text": "822,200", "html_text": "822,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 433.68, 509.28, 451.3733 ], "text": "807,800", "html_text": "807,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 433.68, 605.52, 451.3733 ], "text": "819,300", "html_text": "819,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 18, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 137, "type": "TEXT", "location": { "l": 25.92, "t": 421.44, "r": 605.04, "b": 383.76 }, "text": "The Kentucky Occupational Safety and Health Review Commission is an independent quasi judicial administrative agency which hears and rules on appeals of citations, pursuant to KRS 338.071 and KRS 338.081, issued by the Education and Labor Cabinet's Division of Occupational Safety and Health Compliance.", "reading_order": 2 }, { "page": 137, "type": "TEXT", "location": { "l": 26.16, "t": 375.84, "r": 600.24, "b": 337.92 }, "text": "The Commission receives and processes over 200 cases per year and holds hearings throughout the state. Written findings of fact, conclusions of law, and the recommended decisions issued by the hearing officers may be appealed to the Commission and then to Franklin Circuit Court.", "reading_order": 3 }, { "page": 137, "type": "TEXT", "location": { "l": 25.68, "t": 329.28, "r": 589.2, "b": 304.08 }, "text": "Funding for the Commission is provided by the Kentucky Workers' Compensation Funding Commission's special assessments imposed upon workers' compensation premiums paid by employers and self-insureds.", "reading_order": 4 }, { "page": 137, "type": "TITLE", "location": { "l": 29.28, "t": 295.2, "r": 62.64, "b": 282.48 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 137, "type": "TEXT", "location": { "l": 25.92, "t": 273.84, "r": 596.88, "b": 247.68 }, "text": "The Governor's budget includes additional funding in the amount of $8,700 in fiscal year 2027 and $17,800 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 6 }, { "page": 137, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "125", "reading_order": 7 } ] }, { "page": 138, "items": [ { "page": 138, "type": "TABLE", "location": { "l": 28.08, "t": 763.2, "r": 605.28, "b": 391.68 }, "text": "
Education and Labor Workers' Compensation Funding Commission
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward430,3684,123,5182,249,300
Current Receipts71,970,70466,241,78654,004,30053,092,50053,757,800
Non-Revenue Receipts5,643,1001,665,00033,070,00035,279,90035,316,600
Total Restricted Funds78,044,17172,030,30489,323,60088,372,40089,074,400
TOTAL SOURCE OF FUNDS78,044,17172,030,30489,323,60088,372,40089,074,400
EXPENDITURES BY CLASS
Personnel Costs73,759,91569,609,56788,995,20088,040,90088,742,900
Operating Expenses160,739165,086328,400331,500331,500
Capital Outlay6,332
TOTAL EXPENDITURES73,920,65369,780,98689,323,60088,372,40089,074,400
EXPENDITURES BY FUND SOURCE
Restricted Funds73,920,65369,780,98689,323,60088,372,40089,074,400
TOTAL EXPENDITURES73,920,65369,780,98689,323,60088,372,40089,074,400
EXPENDITURES BY UNIT
Workers' Compensation Funding Commission2,115,5532,059,4862,951,1002,911,7002,948,400
Benefit Reserve71,805,10067,721,50086,372,50085,460,70086,126,000
TOTAL EXPENDITURES73,920,65369,780,98689,323,60088,372,40089,074,400
", "rows": [ { "row_index": 0, "location": [ 28.08, 745.5086, 605.28, 763.2 ], "cells": [ { "location": [ 28.08, 745.5086, 124.28, 763.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 745.5086, 605.28, 763.2 ], "text": "Education and Labor Workers' Compensation Funding Commission", "html_text": "Education and Labor Workers' Compensation Funding Commission", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 727.8171, 605.28, 745.5086 ], "cells": [ { "location": [ 28.08, 727.8171, 124.28, 745.5086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 727.8171, 220.48, 745.5086 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 727.8171, 316.68, 745.5086 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 727.8171, 412.88, 745.5086 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 727.8171, 509.08, 745.5086 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 727.8171, 605.28, 745.5086 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 710.1257, 605.28, 727.8171 ], "cells": [ { "location": [ 28.08, 710.1257, 124.28, 727.8171 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 710.1257, 220.48, 727.8171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 710.1257, 316.68, 727.8171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 710.1257, 412.88, 727.8171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 710.1257, 509.08, 727.8171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 710.1257, 605.28, 727.8171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 692.4343, 605.28, 710.1257 ], "cells": [ { "location": [ 28.08, 692.4343, 124.28, 710.1257 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 692.4343, 220.48, 710.1257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 692.4343, 316.68, 710.1257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 692.4343, 412.88, 710.1257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 692.4343, 509.08, 710.1257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 692.4343, 605.28, 710.1257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 674.7429, 605.28, 692.4343 ], "cells": [ { "location": [ 28.08, 674.7429, 124.28, 692.4343 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 674.7429, 220.48, 692.4343 ], "text": "430,368", "html_text": "430,368", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 674.7429, 316.68, 692.4343 ], "text": "4,123,518", "html_text": "4,123,518", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 674.7429, 412.88, 692.4343 ], "text": "2,249,300", "html_text": "2,249,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 674.7429, 509.08, 692.4343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 674.7429, 605.28, 692.4343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 657.0514, 605.28, 674.7429 ], "cells": [ { "location": [ 28.08, 657.0514, 124.28, 674.7429 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 657.0514, 220.48, 674.7429 ], "text": "71,970,704", "html_text": "71,970,704", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 657.0514, 316.68, 674.7429 ], "text": "66,241,786", "html_text": "66,241,786", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 657.0514, 412.88, 674.7429 ], "text": "54,004,300", "html_text": "54,004,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 657.0514, 509.08, 674.7429 ], "text": "53,092,500", "html_text": "53,092,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 657.0514, 605.28, 674.7429 ], "text": "53,757,800", "html_text": "53,757,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 639.36, 605.28, 657.0514 ], "cells": [ { "location": [ 28.08, 639.36, 124.28, 657.0514 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 639.36, 220.48, 657.0514 ], "text": "5,643,100", "html_text": "5,643,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 639.36, 316.68, 657.0514 ], "text": "1,665,000", "html_text": "1,665,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 639.36, 412.88, 657.0514 ], "text": "33,070,000", "html_text": "33,070,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 639.36, 509.08, 657.0514 ], "text": "35,279,900", "html_text": "35,279,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 639.36, 605.28, 657.0514 ], "text": "35,316,600", "html_text": "35,316,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 621.6686, 605.28, 639.36 ], "cells": [ { "location": [ 28.08, 621.6686, 124.28, 639.36 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 621.6686, 220.48, 639.36 ], "text": "78,044,171", "html_text": "78,044,171", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 621.6686, 316.68, 639.36 ], "text": "72,030,304", "html_text": "72,030,304", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 621.6686, 412.88, 639.36 ], "text": "89,323,600", "html_text": "89,323,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 621.6686, 509.08, 639.36 ], "text": "88,372,400", "html_text": "88,372,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 621.6686, 605.28, 639.36 ], "text": "89,074,400", "html_text": "89,074,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 603.9771, 605.28, 621.6686 ], "cells": [ { "location": [ 28.08, 603.9771, 124.28, 621.6686 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 603.9771, 220.48, 621.6686 ], "text": "78,044,171", "html_text": "78,044,171", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 603.9771, 316.68, 621.6686 ], "text": "72,030,304", "html_text": "72,030,304", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 603.9771, 412.88, 621.6686 ], "text": "89,323,600", "html_text": "89,323,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 603.9771, 509.08, 621.6686 ], "text": "88,372,400", "html_text": "88,372,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 603.9771, 605.28, 621.6686 ], "text": "89,074,400", "html_text": "89,074,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 586.2857, 605.28, 603.9771 ], "cells": [ { "location": [ 28.08, 586.2857, 124.28, 603.9771 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 586.2857, 220.48, 603.9771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 586.2857, 316.68, 603.9771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 586.2857, 412.88, 603.9771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 586.2857, 509.08, 603.9771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 586.2857, 605.28, 603.9771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 568.5943, 605.28, 586.2857 ], "cells": [ { "location": [ 28.08, 568.5943, 124.28, 586.2857 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 568.5943, 220.48, 586.2857 ], "text": "73,759,915", "html_text": "73,759,915", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 568.5943, 316.68, 586.2857 ], "text": "69,609,567", "html_text": "69,609,567", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 568.5943, 412.88, 586.2857 ], "text": "88,995,200", "html_text": "88,995,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 568.5943, 509.08, 586.2857 ], "text": "88,040,900", "html_text": "88,040,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 568.5943, 605.28, 586.2857 ], "text": "88,742,900", "html_text": "88,742,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 550.9029, 605.28, 568.5943 ], "cells": [ { "location": [ 28.08, 550.9029, 124.28, 568.5943 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 550.9029, 220.48, 568.5943 ], "text": "160,739", "html_text": "160,739", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 550.9029, 316.68, 568.5943 ], "text": "165,086", "html_text": "165,086", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 550.9029, 412.88, 568.5943 ], "text": "328,400", "html_text": "328,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 550.9029, 509.08, 568.5943 ], "text": "331,500", "html_text": "331,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 550.9029, 605.28, 568.5943 ], "text": "331,500", "html_text": "331,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 533.2114, 605.28, 550.9029 ], "cells": [ { "location": [ 28.08, 533.2114, 124.28, 550.9029 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 533.2114, 220.48, 550.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 533.2114, 316.68, 550.9029 ], "text": "6,332", "html_text": "6,332", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 533.2114, 412.88, 550.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 533.2114, 509.08, 550.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 533.2114, 605.28, 550.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 515.52, 605.28, 533.2114 ], "cells": [ { "location": [ 28.08, 515.52, 124.28, 533.2114 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 515.52, 220.48, 533.2114 ], "text": "73,920,653", "html_text": "73,920,653", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 515.52, 316.68, 533.2114 ], "text": "69,780,986", "html_text": "69,780,986", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 515.52, 412.88, 533.2114 ], "text": "89,323,600", "html_text": "89,323,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 515.52, 509.08, 533.2114 ], "text": "88,372,400", "html_text": "88,372,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 515.52, 605.28, 533.2114 ], "text": "89,074,400", "html_text": "89,074,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 497.8286, 605.28, 515.52 ], "cells": [ { "location": [ 28.08, 497.8286, 124.28, 515.52 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 497.8286, 220.48, 515.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 497.8286, 316.68, 515.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 497.8286, 412.88, 515.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 497.8286, 509.08, 515.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 497.8286, 605.28, 515.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 480.1371, 605.28, 497.8286 ], "cells": [ { "location": [ 28.08, 480.1371, 124.28, 497.8286 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 480.1371, 220.48, 497.8286 ], "text": "73,920,653", "html_text": "73,920,653", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 480.1371, 316.68, 497.8286 ], "text": "69,780,986", "html_text": "69,780,986", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 480.1371, 412.88, 497.8286 ], "text": "89,323,600", "html_text": "89,323,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 480.1371, 509.08, 497.8286 ], "text": "88,372,400", "html_text": "88,372,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 480.1371, 605.28, 497.8286 ], "text": "89,074,400", "html_text": "89,074,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 462.4457, 605.28, 480.1371 ], "cells": [ { "location": [ 28.08, 462.4457, 124.28, 480.1371 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 462.4457, 220.48, 480.1371 ], "text": "73,920,653", "html_text": "73,920,653", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 462.4457, 316.68, 480.1371 ], "text": "69,780,986", "html_text": "69,780,986", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 462.4457, 412.88, 480.1371 ], "text": "89,323,600", "html_text": "89,323,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 462.4457, 509.08, 480.1371 ], "text": "88,372,400", "html_text": "88,372,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 462.4457, 605.28, 480.1371 ], "text": "89,074,400", "html_text": "89,074,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 444.7543, 605.28, 462.4457 ], "cells": [ { "location": [ 28.08, 444.7543, 124.28, 462.4457 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 444.7543, 220.48, 462.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 444.7543, 316.68, 462.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 444.7543, 412.88, 462.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 444.7543, 509.08, 462.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 444.7543, 605.28, 462.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 427.0629, 605.28, 444.7543 ], "cells": [ { "location": [ 28.08, 427.0629, 124.28, 444.7543 ], "text": "Workers' Compensation Funding Commission", "html_text": "Workers' Compensation Funding Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 427.0629, 220.48, 444.7543 ], "text": "2,115,553", "html_text": "2,115,553", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 427.0629, 316.68, 444.7543 ], "text": "2,059,486", "html_text": "2,059,486", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 427.0629, 412.88, 444.7543 ], "text": "2,951,100", "html_text": "2,951,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 427.0629, 509.08, 444.7543 ], "text": "2,911,700", "html_text": "2,911,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 427.0629, 605.28, 444.7543 ], "text": "2,948,400", "html_text": "2,948,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 409.3714, 605.28, 427.0629 ], "cells": [ { "location": [ 28.08, 409.3714, 124.28, 427.0629 ], "text": "Benefit Reserve", "html_text": "Benefit Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 409.3714, 220.48, 427.0629 ], "text": "71,805,100", "html_text": "71,805,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 409.3714, 316.68, 427.0629 ], "text": "67,721,500", "html_text": "67,721,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 409.3714, 412.88, 427.0629 ], "text": "86,372,500", "html_text": "86,372,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 409.3714, 509.08, 427.0629 ], "text": "85,460,700", "html_text": "85,460,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 409.3714, 605.28, 427.0629 ], "text": "86,126,000", "html_text": "86,126,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 391.68, 605.28, 409.3714 ], "cells": [ { "location": [ 28.08, 391.68, 124.28, 409.3714 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 391.68, 220.48, 409.3714 ], "text": "73,920,653", "html_text": "73,920,653", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 391.68, 316.68, 409.3714 ], "text": "69,780,986", "html_text": "69,780,986", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 391.68, 412.88, 409.3714 ], "text": "89,323,600", "html_text": "89,323,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 391.68, 509.08, 409.3714 ], "text": "88,372,400", "html_text": "88,372,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 391.68, 605.28, 409.3714 ], "text": "89,074,400", "html_text": "89,074,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 21, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 138, "type": "TEXT", "location": { "l": 25.92, "t": 378.96, "r": 595.2, "b": 328.56 }, "text": "The Workers' Compensation Funding Commission was created through the passage of House Bill 1 by the 1987 Extraordinary Session of the General Assembly. House Bill 928, passed by the 1994 General Assembly, transferred the Commission to the Labor Cabinet for administrative purposes. The agency has the public purpose of controlling, investing, and managing the funds collected pursuant to KRS Chapter 342.", "reading_order": 1 }, { "page": 138, "type": "TEXT", "location": { "l": 25.68, "t": 320.4, "r": 598.32, "b": 270.96 }, "text": "The Commission is governed by a seven-member Board of Directors. Board members include the Secretaries of the Education and Labor, Economic Development, and Finance and Administration Cabinets. In addition, the Governor appoints four members who represent labor, insurance companies writing workers' compensation insurance, employers, and self-insured employers and groups.", "reading_order": 2 }, { "page": 138, "type": "TEXT", "location": { "l": 25.2, "t": 262.8, "r": 604.8, "b": 164.4 }, "text": "The Commission collects two separate assessments as required by KRS Chapter 342. One assessment is imposed on Kentucky Workers' Compensation premiums received by all insurance carriers and group self-insurers and on a calculation-based premium equivalent for employers carrying their own risk. A second assessment is imposed on such premiums received from employers engaged in the severance or processing of coal. Assessments received are to fund and pre-fund the liabilities of the Special Fund and the Coal Workers' Pneumoconiosis Fund; finance the administration and operations of the Special Fund and the Coal Workers' Pneumoconiosis Fund; finance the administration and operations of the Funding Commission; finance all programs in the Labor Cabinet except the Division of Wages and Hours; and pay the liabilities and fund the operating budget for the Uninsured Employers' Fund in the Office of the Attorney General.", "reading_order": 3 }, { "page": 138, "type": "TEXT", "location": { "l": 25.2, "t": 156.72, "r": 608.4, "b": 58.8 }, "text": "These assessments are credited to the Commission's Benefit Reserve Fund, and the excess of collections over Special Fund liabilities, the Coal Workers' Pneumoconiosis Fund liabilities, and budgeted expenditures are invested according to the Commission's policies and in compliance with KRS Chapter 386. The agency may perform or contract for audits of those entities subject to assessments, and may coordinate with other governmental agencies to ensure compliance with the statutes relating to Workers' Compensation funding. During the 2017 General Assembly, HB 377 directed the transfer of assets and liabilities of the Coal Workers' Pneumoconiosis Fund. The assets and liabilities of the Coal Workers' Pneumoconiosis Fund were transferred to the Kentucky Employers' Mutual Insurance (KEMI) and the program was closed to new claims after July 1, 2017. The assessments are received by the Workers' Compensation Funding Commission and are to be transferred annually to KEMI.", "reading_order": 4 }, { "page": 138, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.96, "b": 9.12 }, "text": "126", "reading_order": 5 } ] }, { "page": 139, "items": [ { "page": 139, "type": "TEXT", "location": { "l": 26.16, "t": 765.36, "r": 594.48, "b": 740.16 }, "text": "The Board is required to engage a certified public accountant to conduct an annual examination of the Commission's affairs and report the findings to the Governor and the Auditor of Public Accounts.", "reading_order": 0 }, { "page": 139, "type": "TEXT", "location": { "l": 25.68, "t": 731.52, "r": 590.16, "b": 705.84 }, "text": "Included in the operating expenses are the fund transfers that represent the amounts the Commission will transfer to the Labor Cabinet and the Uninsured Employers' Fund for those programs statutorily supported by assessments.", "reading_order": 1 }, { "page": 139, "type": "TEXT", "location": { "l": 25.44, "t": 696.96, "r": 590.88, "b": 672.24 }, "text": "The Commission maintains a diverse financial long-term investment portfolio and has an agreement with the Office of Financial Management, within the Finance and Administration Cabinet, for short-term overnight investment advantages.", "reading_order": 2 }, { "page": 139, "type": "TITLE", "location": { "l": 28.8, "t": 663.36, "r": 62.64, "b": 650.64 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 139, "type": "TEXT", "location": { "l": 26.16, "t": 641.52, "r": 602.88, "b": 616.08 }, "text": "The Governor's budget includes additional funding in the amount of $26,900 in fiscal year 2027 and $55,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 4 }, { "page": 139, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.72, "b": 9.36 }, "text": "127", "reading_order": 5 } ] }, { "page": 140, "items": [ { "page": 140, "type": "TABLE", "location": { "l": 27.6, "t": 761.28, "r": 607.2, "b": 460.08 }, "text": "
Education and Labor Workers' Compensation Nominating Committee
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Non-Revenue Receipts1,1001,1001,100
Total Restricted Funds1,1001,1001,100
TOTAL SOURCE OF FUNDS1,1001,1001,100
EXPENDITURES BY CLASS
Personnel Costs400400400
Operating Expenses700700700
TOTAL EXPENDITURES1,1001,1001,100
EXPENDITURES BY FUND SOURCE
Restricted Funds1,1001,1001,100
TOTAL EXPENDITURES1,1001,1001,100
EXPENDITURES BY UNIT
Workers' Compensation1,1001,1001,100
TOTAL EXPENDITURES1,1001,1001,100
", "rows": [ { "row_index": 0, "location": [ 27.6, 743.5624, 607.2, 761.28 ], "cells": [ { "location": [ 27.6, 743.5624, 124.2, 761.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 743.5624, 607.2, 761.28 ], "text": "Education and Labor Workers' Compensation Nominating Committee", "html_text": "Education and Labor Workers' Compensation Nominating Committee", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 725.8447, 607.2, 743.5624 ], "cells": [ { "location": [ 27.6, 725.8447, 124.2, 743.5624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 725.8447, 220.8, 743.5624 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 725.8447, 317.4, 743.5624 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 725.8447, 414, 743.5624 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 725.8447, 510.6, 743.5624 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 725.8447, 607.2, 743.5624 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 708.1271, 607.2, 725.8447 ], "cells": [ { "location": [ 27.6, 708.1271, 124.2, 725.8447 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 708.1271, 220.8, 725.8447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 708.1271, 317.4, 725.8447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 708.1271, 414, 725.8447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 708.1271, 510.6, 725.8447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 708.1271, 607.2, 725.8447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 690.4094, 607.2, 708.1271 ], "cells": [ { "location": [ 27.6, 690.4094, 124.2, 708.1271 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 690.4094, 220.8, 708.1271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 690.4094, 317.4, 708.1271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 690.4094, 414, 708.1271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 690.4094, 510.6, 708.1271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 690.4094, 607.2, 708.1271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 672.6918, 607.2, 690.4094 ], "cells": [ { "location": [ 27.6, 672.6918, 124.2, 690.4094 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 672.6918, 220.8, 690.4094 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 672.6918, 317.4, 690.4094 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 672.6918, 414, 690.4094 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 672.6918, 510.6, 690.4094 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 672.6918, 607.2, 690.4094 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 654.9741, 607.2, 672.6918 ], "cells": [ { "location": [ 27.6, 654.9741, 124.2, 672.6918 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 654.9741, 220.8, 672.6918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 654.9741, 317.4, 672.6918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 654.9741, 414, 672.6918 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 654.9741, 510.6, 672.6918 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 654.9741, 607.2, 672.6918 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 637.2565, 607.2, 654.9741 ], "cells": [ { "location": [ 27.6, 637.2565, 124.2, 654.9741 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 637.2565, 220.8, 654.9741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 637.2565, 317.4, 654.9741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 637.2565, 414, 654.9741 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 637.2565, 510.6, 654.9741 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 637.2565, 607.2, 654.9741 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 619.5388, 607.2, 637.2565 ], "cells": [ { "location": [ 27.6, 619.5388, 124.2, 637.2565 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 619.5388, 220.8, 637.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 619.5388, 317.4, 637.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 619.5388, 414, 637.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 619.5388, 510.6, 637.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 619.5388, 607.2, 637.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 601.8212, 607.2, 619.5388 ], "cells": [ { "location": [ 27.6, 601.8212, 124.2, 619.5388 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 601.8212, 220.8, 619.5388 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 601.8212, 317.4, 619.5388 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 601.8212, 414, 619.5388 ], "text": "400", "html_text": "400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 601.8212, 510.6, 619.5388 ], "text": "400", "html_text": "400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 601.8212, 607.2, 619.5388 ], "text": "400", "html_text": "400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 584.1035, 607.2, 601.8212 ], "cells": [ { "location": [ 27.6, 584.1035, 124.2, 601.8212 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 584.1035, 220.8, 601.8212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 584.1035, 317.4, 601.8212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 584.1035, 414, 601.8212 ], "text": "700", "html_text": "700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 584.1035, 510.6, 601.8212 ], "text": "700", "html_text": "700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 584.1035, 607.2, 601.8212 ], "text": "700", "html_text": "700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 566.3859, 607.2, 584.1035 ], "cells": [ { "location": [ 27.6, 566.3859, 124.2, 584.1035 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 566.3859, 220.8, 584.1035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 566.3859, 317.4, 584.1035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 566.3859, 414, 584.1035 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 566.3859, 510.6, 584.1035 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 566.3859, 607.2, 584.1035 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 548.6682, 607.2, 566.3859 ], "cells": [ { "location": [ 27.6, 548.6682, 124.2, 566.3859 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 548.6682, 220.8, 566.3859 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 548.6682, 317.4, 566.3859 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 548.6682, 414, 566.3859 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 548.6682, 510.6, 566.3859 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 548.6682, 607.2, 566.3859 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 530.9506, 607.2, 548.6682 ], "cells": [ { "location": [ 27.6, 530.9506, 124.2, 548.6682 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 530.9506, 220.8, 548.6682 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 530.9506, 317.4, 548.6682 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 530.9506, 414, 548.6682 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 530.9506, 510.6, 548.6682 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 530.9506, 607.2, 548.6682 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 513.2329, 607.2, 530.9506 ], "cells": [ { "location": [ 27.6, 513.2329, 124.2, 530.9506 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 513.2329, 220.8, 530.9506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 513.2329, 317.4, 530.9506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 513.2329, 414, 530.9506 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 513.2329, 510.6, 530.9506 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 513.2329, 607.2, 530.9506 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 495.5153, 607.2, 513.2329 ], "cells": [ { "location": [ 27.6, 495.5153, 124.2, 513.2329 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 495.5153, 220.8, 513.2329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 495.5153, 317.4, 513.2329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 495.5153, 414, 513.2329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 495.5153, 510.6, 513.2329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 495.5153, 607.2, 513.2329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 477.7976, 607.2, 495.5153 ], "cells": [ { "location": [ 27.6, 477.7976, 124.2, 495.5153 ], "text": "Workers' Compensation", "html_text": "Workers' Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 477.7976, 220.8, 495.5153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 477.7976, 317.4, 495.5153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 477.7976, 414, 495.5153 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 477.7976, 510.6, 495.5153 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 477.7976, 607.2, 495.5153 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 460.08, 607.2, 477.7976 ], "cells": [ { "location": [ 27.6, 460.08, 124.2, 477.7976 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 460.08, 220.8, 477.7976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 460.08, 317.4, 477.7976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 460.08, 414, 477.7976 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 460.08, 510.6, 477.7976 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 460.08, 607.2, 477.7976 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 17, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 140, "type": "TEXT", "location": { "l": 25.2, "t": 447.84, "r": 605.04, "b": 385.2 }, "text": "HB 299 of the 2017 Regular Session of the General Assembly established the Workers' Compensation Nominating Committee (WCNC) in KRS 342.213. The Workers' Compensation Nominating Committee is an agency of the Commonwealth and comprised of five members appointed by the Governor. The WCNC shall make recommendations to the Governor of three qualified individuals nominated to fill the Administrative Law Judge vacant seat and Workers' Compensation Board members 30 days prior to the end of their term or sixty days if the vacancy occurs for any reason except term expiration.", "reading_order": 1 }, { "page": 140, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.96, "b": 9.12 }, "text": "128", "reading_order": 2 } ] }, { "page": 141, "items": [ { "page": 141, "type": "TABLE", "location": { "l": 28.08, "t": 766.56, "r": 607.2, "b": 305.52 }, "text": "
Education and Labor Disability Determinations
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Current Receipts524,113934,900848,600858,100
Non-Revenue Receipts168,321110,949(102,900)
Total Restricted Funds168,321635,062832,000848,600858,100
Federal Fund
Balance Forward(4,923)(708,534)(1,647,400)
Current Receipts62,808,03662,765,49968,918,70066,308,70067,256,300
Non-Revenue Receipts284
Total Federal Fund62,803,11362,057,24967,271,30066,308,70067,256,300
TOTAL SOURCE OF FUNDS62,971,43462,692,31168,103,30067,157,30068,114,400
EXPENDITURES BY CLASS
Personnel Costs48,619,68550,407,22353,181,80052,027,60052,984,700
Operating Expenses3,764,5354,000,6593,974,9004,183,1004,183,100
Grants Loans Benefits11,220,9429,882,54810,880,00010,880,00010,880,000
Capital Outlay69,05649,28266,60066,60066,600
Construction5,750
TOTAL EXPENDITURES63,679,96864,339,71168,103,30067,157,30068,114,400
EXPENDITURES BY FUND SOURCE
Restricted Funds168,321635,062832,000848,600858,100
Federal Fund63,511,64663,704,64967,271,30066,308,70067,256,300
TOTAL EXPENDITURES63,679,96864,339,71168,103,30067,157,30068,114,400
EXPENDITURES BY UNIT
Disability Determinations63,679,96864,339,71168,103,30067,157,30068,114,400
TOTAL EXPENDITURES63,679,96864,339,71168,103,30067,157,30068,114,400
", "rows": [ { "row_index": 0, "location": [ 28.08, 749.4844, 607.2, 766.56 ], "cells": [ { "location": [ 28.08, 749.4844, 124.6, 766.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 749.4844, 607.2, 766.56 ], "text": "Education and Labor Disability Determinations", "html_text": "Education and Labor Disability Determinations", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 732.4089, 607.2, 749.4844 ], "cells": [ { "location": [ 28.08, 732.4089, 124.6, 749.4844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 732.4089, 221.12, 749.4844 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 732.4089, 317.64, 749.4844 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 732.4089, 414.16, 749.4844 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 732.4089, 510.68, 749.4844 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 732.4089, 607.2, 749.4844 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 715.3333, 607.2, 732.4089 ], "cells": [ { "location": [ 28.08, 715.3333, 124.6, 732.4089 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 715.3333, 221.12, 732.4089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 715.3333, 317.64, 732.4089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 715.3333, 414.16, 732.4089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 715.3333, 510.68, 732.4089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 715.3333, 607.2, 732.4089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 698.2578, 607.2, 715.3333 ], "cells": [ { "location": [ 28.08, 698.2578, 124.6, 715.3333 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 698.2578, 221.12, 715.3333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 698.2578, 317.64, 715.3333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 698.2578, 414.16, 715.3333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 698.2578, 510.68, 715.3333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 698.2578, 607.2, 715.3333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 681.1822, 607.2, 698.2578 ], "cells": [ { "location": [ 28.08, 681.1822, 124.6, 698.2578 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 681.1822, 221.12, 698.2578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 681.1822, 317.64, 698.2578 ], "text": "524,113", "html_text": "524,113", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 681.1822, 414.16, 698.2578 ], "text": "934,900", "html_text": "934,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 681.1822, 510.68, 698.2578 ], "text": "848,600", "html_text": "848,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 681.1822, 607.2, 698.2578 ], "text": "858,100", "html_text": "858,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 664.1067, 607.2, 681.1822 ], "cells": [ { "location": [ 28.08, 664.1067, 124.6, 681.1822 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 664.1067, 221.12, 681.1822 ], "text": "168,321", "html_text": "168,321", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 664.1067, 317.64, 681.1822 ], "text": "110,949", "html_text": "110,949", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 664.1067, 414.16, 681.1822 ], "text": "(102,900)", "html_text": "(102,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 664.1067, 510.68, 681.1822 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 664.1067, 607.2, 681.1822 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 647.0311, 607.2, 664.1067 ], "cells": [ { "location": [ 28.08, 647.0311, 124.6, 664.1067 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 647.0311, 221.12, 664.1067 ], "text": "168,321", "html_text": "168,321", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 647.0311, 317.64, 664.1067 ], "text": "635,062", "html_text": "635,062", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 647.0311, 414.16, 664.1067 ], "text": "832,000", "html_text": "832,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 647.0311, 510.68, 664.1067 ], "text": "848,600", "html_text": "848,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 647.0311, 607.2, 664.1067 ], "text": "858,100", "html_text": "858,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 629.9556, 607.2, 647.0311 ], "cells": [ { "location": [ 28.08, 629.9556, 124.6, 647.0311 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 629.9556, 221.12, 647.0311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 629.9556, 317.64, 647.0311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 629.9556, 414.16, 647.0311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 629.9556, 510.68, 647.0311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 629.9556, 607.2, 647.0311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 612.88, 607.2, 629.9556 ], "cells": [ { "location": [ 28.08, 612.88, 124.6, 629.9556 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 612.88, 221.12, 629.9556 ], "text": "(4,923)", "html_text": "(4,923)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 612.88, 317.64, 629.9556 ], "text": "(708,534)", "html_text": "(708,534)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 612.88, 414.16, 629.9556 ], "text": "(1,647,400)", "html_text": "(1,647,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 612.88, 510.68, 629.9556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 612.88, 607.2, 629.9556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 595.8044, 607.2, 612.88 ], "cells": [ { "location": [ 28.08, 595.8044, 124.6, 612.88 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 595.8044, 221.12, 612.88 ], "text": "62,808,036", "html_text": "62,808,036", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 595.8044, 317.64, 612.88 ], "text": "62,765,499", "html_text": "62,765,499", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 595.8044, 414.16, 612.88 ], "text": "68,918,700", "html_text": "68,918,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 595.8044, 510.68, 612.88 ], "text": "66,308,700", "html_text": "66,308,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 595.8044, 607.2, 612.88 ], "text": "67,256,300", "html_text": "67,256,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 578.7289, 607.2, 595.8044 ], "cells": [ { "location": [ 28.08, 578.7289, 124.6, 595.8044 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 578.7289, 221.12, 595.8044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 578.7289, 317.64, 595.8044 ], "text": "284", "html_text": "284", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 578.7289, 414.16, 595.8044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 578.7289, 510.68, 595.8044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 578.7289, 607.2, 595.8044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 561.6533, 607.2, 578.7289 ], "cells": [ { "location": [ 28.08, 561.6533, 124.6, 578.7289 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 561.6533, 221.12, 578.7289 ], "text": "62,803,113", "html_text": "62,803,113", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 561.6533, 317.64, 578.7289 ], "text": "62,057,249", "html_text": "62,057,249", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 561.6533, 414.16, 578.7289 ], "text": "67,271,300", "html_text": "67,271,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 561.6533, 510.68, 578.7289 ], "text": "66,308,700", "html_text": "66,308,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 561.6533, 607.2, 578.7289 ], "text": "67,256,300", "html_text": "67,256,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 544.5778, 607.2, 561.6533 ], "cells": [ { "location": [ 28.08, 544.5778, 124.6, 561.6533 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 544.5778, 221.12, 561.6533 ], "text": "62,971,434", "html_text": "62,971,434", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 544.5778, 317.64, 561.6533 ], "text": "62,692,311", "html_text": "62,692,311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 544.5778, 414.16, 561.6533 ], "text": "68,103,300", "html_text": "68,103,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 544.5778, 510.68, 561.6533 ], "text": "67,157,300", "html_text": "67,157,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 544.5778, 607.2, 561.6533 ], "text": "68,114,400", "html_text": "68,114,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 527.5022, 607.2, 544.5778 ], "cells": [ { "location": [ 28.08, 527.5022, 124.6, 544.5778 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 527.5022, 221.12, 544.5778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 527.5022, 317.64, 544.5778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 527.5022, 414.16, 544.5778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 527.5022, 510.68, 544.5778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 527.5022, 607.2, 544.5778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 510.4267, 607.2, 527.5022 ], "cells": [ { "location": [ 28.08, 510.4267, 124.6, 527.5022 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 510.4267, 221.12, 527.5022 ], "text": "48,619,685", "html_text": "48,619,685", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 510.4267, 317.64, 527.5022 ], "text": "50,407,223", "html_text": "50,407,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 510.4267, 414.16, 527.5022 ], "text": "53,181,800", "html_text": "53,181,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 510.4267, 510.68, 527.5022 ], "text": "52,027,600", "html_text": "52,027,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 510.4267, 607.2, 527.5022 ], "text": "52,984,700", "html_text": "52,984,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 493.3511, 607.2, 510.4267 ], "cells": [ { "location": [ 28.08, 493.3511, 124.6, 510.4267 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 493.3511, 221.12, 510.4267 ], "text": "3,764,535", "html_text": "3,764,535", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 493.3511, 317.64, 510.4267 ], "text": "4,000,659", "html_text": "4,000,659", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 493.3511, 414.16, 510.4267 ], "text": "3,974,900", "html_text": "3,974,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 493.3511, 510.68, 510.4267 ], "text": "4,183,100", "html_text": "4,183,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 493.3511, 607.2, 510.4267 ], "text": "4,183,100", "html_text": "4,183,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 476.2756, 607.2, 493.3511 ], "cells": [ { "location": [ 28.08, 476.2756, 124.6, 493.3511 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 476.2756, 221.12, 493.3511 ], "text": "11,220,942", "html_text": "11,220,942", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 476.2756, 317.64, 493.3511 ], "text": "9,882,548", "html_text": "9,882,548", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 476.2756, 414.16, 493.3511 ], "text": "10,880,000", "html_text": "10,880,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 476.2756, 510.68, 493.3511 ], "text": "10,880,000", "html_text": "10,880,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 476.2756, 607.2, 493.3511 ], "text": "10,880,000", "html_text": "10,880,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 459.2, 607.2, 476.2756 ], "cells": [ { "location": [ 28.08, 459.2, 124.6, 476.2756 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 459.2, 221.12, 476.2756 ], "text": "69,056", "html_text": "69,056", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 459.2, 317.64, 476.2756 ], "text": "49,282", "html_text": "49,282", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 459.2, 414.16, 476.2756 ], "text": "66,600", "html_text": "66,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 459.2, 510.68, 476.2756 ], "text": "66,600", "html_text": "66,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 459.2, 607.2, 476.2756 ], "text": "66,600", "html_text": "66,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 442.1244, 607.2, 459.2 ], "cells": [ { "location": [ 28.08, 442.1244, 124.6, 459.2 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 442.1244, 221.12, 459.2 ], "text": "5,750", "html_text": "5,750", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 442.1244, 317.64, 459.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 442.1244, 414.16, 459.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 442.1244, 510.68, 459.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 442.1244, 607.2, 459.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 425.0489, 607.2, 442.1244 ], "cells": [ { "location": [ 28.08, 425.0489, 124.6, 442.1244 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 425.0489, 221.12, 442.1244 ], "text": "63,679,968", "html_text": "63,679,968", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 425.0489, 317.64, 442.1244 ], "text": "64,339,711", "html_text": "64,339,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 425.0489, 414.16, 442.1244 ], "text": "68,103,300", "html_text": "68,103,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 425.0489, 510.68, 442.1244 ], "text": "67,157,300", "html_text": "67,157,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 425.0489, 607.2, 442.1244 ], "text": "68,114,400", "html_text": "68,114,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 407.9733, 607.2, 425.0489 ], "cells": [ { "location": [ 28.08, 407.9733, 124.6, 425.0489 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 407.9733, 221.12, 425.0489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 407.9733, 317.64, 425.0489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 407.9733, 414.16, 425.0489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 407.9733, 510.68, 425.0489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 407.9733, 607.2, 425.0489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.08, 390.8978, 607.2, 407.9733 ], "cells": [ { "location": [ 28.08, 390.8978, 124.6, 407.9733 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 390.8978, 221.12, 407.9733 ], "text": "168,321", "html_text": "168,321", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 390.8978, 317.64, 407.9733 ], "text": "635,062", "html_text": "635,062", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 390.8978, 414.16, 407.9733 ], "text": "832,000", "html_text": "832,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 390.8978, 510.68, 407.9733 ], "text": "848,600", "html_text": "848,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 390.8978, 607.2, 407.9733 ], "text": "858,100", "html_text": "858,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.08, 373.8222, 607.2, 390.8978 ], "cells": [ { "location": [ 28.08, 373.8222, 124.6, 390.8978 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 373.8222, 221.12, 390.8978 ], "text": "63,511,646", "html_text": "63,511,646", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 373.8222, 317.64, 390.8978 ], "text": "63,704,649", "html_text": "63,704,649", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 373.8222, 414.16, 390.8978 ], "text": "67,271,300", "html_text": "67,271,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 373.8222, 510.68, 390.8978 ], "text": "66,308,700", "html_text": "66,308,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 373.8222, 607.2, 390.8978 ], "text": "67,256,300", "html_text": "67,256,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 28.08, 356.7467, 607.2, 373.8222 ], "cells": [ { "location": [ 28.08, 356.7467, 124.6, 373.8222 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 356.7467, 221.12, 373.8222 ], "text": "63,679,968", "html_text": "63,679,968", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 356.7467, 317.64, 373.8222 ], "text": "64,339,711", "html_text": "64,339,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 356.7467, 414.16, 373.8222 ], "text": "68,103,300", "html_text": "68,103,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 356.7467, 510.68, 373.8222 ], "text": "67,157,300", "html_text": "67,157,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 356.7467, 607.2, 373.8222 ], "text": "68,114,400", "html_text": "68,114,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 28.08, 339.6711, 607.2, 356.7467 ], "cells": [ { "location": [ 28.08, 339.6711, 124.6, 356.7467 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 339.6711, 221.12, 356.7467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 339.6711, 317.64, 356.7467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 339.6711, 414.16, 356.7467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 339.6711, 510.68, 356.7467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 339.6711, 607.2, 356.7467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 28.08, 322.5956, 607.2, 339.6711 ], "cells": [ { "location": [ 28.08, 322.5956, 124.6, 339.6711 ], "text": "Disability Determinations", "html_text": "Disability Determinations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 322.5956, 221.12, 339.6711 ], "text": "63,679,968", "html_text": "63,679,968", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 322.5956, 317.64, 339.6711 ], "text": "64,339,711", "html_text": "64,339,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 322.5956, 414.16, 339.6711 ], "text": "68,103,300", "html_text": "68,103,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 322.5956, 510.68, 339.6711 ], "text": "67,157,300", "html_text": "67,157,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 322.5956, 607.2, 339.6711 ], "text": "68,114,400", "html_text": "68,114,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 28.08, 305.52, 607.2, 322.5956 ], "cells": [ { "location": [ 28.08, 305.52, 124.6, 322.5956 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 305.52, 221.12, 322.5956 ], "text": "63,679,968", "html_text": "63,679,968", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 305.52, 317.64, 322.5956 ], "text": "64,339,711", "html_text": "64,339,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 305.52, 414.16, 322.5956 ], "text": "68,103,300", "html_text": "68,103,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 305.52, 510.68, 322.5956 ], "text": "67,157,300", "html_text": "67,157,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 305.52, 607.2, 322.5956 ], "text": "68,114,400", "html_text": "68,114,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 27, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 141, "type": "TEXT", "location": { "l": 25.92, "t": 293.04, "r": 604.32, "b": 230.64 }, "text": "The Department for Disability Determination Services (DDS) makes disability determinations on behalf of the Commissioner of the U.S. Social Security Administration (SSA) for residents of Kentucky. Applicant eligibility for Supplemental Security Income and Social Security Disability Income is based on federal guidelines and regulations. DDS also re-evaluates the claims of disability recipients who have been selected by the SSA for a periodic review of their medical condition and can require face-to-face evidentiary hearings for those individuals who appeal an unfavorable review of their continuing eligibility.", "reading_order": 1 }, { "page": 141, "type": "TEXT", "location": { "l": 25.92, "t": 223.2, "r": 592.56, "b": 185.04 }, "text": "The Disability Determination Services workload depends upon a number of factors including: Congressional mandates; legal actions, or other initiatives; the number of individuals who apply for disability benefits through the Social Security Administration (SSA); and the number of claims that SSA selects for continuing review.", "reading_order": 2 }, { "page": 141, "type": "TEXT", "location": { "l": 25.44, "t": 177.36, "r": 606, "b": 151.44 }, "text": "During fiscal year 2025, DDS processed 80,115 disability claims. They expect to process 81,700 disability claims during fiscal year 2026. The DDS is funded solely by the Social Security Administration.", "reading_order": 3 }, { "page": 141, "type": "TITLE", "location": { "l": 26.4, "t": 143.04, "r": 60, "b": 129.84 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 141, "type": "TEXT", "location": { "l": 25.68, "t": 121.44, "r": 586.8, "b": 96 }, "text": "The Governor's budget includes additional funding in the amount of $653,400 in fiscal year 2027 and $1,341,700 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 5 }, { "page": 141, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.72, "b": 8.88 }, "text": "129", "reading_order": 6 } ] }, { "page": 142, "items": [ { "page": 142, "type": "TEXT", "location": { "l": 46.08, "t": 511.44, "r": 587.28, "b": 422.4 }, "text": "Energy and Environment", "reading_order": 0 } ] }, { "page": 143, "items": [ { "page": 143, "type": "TABLE", "location": { "l": 25.2, "t": 765.36, "r": 609.6, "b": 32.64 }, "text": "
Energy and Environment
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation96,938,200103,031,200103,898,90094,825,40097,870,500
State Salary and Compensation
Allocation2,704,00070,700171,600
Current Year Appropriation835,500
Continuing Approp-General Fund2,353,6801,687,9601,172,900
Budget Reduction-General Fund(3,047,200)
Mandated Allotments4,597,8903,640,639
Total General Fund107,429,270108,430,499102,196,20094,825,40097,870,500
Tobacco Fund
Tobacco Settlement - Phase I3,400,0003,000,0003,000,0003,000,0003,000,000
Continuing Approp-Tob Settlement7,523,4107,268,5766,701,000
Total Tobacco Fund10,923,41010,268,5769,701,0003,000,0003,000,000
Restricted Funds
Balance Forward60,036,89080,112,937100,338,60098,938,400101,764,200
Current Receipts37,184,32837,157,44137,731,30037,930,50038,179,200
Non-Revenue Receipts72,538,91673,278,63991,527,90094,310,00094,703,000
Total Restricted Funds169,760,134190,549,018229,597,800231,178,900234,646,400
Federal Fund
Balance Forward(7,336,177)35,301,77516,030,90054,288,70079,617,400
Current Receipts146,293,133134,518,650305,265,000312,389,000314,752,200
Non-Revenue Receipts18,901,501(30,291,363)(6,535,800)(3,361,700)(3,360,700)
Total Federal Fund157,858,457139,529,062314,760,100363,316,000391,008,900
TOTAL SOURCE OF FUNDS445,971,271448,777,154656,255,100692,320,300726,525,800
EXPENDITURES BY CLASS
Personnel Costs210,486,125188,247,714210,429,900199,924,700204,406,400
Operating Expenses37,929,89337,899,73844,584,80045,478,10045,757,400
Grants Loans Benefits30,410,70740,816,27981,676,600100,119,400100,105,600
Debt Service985,0001,435,500
Capital Outlay8,344,85116,214,84712,296,40010,804,00010,541,500
Construction33,443,44639,919,656154,040,300154,612,500154,763,000
TOTAL EXPENDITURES321,600,022324,533,733503,028,000510,938,700515,573,900
EXPENDITURES BY FUND
SOURCE
General Fund105,741,310107,257,624102,196,20094,825,40097,870,500
Tobacco Fund3,654,8343,567,6099,701,0003,000,0003,000,000
Restricted Funds89,647,19790,210,314130,659,400129,414,700129,780,800
Federal Fund122,556,682123,498,187260,471,400283,698,600284,922,600
TOTAL EXPENDITURES321,600,022324,533,733503,028,000510,938,700515,573,900
EXPENDITURES BY UNIT
Secretary8,071,3849,081,16011,320,20010,461,10010,612,500
", "rows": [ { "row_index": 0, "location": [ 25.2, 748.7073, 609.6, 765.36 ], "cells": [ { "location": [ 25.2, 748.7073, 122.6, 765.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 748.7073, 609.6, 765.36 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 732.0545, 609.6, 748.7073 ], "cells": [ { "location": [ 25.2, 732.0545, 122.6, 748.7073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 732.0545, 220, 748.7073 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 732.0545, 317.4, 748.7073 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 732.0545, 414.8, 748.7073 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 732.0545, 512.2, 748.7073 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 732.0545, 609.6, 748.7073 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 715.4018, 609.6, 732.0545 ], "cells": [ { "location": [ 25.2, 715.4018, 122.6, 732.0545 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 715.4018, 220, 732.0545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 715.4018, 317.4, 732.0545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 715.4018, 414.8, 732.0545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 715.4018, 512.2, 732.0545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 715.4018, 609.6, 732.0545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 698.7491, 609.6, 715.4018 ], "cells": [ { "location": [ 25.2, 698.7491, 122.6, 715.4018 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 698.7491, 220, 715.4018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 698.7491, 317.4, 715.4018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 698.7491, 414.8, 715.4018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 698.7491, 512.2, 715.4018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 698.7491, 609.6, 715.4018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 682.0964, 609.6, 698.7491 ], "cells": [ { "location": [ 25.2, 682.0964, 122.6, 698.7491 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 682.0964, 220, 698.7491 ], "text": "96,938,200", "html_text": "96,938,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 682.0964, 317.4, 698.7491 ], "text": "103,031,200", "html_text": "103,031,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 682.0964, 414.8, 698.7491 ], "text": "103,898,900", "html_text": "103,898,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 682.0964, 512.2, 698.7491 ], "text": "94,825,400", "html_text": "94,825,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 682.0964, 609.6, 698.7491 ], "text": "97,870,500", "html_text": "97,870,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 665.4436, 609.6, 682.0964 ], "cells": [ { "location": [ 25.2, 665.4436, 122.6, 682.0964 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 665.4436, 220, 682.0964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 665.4436, 317.4, 682.0964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 665.4436, 414.8, 682.0964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 665.4436, 512.2, 682.0964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 665.4436, 609.6, 682.0964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 648.7909, 609.6, 665.4436 ], "cells": [ { "location": [ 25.2, 648.7909, 122.6, 665.4436 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 648.7909, 220, 665.4436 ], "text": "2,704,000", "html_text": "2,704,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 648.7909, 317.4, 665.4436 ], "text": "70,700", "html_text": "70,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 648.7909, 414.8, 665.4436 ], "text": "171,600", "html_text": "171,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 648.7909, 512.2, 665.4436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 648.7909, 609.6, 665.4436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 632.1382, 609.6, 648.7909 ], "cells": [ { "location": [ 25.2, 632.1382, 122.6, 648.7909 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 632.1382, 220, 648.7909 ], "text": "835,500", "html_text": "835,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 632.1382, 317.4, 648.7909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 632.1382, 414.8, 648.7909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 632.1382, 512.2, 648.7909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 632.1382, 609.6, 648.7909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 615.4855, 609.6, 632.1382 ], "cells": [ { "location": [ 25.2, 615.4855, 122.6, 632.1382 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 615.4855, 220, 632.1382 ], "text": "2,353,680", "html_text": "2,353,680", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 615.4855, 317.4, 632.1382 ], "text": "1,687,960", "html_text": "1,687,960", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 615.4855, 414.8, 632.1382 ], "text": "1,172,900", "html_text": "1,172,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 615.4855, 512.2, 632.1382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 615.4855, 609.6, 632.1382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 598.8327, 609.6, 615.4855 ], "cells": [ { "location": [ 25.2, 598.8327, 122.6, 615.4855 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 598.8327, 220, 615.4855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 598.8327, 317.4, 615.4855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 598.8327, 414.8, 615.4855 ], "text": "(3,047,200)", "html_text": "(3,047,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 598.8327, 512.2, 615.4855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 598.8327, 609.6, 615.4855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 582.18, 609.6, 598.8327 ], "cells": [ { "location": [ 25.2, 582.18, 122.6, 598.8327 ], "text": "Mandated Allotments", "html_text": "Mandated Allotments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 582.18, 220, 598.8327 ], "text": "4,597,890", "html_text": "4,597,890", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 582.18, 317.4, 598.8327 ], "text": "3,640,639", "html_text": "3,640,639", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 582.18, 414.8, 598.8327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 582.18, 512.2, 598.8327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 582.18, 609.6, 598.8327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 565.5273, 609.6, 582.18 ], "cells": [ { "location": [ 25.2, 565.5273, 122.6, 582.18 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 565.5273, 220, 582.18 ], "text": "107,429,270", "html_text": "107,429,270", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 565.5273, 317.4, 582.18 ], "text": "108,430,499", "html_text": "108,430,499", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 565.5273, 414.8, 582.18 ], "text": "102,196,200", "html_text": "102,196,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 565.5273, 512.2, 582.18 ], "text": "94,825,400", "html_text": "94,825,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 565.5273, 609.6, 582.18 ], "text": "97,870,500", "html_text": "97,870,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 548.8745, 609.6, 565.5273 ], "cells": [ { "location": [ 25.2, 548.8745, 122.6, 565.5273 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 548.8745, 220, 565.5273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 548.8745, 317.4, 565.5273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 548.8745, 414.8, 565.5273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 548.8745, 512.2, 565.5273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 548.8745, 609.6, 565.5273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 532.2218, 609.6, 548.8745 ], "cells": [ { "location": [ 25.2, 532.2218, 122.6, 548.8745 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 532.2218, 220, 548.8745 ], "text": "3,400,000", "html_text": "3,400,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 532.2218, 317.4, 548.8745 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 532.2218, 414.8, 548.8745 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 532.2218, 512.2, 548.8745 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 532.2218, 609.6, 548.8745 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 515.5691, 609.6, 532.2218 ], "cells": [ { "location": [ 25.2, 515.5691, 122.6, 532.2218 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 515.5691, 220, 532.2218 ], "text": "7,523,410", "html_text": "7,523,410", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 515.5691, 317.4, 532.2218 ], "text": "7,268,576", "html_text": "7,268,576", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 515.5691, 414.8, 532.2218 ], "text": "6,701,000", "html_text": "6,701,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 515.5691, 512.2, 532.2218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 515.5691, 609.6, 532.2218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 498.9164, 609.6, 515.5691 ], "cells": [ { "location": [ 25.2, 498.9164, 122.6, 515.5691 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 498.9164, 220, 515.5691 ], "text": "10,923,410", "html_text": "10,923,410", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 498.9164, 317.4, 515.5691 ], "text": "10,268,576", "html_text": "10,268,576", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 498.9164, 414.8, 515.5691 ], "text": "9,701,000", "html_text": "9,701,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 498.9164, 512.2, 515.5691 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 498.9164, 609.6, 515.5691 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 482.2636, 609.6, 498.9164 ], "cells": [ { "location": [ 25.2, 482.2636, 122.6, 498.9164 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 482.2636, 220, 498.9164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 482.2636, 317.4, 498.9164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 482.2636, 414.8, 498.9164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 482.2636, 512.2, 498.9164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 482.2636, 609.6, 498.9164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 465.6109, 609.6, 482.2636 ], "cells": [ { "location": [ 25.2, 465.6109, 122.6, 482.2636 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 465.6109, 220, 482.2636 ], "text": "60,036,890", "html_text": "60,036,890", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 465.6109, 317.4, 482.2636 ], "text": "80,112,937", "html_text": "80,112,937", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 465.6109, 414.8, 482.2636 ], "text": "100,338,600", "html_text": "100,338,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 465.6109, 512.2, 482.2636 ], "text": "98,938,400", "html_text": "98,938,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 465.6109, 609.6, 482.2636 ], "text": "101,764,200", "html_text": "101,764,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 448.9582, 609.6, 465.6109 ], "cells": [ { "location": [ 25.2, 448.9582, 122.6, 465.6109 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 448.9582, 220, 465.6109 ], "text": "37,184,328", "html_text": "37,184,328", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 448.9582, 317.4, 465.6109 ], "text": "37,157,441", "html_text": "37,157,441", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 448.9582, 414.8, 465.6109 ], "text": "37,731,300", "html_text": "37,731,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 448.9582, 512.2, 465.6109 ], "text": "37,930,500", "html_text": "37,930,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 448.9582, 609.6, 465.6109 ], "text": "38,179,200", "html_text": "38,179,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 432.3055, 609.6, 448.9582 ], "cells": [ { "location": [ 25.2, 432.3055, 122.6, 448.9582 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 432.3055, 220, 448.9582 ], "text": "72,538,916", "html_text": "72,538,916", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 432.3055, 317.4, 448.9582 ], "text": "73,278,639", "html_text": "73,278,639", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 432.3055, 414.8, 448.9582 ], "text": "91,527,900", "html_text": "91,527,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 432.3055, 512.2, 448.9582 ], "text": "94,310,000", "html_text": "94,310,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 432.3055, 609.6, 448.9582 ], "text": "94,703,000", "html_text": "94,703,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 415.6527, 609.6, 432.3055 ], "cells": [ { "location": [ 25.2, 415.6527, 122.6, 432.3055 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 415.6527, 220, 432.3055 ], "text": "169,760,134", "html_text": "169,760,134", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 415.6527, 317.4, 432.3055 ], "text": "190,549,018", "html_text": "190,549,018", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 415.6527, 414.8, 432.3055 ], "text": "229,597,800", "html_text": "229,597,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 415.6527, 512.2, 432.3055 ], "text": "231,178,900", "html_text": "231,178,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 415.6527, 609.6, 432.3055 ], "text": "234,646,400", "html_text": "234,646,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 399, 609.6, 415.6527 ], "cells": [ { "location": [ 25.2, 399, 122.6, 415.6527 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 399, 220, 415.6527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 399, 317.4, 415.6527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 399, 414.8, 415.6527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 399, 512.2, 415.6527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 399, 609.6, 415.6527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 382.3473, 609.6, 399 ], "cells": [ { "location": [ 25.2, 382.3473, 122.6, 399 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 382.3473, 220, 399 ], "text": "(7,336,177)", "html_text": "(7,336,177)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 382.3473, 317.4, 399 ], "text": "35,301,775", "html_text": "35,301,775", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 382.3473, 414.8, 399 ], "text": "16,030,900", "html_text": "16,030,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 382.3473, 512.2, 399 ], "text": "54,288,700", "html_text": "54,288,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 382.3473, 609.6, 399 ], "text": "79,617,400", "html_text": "79,617,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 365.6945, 609.6, 382.3473 ], "cells": [ { "location": [ 25.2, 365.6945, 122.6, 382.3473 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 365.6945, 220, 382.3473 ], "text": "146,293,133", "html_text": "146,293,133", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 365.6945, 317.4, 382.3473 ], "text": "134,518,650", "html_text": "134,518,650", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 365.6945, 414.8, 382.3473 ], "text": "305,265,000", "html_text": "305,265,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 365.6945, 512.2, 382.3473 ], "text": "312,389,000", "html_text": "312,389,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 365.6945, 609.6, 382.3473 ], "text": "314,752,200", "html_text": "314,752,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 349.0418, 609.6, 365.6945 ], "cells": [ { "location": [ 25.2, 349.0418, 122.6, 365.6945 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 349.0418, 220, 365.6945 ], "text": "18,901,501", "html_text": "18,901,501", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 349.0418, 317.4, 365.6945 ], "text": "(30,291,363)", "html_text": "(30,291,363)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 349.0418, 414.8, 365.6945 ], "text": "(6,535,800)", "html_text": "(6,535,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 349.0418, 512.2, 365.6945 ], "text": "(3,361,700)", "html_text": "(3,361,700)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 349.0418, 609.6, 365.6945 ], "text": "(3,360,700)", "html_text": "(3,360,700)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 332.3891, 609.6, 349.0418 ], "cells": [ { "location": [ 25.2, 332.3891, 122.6, 349.0418 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 332.3891, 220, 349.0418 ], "text": "157,858,457", "html_text": "157,858,457", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 332.3891, 317.4, 349.0418 ], "text": "139,529,062", "html_text": "139,529,062", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 332.3891, 414.8, 349.0418 ], "text": "314,760,100", "html_text": "314,760,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 332.3891, 512.2, 349.0418 ], "text": "363,316,000", "html_text": "363,316,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 332.3891, 609.6, 349.0418 ], "text": "391,008,900", "html_text": "391,008,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 315.7364, 609.6, 332.3891 ], "cells": [ { "location": [ 25.2, 315.7364, 122.6, 332.3891 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 315.7364, 220, 332.3891 ], "text": "445,971,271", "html_text": "445,971,271", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 315.7364, 317.4, 332.3891 ], "text": "448,777,154", "html_text": "448,777,154", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 315.7364, 414.8, 332.3891 ], "text": "656,255,100", "html_text": "656,255,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 315.7364, 512.2, 332.3891 ], "text": "692,320,300", "html_text": "692,320,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 315.7364, 609.6, 332.3891 ], "text": "726,525,800", "html_text": "726,525,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 299.0836, 609.6, 315.7364 ], "cells": [ { "location": [ 25.2, 299.0836, 122.6, 315.7364 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 299.0836, 220, 315.7364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 299.0836, 317.4, 315.7364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 299.0836, 414.8, 315.7364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 299.0836, 512.2, 315.7364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 299.0836, 609.6, 315.7364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 282.4309, 609.6, 299.0836 ], "cells": [ { "location": [ 25.2, 282.4309, 122.6, 299.0836 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 282.4309, 220, 299.0836 ], "text": "210,486,125", "html_text": "210,486,125", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 282.4309, 317.4, 299.0836 ], "text": "188,247,714", "html_text": "188,247,714", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 282.4309, 414.8, 299.0836 ], "text": "210,429,900", "html_text": "210,429,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 282.4309, 512.2, 299.0836 ], "text": "199,924,700", "html_text": "199,924,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 282.4309, 609.6, 299.0836 ], "text": "204,406,400", "html_text": "204,406,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 265.7782, 609.6, 282.4309 ], "cells": [ { "location": [ 25.2, 265.7782, 122.6, 282.4309 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 265.7782, 220, 282.4309 ], "text": "37,929,893", "html_text": "37,929,893", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 265.7782, 317.4, 282.4309 ], "text": "37,899,738", "html_text": "37,899,738", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 265.7782, 414.8, 282.4309 ], "text": "44,584,800", "html_text": "44,584,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 265.7782, 512.2, 282.4309 ], "text": "45,478,100", "html_text": "45,478,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 265.7782, 609.6, 282.4309 ], "text": "45,757,400", "html_text": "45,757,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 249.1255, 609.6, 265.7782 ], "cells": [ { "location": [ 25.2, 249.1255, 122.6, 265.7782 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 249.1255, 220, 265.7782 ], "text": "30,410,707", "html_text": "30,410,707", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 249.1255, 317.4, 265.7782 ], "text": "40,816,279", "html_text": "40,816,279", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 249.1255, 414.8, 265.7782 ], "text": "81,676,600", "html_text": "81,676,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 249.1255, 512.2, 265.7782 ], "text": "100,119,400", "html_text": "100,119,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 249.1255, 609.6, 265.7782 ], "text": "100,105,600", "html_text": "100,105,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 232.4727, 609.6, 249.1255 ], "cells": [ { "location": [ 25.2, 232.4727, 122.6, 249.1255 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 232.4727, 220, 249.1255 ], "text": "985,000", "html_text": "985,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 232.4727, 317.4, 249.1255 ], "text": "1,435,500", "html_text": "1,435,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 232.4727, 414.8, 249.1255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 232.4727, 512.2, 249.1255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 232.4727, 609.6, 249.1255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 215.82, 609.6, 232.4727 ], "cells": [ { "location": [ 25.2, 215.82, 122.6, 232.4727 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 215.82, 220, 232.4727 ], "text": "8,344,851", "html_text": "8,344,851", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 215.82, 317.4, 232.4727 ], "text": "16,214,847", "html_text": "16,214,847", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 215.82, 414.8, 232.4727 ], "text": "12,296,400", "html_text": "12,296,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 215.82, 512.2, 232.4727 ], "text": "10,804,000", "html_text": "10,804,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 215.82, 609.6, 232.4727 ], "text": "10,541,500", "html_text": "10,541,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 199.1673, 609.6, 215.82 ], "cells": [ { "location": [ 25.2, 199.1673, 122.6, 215.82 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 199.1673, 220, 215.82 ], "text": "33,443,446", "html_text": "33,443,446", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 199.1673, 317.4, 215.82 ], "text": "39,919,656", "html_text": "39,919,656", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 199.1673, 414.8, 215.82 ], "text": "154,040,300", "html_text": "154,040,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 199.1673, 512.2, 215.82 ], "text": "154,612,500", "html_text": "154,612,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 199.1673, 609.6, 215.82 ], "text": "154,763,000", "html_text": "154,763,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.2, 182.5145, 609.6, 199.1673 ], "cells": [ { "location": [ 25.2, 182.5145, 122.6, 199.1673 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 182.5145, 220, 199.1673 ], "text": "321,600,022", "html_text": "321,600,022", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 182.5145, 317.4, 199.1673 ], "text": "324,533,733", "html_text": "324,533,733", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 182.5145, 414.8, 199.1673 ], "text": "503,028,000", "html_text": "503,028,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 182.5145, 512.2, 199.1673 ], "text": "510,938,700", "html_text": "510,938,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 182.5145, 609.6, 199.1673 ], "text": "515,573,900", "html_text": "515,573,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.2, 165.8618, 609.6, 182.5145 ], "cells": [ { "location": [ 25.2, 165.8618, 122.6, 182.5145 ], "text": "EXPENDITURES BY FUND", "html_text": "EXPENDITURES BY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 165.8618, 220, 182.5145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 165.8618, 317.4, 182.5145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 165.8618, 414.8, 182.5145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 165.8618, 512.2, 182.5145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 165.8618, 609.6, 182.5145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.2, 149.2091, 609.6, 165.8618 ], "cells": [ { "location": [ 25.2, 149.2091, 122.6, 165.8618 ], "text": "SOURCE", "html_text": "SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 149.2091, 220, 165.8618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 149.2091, 317.4, 165.8618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 149.2091, 414.8, 165.8618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 149.2091, 512.2, 165.8618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 149.2091, 609.6, 165.8618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.2, 132.5564, 609.6, 149.2091 ], "cells": [ { "location": [ 25.2, 132.5564, 122.6, 149.2091 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 132.5564, 220, 149.2091 ], "text": "105,741,310", "html_text": "105,741,310", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 132.5564, 317.4, 149.2091 ], "text": "107,257,624", "html_text": "107,257,624", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 132.5564, 414.8, 149.2091 ], "text": "102,196,200", "html_text": "102,196,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 132.5564, 512.2, 149.2091 ], "text": "94,825,400", "html_text": "94,825,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 132.5564, 609.6, 149.2091 ], "text": "97,870,500", "html_text": "97,870,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.2, 115.9036, 609.6, 132.5564 ], "cells": [ { "location": [ 25.2, 115.9036, 122.6, 132.5564 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 115.9036, 220, 132.5564 ], "text": "3,654,834", "html_text": "3,654,834", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 115.9036, 317.4, 132.5564 ], "text": "3,567,609", "html_text": "3,567,609", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 115.9036, 414.8, 132.5564 ], "text": "9,701,000", "html_text": "9,701,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 115.9036, 512.2, 132.5564 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 115.9036, 609.6, 132.5564 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.2, 99.2509, 609.6, 115.9036 ], "cells": [ { "location": [ 25.2, 99.2509, 122.6, 115.9036 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 99.2509, 220, 115.9036 ], "text": "89,647,197", "html_text": "89,647,197", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 99.2509, 317.4, 115.9036 ], "text": "90,210,314", "html_text": "90,210,314", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 99.2509, 414.8, 115.9036 ], "text": "130,659,400", "html_text": "130,659,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 99.2509, 512.2, 115.9036 ], "text": "129,414,700", "html_text": "129,414,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 99.2509, 609.6, 115.9036 ], "text": "129,780,800", "html_text": "129,780,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.2, 82.5982, 609.6, 99.2509 ], "cells": [ { "location": [ 25.2, 82.5982, 122.6, 99.2509 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 82.5982, 220, 99.2509 ], "text": "122,556,682", "html_text": "122,556,682", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 82.5982, 317.4, 99.2509 ], "text": "123,498,187", "html_text": "123,498,187", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 82.5982, 414.8, 99.2509 ], "text": "260,471,400", "html_text": "260,471,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 82.5982, 512.2, 99.2509 ], "text": "283,698,600", "html_text": "283,698,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 82.5982, 609.6, 99.2509 ], "text": "284,922,600", "html_text": "284,922,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.2, 65.9455, 609.6, 82.5982 ], "cells": [ { "location": [ 25.2, 65.9455, 122.6, 82.5982 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 65.9455, 220, 82.5982 ], "text": "321,600,022", "html_text": "321,600,022", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 65.9455, 317.4, 82.5982 ], "text": "324,533,733", "html_text": "324,533,733", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 65.9455, 414.8, 82.5982 ], "text": "503,028,000", "html_text": "503,028,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 65.9455, 512.2, 82.5982 ], "text": "510,938,700", "html_text": "510,938,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 65.9455, 609.6, 82.5982 ], "text": "515,573,900", "html_text": "515,573,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 25.2, 49.2927, 609.6, 65.9455 ], "cells": [ { "location": [ 25.2, 49.2927, 122.6, 65.9455 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 49.2927, 220, 65.9455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 49.2927, 317.4, 65.9455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 49.2927, 414.8, 65.9455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 49.2927, 512.2, 65.9455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 49.2927, 609.6, 65.9455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 25.2, 32.64, 609.6, 49.2927 ], "cells": [ { "location": [ 25.2, 32.64, 122.6, 49.2927 ], "text": "Secretary", "html_text": "Secretary", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 32.64, 220, 49.2927 ], "text": "8,071,384", "html_text": "8,071,384", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 32.64, 317.4, 49.2927 ], "text": "9,081,160", "html_text": "9,081,160", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 32.64, 414.8, 49.2927 ], "text": "11,320,200", "html_text": "11,320,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 32.64, 512.2, 49.2927 ], "text": "10,461,100", "html_text": "10,461,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 32.64, 609.6, 49.2927 ], "text": "10,612,500", "html_text": "10,612,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 44, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 143, "type": "TEXT", "location": { "l": 309.6, "t": 18.72, "r": 325.44, "b": 8.64 }, "text": "130", "reading_order": 1 } ] }, { "page": 144, "items": [ { "page": 144, "type": "TABLE", "location": { "l": 28.56, "t": 764.4, "r": 605.04, "b": 668.16 }, "text": "
Environmental Protection136,156,705144,041,712158,641,700155,301,800157,226,500
Natural Resources142,714,016133,440,622253,906,000242,025,800243,866,200
Public Service Commission15,890,27817,116,06119,537,70017,854,30018,131,400
Office of Administrative Services12,164,54113,084,54916,003,50015,999,20016,356,400
Office of KY Nature Preserves3,212,9153,313,7554,723,5004,564,3004,626,300
Office of Energy Policy3,390,1834,455,87338,895,40064,732,20064,754,600
TOTAL EXPENDITURES321,600,022324,533,733503,028,000510,938,700515,573,900
", "rows": [ { "row_index": 0, "location": [ 28.56, 750.6514, 605.04, 764.4 ], "cells": [ { "location": [ 28.56, 750.6514, 124.64, 764.4 ], "text": "Environmental Protection", "html_text": "Environmental Protection", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 750.6514, 220.72, 764.4 ], "text": "136,156,705", "html_text": "136,156,705", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 750.6514, 316.8, 764.4 ], "text": "144,041,712", "html_text": "144,041,712", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 750.6514, 412.88, 764.4 ], "text": "158,641,700", "html_text": "158,641,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 750.6514, 508.96, 764.4 ], "text": "155,301,800", "html_text": "155,301,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 750.6514, 605.04, 764.4 ], "text": "157,226,500", "html_text": "157,226,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.56, 736.9029, 605.04, 750.6514 ], "cells": [ { "location": [ 28.56, 736.9029, 124.64, 750.6514 ], "text": "Natural Resources", "html_text": "Natural Resources", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 736.9029, 220.72, 750.6514 ], "text": "142,714,016", "html_text": "142,714,016", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 736.9029, 316.8, 750.6514 ], "text": "133,440,622", "html_text": "133,440,622", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 736.9029, 412.88, 750.6514 ], "text": "253,906,000", "html_text": "253,906,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 736.9029, 508.96, 750.6514 ], "text": "242,025,800", "html_text": "242,025,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 736.9029, 605.04, 750.6514 ], "text": "243,866,200", "html_text": "243,866,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.56, 723.1543, 605.04, 736.9029 ], "cells": [ { "location": [ 28.56, 723.1543, 124.64, 736.9029 ], "text": "Public Service Commission", "html_text": "Public Service Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 723.1543, 220.72, 736.9029 ], "text": "15,890,278", "html_text": "15,890,278", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 723.1543, 316.8, 736.9029 ], "text": "17,116,061", "html_text": "17,116,061", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 723.1543, 412.88, 736.9029 ], "text": "19,537,700", "html_text": "19,537,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 723.1543, 508.96, 736.9029 ], "text": "17,854,300", "html_text": "17,854,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 723.1543, 605.04, 736.9029 ], "text": "18,131,400", "html_text": "18,131,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.56, 709.4057, 605.04, 723.1543 ], "cells": [ { "location": [ 28.56, 709.4057, 124.64, 723.1543 ], "text": "Office of Administrative Services", "html_text": "Office of Administrative Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 709.4057, 220.72, 723.1543 ], "text": "12,164,541", "html_text": "12,164,541", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 709.4057, 316.8, 723.1543 ], "text": "13,084,549", "html_text": "13,084,549", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 709.4057, 412.88, 723.1543 ], "text": "16,003,500", "html_text": "16,003,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 709.4057, 508.96, 723.1543 ], "text": "15,999,200", "html_text": "15,999,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 709.4057, 605.04, 723.1543 ], "text": "16,356,400", "html_text": "16,356,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.56, 695.6571, 605.04, 709.4057 ], "cells": [ { "location": [ 28.56, 695.6571, 124.64, 709.4057 ], "text": "Office of KY Nature Preserves", "html_text": "Office of KY Nature Preserves", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 695.6571, 220.72, 709.4057 ], "text": "3,212,915", "html_text": "3,212,915", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 695.6571, 316.8, 709.4057 ], "text": "3,313,755", "html_text": "3,313,755", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 695.6571, 412.88, 709.4057 ], "text": "4,723,500", "html_text": "4,723,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 695.6571, 508.96, 709.4057 ], "text": "4,564,300", "html_text": "4,564,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 695.6571, 605.04, 709.4057 ], "text": "4,626,300", "html_text": "4,626,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.56, 681.9086, 605.04, 695.6571 ], "cells": [ { "location": [ 28.56, 681.9086, 124.64, 695.6571 ], "text": "Office of Energy Policy", "html_text": "Office of Energy Policy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 681.9086, 220.72, 695.6571 ], "text": "3,390,183", "html_text": "3,390,183", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 681.9086, 316.8, 695.6571 ], "text": "4,455,873", "html_text": "4,455,873", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 681.9086, 412.88, 695.6571 ], "text": "38,895,400", "html_text": "38,895,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 681.9086, 508.96, 695.6571 ], "text": "64,732,200", "html_text": "64,732,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 681.9086, 605.04, 695.6571 ], "text": "64,754,600", "html_text": "64,754,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.56, 668.16, 605.04, 681.9086 ], "cells": [ { "location": [ 28.56, 668.16, 124.64, 681.9086 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 668.16, 220.72, 681.9086 ], "text": "321,600,022", "html_text": "321,600,022", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 668.16, 316.8, 681.9086 ], "text": "324,533,733", "html_text": "324,533,733", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 668.16, 412.88, 681.9086 ], "text": "503,028,000", "html_text": "503,028,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 668.16, 508.96, 681.9086 ], "text": "510,938,700", "html_text": "510,938,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 668.16, 605.04, 681.9086 ], "text": "515,573,900", "html_text": "515,573,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 7, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 144, "type": "TEXT", "location": { "l": 26.16, "t": 655.44, "r": 596.64, "b": 594 }, "text": "The Energy and Environment Cabinet is charged with the protection and preservation of land, air and water resources as well as creating efficient, sustainable energy solutions. The Cabinet has two departments: Environmental Protection and Natural Resources. The Cabinet has three offices: the Office of the Secretary, the Office of Energy Policy, and the Office of Kentucky Nature Preserves. Attached for administrative purposes are the Mine Safety Review Commission and the Public Service Commission.", "reading_order": 1 }, { "page": 144, "type": "TEXT", "location": { "l": 25.92, "t": 585.84, "r": 584.64, "b": 559.2 }, "text": "A Secretary appointed by the Governor heads the Cabinet. The Secretary is responsible for leadership, monitoring trends and shaping a vision for the future of Kentucky's energy platform and environment.", "reading_order": 2 }, { "page": 144, "type": "TEXT", "location": { "l": 309.84, "t": 18.72, "r": 324.48, "b": 8.64 }, "text": "131", "reading_order": 3 } ] }, { "page": 145, "items": [ { "page": 145, "type": "TABLE", "location": { "l": 27.6, "t": 766.32, "r": 608.64, "b": 220.32 }, "text": "
Energy and Environment
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation4,202,7004,334,8004,448,7004,232,6004,323,700
State Salary and Compensation Allocation140,200
Total General Fund4,342,9004,334,8004,448,7004,232,6004,323,700
Restricted Funds
Balance Forward2,303,3802,483,6911,701,1001,101,000640,200
Current Receipts180,560163,6252,417,5002,661,9002,711,100
Non-Revenue Receipts1,816,6452,077,9122,048,3001,828,9001,828,900
Total Restricted Funds4,300,5844,725,2276,166,9005,591,8005,180,200
Federal Fund
Balance Forward(31,917)(130,639)(101,100)
Current Receipts1,834,3501,768,2741,868,9001,293,2001,323,200
Non-Revenue Receipts(21,481)(16,583)37,800(16,300)(16,300)
Total Federal Fund1,780,9521,621,0511,805,6001,276,9001,306,900
TOTAL SOURCE OF FUNDS10,424,43610,681,07912,421,20011,101,30010,810,800
EXPENDITURES BY CLASS
Personnel Costs7,308,3976,837,7187,388,8006,876,7007,028,400
Operating Expenses762,987751,098938,500975,400977,300
Grants Loans Benefits1,492,3442,992,9002,609,0002,606,800
TOTAL EXPENDITURES8,071,3849,081,16011,320,20010,461,10010,612,500
EXPENDITURES BY FUND SOURCE
General Fund4,342,9004,334,8004,448,7004,232,6004,323,700
Restricted Funds1,816,8933,024,1245,065,9004,951,6004,981,900
Federal Fund1,911,5911,722,2361,805,6001,276,9001,306,900
TOTAL EXPENDITURES8,071,3849,081,16011,320,20010,461,10010,612,500
EXPENDITURES BY UNIT
Administrative Hearings1,577,7591,434,5891,466,8001,287,9001,315,200
Ofc of Sec - Leg & Interg Aff - Gen Coun6,493,6257,646,5719,853,4009,173,2009,297,300
TOTAL EXPENDITURES8,071,3849,081,16011,320,20010,461,10010,612,500
", "rows": [ { "row_index": 0, "location": [ 27.6, 749.2575, 608.64, 766.32 ], "cells": [ { "location": [ 27.6, 749.2575, 124.44, 766.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 749.2575, 608.64, 766.32 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 732.195, 608.64, 749.2575 ], "cells": [ { "location": [ 27.6, 732.195, 124.44, 749.2575 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 732.195, 221.28, 749.2575 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 732.195, 318.12, 749.2575 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 732.195, 414.96, 749.2575 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 732.195, 511.8, 749.2575 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 732.195, 608.64, 749.2575 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 715.1325, 608.64, 732.195 ], "cells": [ { "location": [ 27.6, 715.1325, 124.44, 732.195 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 715.1325, 221.28, 732.195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 715.1325, 318.12, 732.195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 715.1325, 414.96, 732.195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 715.1325, 511.8, 732.195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 715.1325, 608.64, 732.195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 698.07, 608.64, 715.1325 ], "cells": [ { "location": [ 27.6, 698.07, 124.44, 715.1325 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 698.07, 221.28, 715.1325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 698.07, 318.12, 715.1325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 698.07, 414.96, 715.1325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 698.07, 511.8, 715.1325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 698.07, 608.64, 715.1325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 681.0075, 608.64, 698.07 ], "cells": [ { "location": [ 27.6, 681.0075, 124.44, 698.07 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 681.0075, 221.28, 698.07 ], "text": "4,202,700", "html_text": "4,202,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 681.0075, 318.12, 698.07 ], "text": "4,334,800", "html_text": "4,334,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 681.0075, 414.96, 698.07 ], "text": "4,448,700", "html_text": "4,448,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 681.0075, 511.8, 698.07 ], "text": "4,232,600", "html_text": "4,232,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 681.0075, 608.64, 698.07 ], "text": "4,323,700", "html_text": "4,323,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 663.945, 608.64, 681.0075 ], "cells": [ { "location": [ 27.6, 663.945, 124.44, 681.0075 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 663.945, 221.28, 681.0075 ], "text": "140,200", "html_text": "140,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 663.945, 318.12, 681.0075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 663.945, 414.96, 681.0075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 663.945, 511.8, 681.0075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 663.945, 608.64, 681.0075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 646.8825, 608.64, 663.945 ], "cells": [ { "location": [ 27.6, 646.8825, 124.44, 663.945 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 646.8825, 221.28, 663.945 ], "text": "4,342,900", "html_text": "4,342,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 646.8825, 318.12, 663.945 ], "text": "4,334,800", "html_text": "4,334,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 646.8825, 414.96, 663.945 ], "text": "4,448,700", "html_text": "4,448,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 646.8825, 511.8, 663.945 ], "text": "4,232,600", "html_text": "4,232,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 646.8825, 608.64, 663.945 ], "text": "4,323,700", "html_text": "4,323,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 629.82, 608.64, 646.8825 ], "cells": [ { "location": [ 27.6, 629.82, 124.44, 646.8825 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 629.82, 221.28, 646.8825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 629.82, 318.12, 646.8825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 629.82, 414.96, 646.8825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 629.82, 511.8, 646.8825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 629.82, 608.64, 646.8825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 612.7575, 608.64, 629.82 ], "cells": [ { "location": [ 27.6, 612.7575, 124.44, 629.82 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 612.7575, 221.28, 629.82 ], "text": "2,303,380", "html_text": "2,303,380", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 612.7575, 318.12, 629.82 ], "text": "2,483,691", "html_text": "2,483,691", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 612.7575, 414.96, 629.82 ], "text": "1,701,100", "html_text": "1,701,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 612.7575, 511.8, 629.82 ], "text": "1,101,000", "html_text": "1,101,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 612.7575, 608.64, 629.82 ], "text": "640,200", "html_text": "640,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 595.695, 608.64, 612.7575 ], "cells": [ { "location": [ 27.6, 595.695, 124.44, 612.7575 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 595.695, 221.28, 612.7575 ], "text": "180,560", "html_text": "180,560", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 595.695, 318.12, 612.7575 ], "text": "163,625", "html_text": "163,625", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 595.695, 414.96, 612.7575 ], "text": "2,417,500", "html_text": "2,417,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 595.695, 511.8, 612.7575 ], "text": "2,661,900", "html_text": "2,661,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 595.695, 608.64, 612.7575 ], "text": "2,711,100", "html_text": "2,711,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 578.6325, 608.64, 595.695 ], "cells": [ { "location": [ 27.6, 578.6325, 124.44, 595.695 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 578.6325, 221.28, 595.695 ], "text": "1,816,645", "html_text": "1,816,645", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 578.6325, 318.12, 595.695 ], "text": "2,077,912", "html_text": "2,077,912", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 578.6325, 414.96, 595.695 ], "text": "2,048,300", "html_text": "2,048,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 578.6325, 511.8, 595.695 ], "text": "1,828,900", "html_text": "1,828,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 578.6325, 608.64, 595.695 ], "text": "1,828,900", "html_text": "1,828,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 561.57, 608.64, 578.6325 ], "cells": [ { "location": [ 27.6, 561.57, 124.44, 578.6325 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 561.57, 221.28, 578.6325 ], "text": "4,300,584", "html_text": "4,300,584", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 561.57, 318.12, 578.6325 ], "text": "4,725,227", "html_text": "4,725,227", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 561.57, 414.96, 578.6325 ], "text": "6,166,900", "html_text": "6,166,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 561.57, 511.8, 578.6325 ], "text": "5,591,800", "html_text": "5,591,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 561.57, 608.64, 578.6325 ], "text": "5,180,200", "html_text": "5,180,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 544.5075, 608.64, 561.57 ], "cells": [ { "location": [ 27.6, 544.5075, 124.44, 561.57 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 544.5075, 221.28, 561.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 544.5075, 318.12, 561.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 544.5075, 414.96, 561.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 544.5075, 511.8, 561.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 544.5075, 608.64, 561.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 527.445, 608.64, 544.5075 ], "cells": [ { "location": [ 27.6, 527.445, 124.44, 544.5075 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 527.445, 221.28, 544.5075 ], "text": "(31,917)", "html_text": "(31,917)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 527.445, 318.12, 544.5075 ], "text": "(130,639)", "html_text": "(130,639)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 527.445, 414.96, 544.5075 ], "text": "(101,100)", "html_text": "(101,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 527.445, 511.8, 544.5075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 527.445, 608.64, 544.5075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 510.3825, 608.64, 527.445 ], "cells": [ { "location": [ 27.6, 510.3825, 124.44, 527.445 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 510.3825, 221.28, 527.445 ], "text": "1,834,350", "html_text": "1,834,350", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 510.3825, 318.12, 527.445 ], "text": "1,768,274", "html_text": "1,768,274", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 510.3825, 414.96, 527.445 ], "text": "1,868,900", "html_text": "1,868,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 510.3825, 511.8, 527.445 ], "text": "1,293,200", "html_text": "1,293,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 510.3825, 608.64, 527.445 ], "text": "1,323,200", "html_text": "1,323,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 493.32, 608.64, 510.3825 ], "cells": [ { "location": [ 27.6, 493.32, 124.44, 510.3825 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 493.32, 221.28, 510.3825 ], "text": "(21,481)", "html_text": "(21,481)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 493.32, 318.12, 510.3825 ], "text": "(16,583)", "html_text": "(16,583)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 493.32, 414.96, 510.3825 ], "text": "37,800", "html_text": "37,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 493.32, 511.8, 510.3825 ], "text": "(16,300)", "html_text": "(16,300)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 493.32, 608.64, 510.3825 ], "text": "(16,300)", "html_text": "(16,300)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 476.2575, 608.64, 493.32 ], "cells": [ { "location": [ 27.6, 476.2575, 124.44, 493.32 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 476.2575, 221.28, 493.32 ], "text": "1,780,952", "html_text": "1,780,952", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 476.2575, 318.12, 493.32 ], "text": "1,621,051", "html_text": "1,621,051", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 476.2575, 414.96, 493.32 ], "text": "1,805,600", "html_text": "1,805,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 476.2575, 511.8, 493.32 ], "text": "1,276,900", "html_text": "1,276,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 476.2575, 608.64, 493.32 ], "text": "1,306,900", "html_text": "1,306,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 459.195, 608.64, 476.2575 ], "cells": [ { "location": [ 27.6, 459.195, 124.44, 476.2575 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 459.195, 221.28, 476.2575 ], "text": "10,424,436", "html_text": "10,424,436", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 459.195, 318.12, 476.2575 ], "text": "10,681,079", "html_text": "10,681,079", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 459.195, 414.96, 476.2575 ], "text": "12,421,200", "html_text": "12,421,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 459.195, 511.8, 476.2575 ], "text": "11,101,300", "html_text": "11,101,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 459.195, 608.64, 476.2575 ], "text": "10,810,800", "html_text": "10,810,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 442.1325, 608.64, 459.195 ], "cells": [ { "location": [ 27.6, 442.1325, 124.44, 459.195 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 442.1325, 221.28, 459.195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 442.1325, 318.12, 459.195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 442.1325, 414.96, 459.195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 442.1325, 511.8, 459.195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 442.1325, 608.64, 459.195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 425.07, 608.64, 442.1325 ], "cells": [ { "location": [ 27.6, 425.07, 124.44, 442.1325 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 425.07, 221.28, 442.1325 ], "text": "7,308,397", "html_text": "7,308,397", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 425.07, 318.12, 442.1325 ], "text": "6,837,718", "html_text": "6,837,718", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 425.07, 414.96, 442.1325 ], "text": "7,388,800", "html_text": "7,388,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 425.07, 511.8, 442.1325 ], "text": "6,876,700", "html_text": "6,876,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 425.07, 608.64, 442.1325 ], "text": "7,028,400", "html_text": "7,028,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 408.0075, 608.64, 425.07 ], "cells": [ { "location": [ 27.6, 408.0075, 124.44, 425.07 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 408.0075, 221.28, 425.07 ], "text": "762,987", "html_text": "762,987", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 408.0075, 318.12, 425.07 ], "text": "751,098", "html_text": "751,098", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 408.0075, 414.96, 425.07 ], "text": "938,500", "html_text": "938,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 408.0075, 511.8, 425.07 ], "text": "975,400", "html_text": "975,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 408.0075, 608.64, 425.07 ], "text": "977,300", "html_text": "977,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 390.945, 608.64, 408.0075 ], "cells": [ { "location": [ 27.6, 390.945, 124.44, 408.0075 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 390.945, 221.28, 408.0075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 390.945, 318.12, 408.0075 ], "text": "1,492,344", "html_text": "1,492,344", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 390.945, 414.96, 408.0075 ], "text": "2,992,900", "html_text": "2,992,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 390.945, 511.8, 408.0075 ], "text": "2,609,000", "html_text": "2,609,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 390.945, 608.64, 408.0075 ], "text": "2,606,800", "html_text": "2,606,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 373.8825, 608.64, 390.945 ], "cells": [ { "location": [ 27.6, 373.8825, 124.44, 390.945 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 373.8825, 221.28, 390.945 ], "text": "8,071,384", "html_text": "8,071,384", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 373.8825, 318.12, 390.945 ], "text": "9,081,160", "html_text": "9,081,160", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 373.8825, 414.96, 390.945 ], "text": "11,320,200", "html_text": "11,320,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 373.8825, 511.8, 390.945 ], "text": "10,461,100", "html_text": "10,461,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 373.8825, 608.64, 390.945 ], "text": "10,612,500", "html_text": "10,612,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 356.82, 608.64, 373.8825 ], "cells": [ { "location": [ 27.6, 356.82, 124.44, 373.8825 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 356.82, 221.28, 373.8825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 356.82, 318.12, 373.8825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 356.82, 414.96, 373.8825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 356.82, 511.8, 373.8825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 356.82, 608.64, 373.8825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 339.7575, 608.64, 356.82 ], "cells": [ { "location": [ 27.6, 339.7575, 124.44, 356.82 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 339.7575, 221.28, 356.82 ], "text": "4,342,900", "html_text": "4,342,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 339.7575, 318.12, 356.82 ], "text": "4,334,800", "html_text": "4,334,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 339.7575, 414.96, 356.82 ], "text": "4,448,700", "html_text": "4,448,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 339.7575, 511.8, 356.82 ], "text": "4,232,600", "html_text": "4,232,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 339.7575, 608.64, 356.82 ], "text": "4,323,700", "html_text": "4,323,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 322.695, 608.64, 339.7575 ], "cells": [ { "location": [ 27.6, 322.695, 124.44, 339.7575 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 322.695, 221.28, 339.7575 ], "text": "1,816,893", "html_text": "1,816,893", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 322.695, 318.12, 339.7575 ], "text": "3,024,124", "html_text": "3,024,124", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 322.695, 414.96, 339.7575 ], "text": "5,065,900", "html_text": "5,065,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 322.695, 511.8, 339.7575 ], "text": "4,951,600", "html_text": "4,951,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 322.695, 608.64, 339.7575 ], "text": "4,981,900", "html_text": "4,981,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 305.6325, 608.64, 322.695 ], "cells": [ { "location": [ 27.6, 305.6325, 124.44, 322.695 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 305.6325, 221.28, 322.695 ], "text": "1,911,591", "html_text": "1,911,591", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 305.6325, 318.12, 322.695 ], "text": "1,722,236", "html_text": "1,722,236", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 305.6325, 414.96, 322.695 ], "text": "1,805,600", "html_text": "1,805,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 305.6325, 511.8, 322.695 ], "text": "1,276,900", "html_text": "1,276,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 305.6325, 608.64, 322.695 ], "text": "1,306,900", "html_text": "1,306,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 288.57, 608.64, 305.6325 ], "cells": [ { "location": [ 27.6, 288.57, 124.44, 305.6325 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 288.57, 221.28, 305.6325 ], "text": "8,071,384", "html_text": "8,071,384", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 288.57, 318.12, 305.6325 ], "text": "9,081,160", "html_text": "9,081,160", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 288.57, 414.96, 305.6325 ], "text": "11,320,200", "html_text": "11,320,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 288.57, 511.8, 305.6325 ], "text": "10,461,100", "html_text": "10,461,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 288.57, 608.64, 305.6325 ], "text": "10,612,500", "html_text": "10,612,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 271.5075, 608.64, 288.57 ], "cells": [ { "location": [ 27.6, 271.5075, 124.44, 288.57 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 271.5075, 221.28, 288.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 271.5075, 318.12, 288.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 271.5075, 414.96, 288.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 271.5075, 511.8, 288.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 271.5075, 608.64, 288.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 254.445, 608.64, 271.5075 ], "cells": [ { "location": [ 27.6, 254.445, 124.44, 271.5075 ], "text": "Administrative Hearings", "html_text": "Administrative Hearings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 254.445, 221.28, 271.5075 ], "text": "1,577,759", "html_text": "1,577,759", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 254.445, 318.12, 271.5075 ], "text": "1,434,589", "html_text": "1,434,589", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 254.445, 414.96, 271.5075 ], "text": "1,466,800", "html_text": "1,466,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 254.445, 511.8, 271.5075 ], "text": "1,287,900", "html_text": "1,287,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 254.445, 608.64, 271.5075 ], "text": "1,315,200", "html_text": "1,315,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 237.3825, 608.64, 254.445 ], "cells": [ { "location": [ 27.6, 237.3825, 124.44, 254.445 ], "text": "Ofc of Sec - Leg & Interg Aff - Gen Coun", "html_text": "Ofc of Sec - Leg & Interg Aff - Gen Coun", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 237.3825, 221.28, 254.445 ], "text": "6,493,625", "html_text": "6,493,625", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 237.3825, 318.12, 254.445 ], "text": "7,646,571", "html_text": "7,646,571", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 237.3825, 414.96, 254.445 ], "text": "9,853,400", "html_text": "9,853,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 237.3825, 511.8, 254.445 ], "text": "9,173,200", "html_text": "9,173,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 237.3825, 608.64, 254.445 ], "text": "9,297,300", "html_text": "9,297,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 220.32, 608.64, 237.3825 ], "cells": [ { "location": [ 27.6, 220.32, 124.44, 237.3825 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 220.32, 221.28, 237.3825 ], "text": "8,071,384", "html_text": "8,071,384", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.28, 220.32, 318.12, 237.3825 ], "text": "9,081,160", "html_text": "9,081,160", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.12, 220.32, 414.96, 237.3825 ], "text": "11,320,200", "html_text": "11,320,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 220.32, 511.8, 237.3825 ], "text": "10,461,100", "html_text": "10,461,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.8, 220.32, 608.64, 237.3825 ], "text": "10,612,500", "html_text": "10,612,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 145, "type": "TEXT", "location": { "l": 26.16, "t": 208.56, "r": 604.56, "b": 170.4 }, "text": "The Office of the Secretary formulates and executes Cabinet policies based on administration priorities, state and federal statutes, regulations and legislative initiatives. The Office of the Secretary responds to concerns of the general public and initiates public information and education efforts.", "reading_order": 1 }, { "page": 145, "type": "TEXT", "location": { "l": 25.92, "t": 162.96, "r": 594, "b": 135.84 }, "text": "The Office of Legislative and Intergovernmental Affairs is responsible for communicating programmatic and policy information to stakeholders including the legislature and local governments.", "reading_order": 2 }, { "page": 145, "type": "TEXT", "location": { "l": 26.64, "t": 128.88, "r": 414.96, "b": 114.24 }, "text": "The Office of Legal Services provides litigation and other legal services for the Cabinet.", "reading_order": 3 }, { "page": 145, "type": "TEXT", "location": { "l": 27.12, "t": 107.04, "r": 470.64, "b": 92.88 }, "text": "The Office of Communications oversees all internal and external communications about the agency.", "reading_order": 4 }, { "page": 145, "type": "TEXT", "location": { "l": 25.92, "t": 84.72, "r": 600.48, "b": 58.8 }, "text": "The Office of Administrative Hearings conducts administrative appeal hearings and issues recommended orders for review by the Secretary.", "reading_order": 5 }, { "page": 145, "type": "TEXT", "location": { "l": 309.84, "t": 18.72, "r": 324.96, "b": 8.88 }, "text": "132", "reading_order": 6 } ] }, { "page": 146, "items": [ { "page": 146, "type": "TITLE", "location": { "l": 26.4, "t": 765.6, "r": 60.24, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 146, "type": "TEXT", "location": { "l": 25.68, "t": 744.24, "r": 602.64, "b": 706.08 }, "text": "The Governor's budget includes additional funding in the amount of $122,500 in fiscal year 2027 and $251,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $73,500 and $151,000, respectively.", "reading_order": 1 }, { "page": 146, "type": "TEXT", "location": { "l": 309.6, "t": 18.24, "r": 325.2, "b": 8.88 }, "text": "133", "reading_order": 2 } ] }, { "page": 147, "items": [ { "page": 147, "type": "TABLE", "location": { "l": 26.16, "t": 769.2, "r": 607.44, "b": 199.2 }, "text": "
Energy and Environment Administrative Services
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation5,698,3005,905,6006,052,8005,970,8006,115,500
State Salary and Compensation Allocation202,00035,300102,300\\n(184,700)
Reorganization Adjustments380,400
Budget Reduction-General Fund
Total General Fund5,900,3005,940,9006,350,8005,970,8006,115,500
Restricted Funds
Balance Forward1,996,7532,491,2081,845,800404,10078,000
Current Receipts8862,6001,1001,1001,100
Non-Revenue Receipts4,353,2004,016,4244,888,3006,024,5006,584,500
Total Restricted Funds6,350,8396,510,2316,735,2006,429,7006,663,600
Federal Fund
Balance Forward(41,023)(106,254)(26,400)
Current Receipts2,394,4652,616,7143,414,8003,787,5003,844,100
Non-Revenue Receipts(55,087)(57,626)(66,800)(110,800)(110,800)
Total Federal Fund2,298,3562,452,8343,321,6003,676,7003,733,300
TOTAL SOURCE OF FUNDS14,549,49514,903,96516,407,60016,077,20016,512,400
EXPENDITURES BY CLASS
Personnel Costs10,264,53310,271,11413,410,00013,441,70013,780,800
Operating Expenses1,832,0652,518,8662,403,5002,382,5002,400,600
Capital Outlay67,943294,569190,000175,000175,000
TOTAL EXPENDITURES12,164,54113,084,54916,003,50015,999,20016,356,400
EXPENDITURES BY FUND SOURCE
General Fund5,900,3005,940,9006,350,8005,970,8006,115,500
Restricted Funds3,859,6314,664,4266,331,1006,351,7006,507,600
Federal Fund2,404,6102,479,2233,321,6003,676,7003,733,300
TOTAL EXPENDITURES12,164,54113,084,54916,003,50015,999,20016,356,400
EXPENDITURES BY UNIT
Office of Administrative Services12,164,54113,084,54916,003,50015,999,20016,356,400
TOTAL EXPENDITURES12,164,54113,084,54916,003,50015,999,20016,356,400
", "rows": [ { "row_index": 0, "location": [ 26.16, 751.9273, 607.44, 769.2 ], "cells": [ { "location": [ 26.16, 751.9273, 123.04, 769.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 751.9273, 607.44, 769.2 ], "text": "Energy and Environment Administrative Services", "html_text": "Energy and Environment Administrative Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 734.6545, 607.44, 751.9273 ], "cells": [ { "location": [ 26.16, 734.6545, 123.04, 751.9273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 734.6545, 219.92, 751.9273 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 734.6545, 316.8, 751.9273 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 734.6545, 413.68, 751.9273 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 734.6545, 510.56, 751.9273 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 734.6545, 607.44, 751.9273 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 717.3818, 607.44, 734.6545 ], "cells": [ { "location": [ 26.16, 717.3818, 123.04, 734.6545 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 717.3818, 219.92, 734.6545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 717.3818, 316.8, 734.6545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 717.3818, 413.68, 734.6545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 717.3818, 510.56, 734.6545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 717.3818, 607.44, 734.6545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 700.1091, 607.44, 717.3818 ], "cells": [ { "location": [ 26.16, 700.1091, 123.04, 717.3818 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 700.1091, 219.92, 717.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 700.1091, 316.8, 717.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 700.1091, 413.68, 717.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 700.1091, 510.56, 717.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 700.1091, 607.44, 717.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 682.8364, 607.44, 700.1091 ], "cells": [ { "location": [ 26.16, 682.8364, 123.04, 700.1091 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 682.8364, 219.92, 700.1091 ], "text": "5,698,300", "html_text": "5,698,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 682.8364, 316.8, 700.1091 ], "text": "5,905,600", "html_text": "5,905,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 682.8364, 413.68, 700.1091 ], "text": "6,052,800", "html_text": "6,052,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 682.8364, 510.56, 700.1091 ], "text": "5,970,800", "html_text": "5,970,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 682.8364, 607.44, 700.1091 ], "text": "6,115,500", "html_text": "6,115,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 665.5636, 607.44, 682.8364 ], "cells": [ { "location": [ 26.16, 665.5636, 123.04, 682.8364 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 665.5636, 219.92, 682.8364 ], "text": "202,000", "html_text": "202,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 665.5636, 316.8, 682.8364 ], "text": "35,300", "html_text": "35,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 665.5636, 413.68, 682.8364 ], "text": "102,300\\n(184,700)", "html_text": "102,300\\n(184,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 665.5636, 510.56, 682.8364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 665.5636, 607.44, 682.8364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 648.2909, 607.44, 665.5636 ], "cells": [ { "location": [ 26.16, 648.2909, 123.04, 665.5636 ], "text": "Reorganization Adjustments", "html_text": "Reorganization Adjustments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 648.2909, 219.92, 665.5636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 648.2909, 316.8, 665.5636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 648.2909, 413.68, 665.5636 ], "text": "380,400", "html_text": "380,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 648.2909, 510.56, 665.5636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 648.2909, 607.44, 665.5636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 631.0182, 607.44, 648.2909 ], "cells": [ { "location": [ 26.16, 631.0182, 123.04, 648.2909 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 631.0182, 219.92, 648.2909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 631.0182, 316.8, 648.2909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 631.0182, 413.68, 648.2909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 631.0182, 510.56, 648.2909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 631.0182, 607.44, 648.2909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 613.7455, 607.44, 631.0182 ], "cells": [ { "location": [ 26.16, 613.7455, 123.04, 631.0182 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 613.7455, 219.92, 631.0182 ], "text": "5,900,300", "html_text": "5,900,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 613.7455, 316.8, 631.0182 ], "text": "5,940,900", "html_text": "5,940,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 613.7455, 413.68, 631.0182 ], "text": "6,350,800", "html_text": "6,350,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 613.7455, 510.56, 631.0182 ], "text": "5,970,800", "html_text": "5,970,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 613.7455, 607.44, 631.0182 ], "text": "6,115,500", "html_text": "6,115,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 596.4727, 607.44, 613.7455 ], "cells": [ { "location": [ 26.16, 596.4727, 123.04, 613.7455 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 596.4727, 219.92, 613.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 596.4727, 316.8, 613.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 596.4727, 413.68, 613.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 596.4727, 510.56, 613.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 596.4727, 607.44, 613.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 579.2, 607.44, 596.4727 ], "cells": [ { "location": [ 26.16, 579.2, 123.04, 596.4727 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 579.2, 219.92, 596.4727 ], "text": "1,996,753", "html_text": "1,996,753", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 579.2, 316.8, 596.4727 ], "text": "2,491,208", "html_text": "2,491,208", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 579.2, 413.68, 596.4727 ], "text": "1,845,800", "html_text": "1,845,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 579.2, 510.56, 596.4727 ], "text": "404,100", "html_text": "404,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 579.2, 607.44, 596.4727 ], "text": "78,000", "html_text": "78,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 561.9273, 607.44, 579.2 ], "cells": [ { "location": [ 26.16, 561.9273, 123.04, 579.2 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 561.9273, 219.92, 579.2 ], "text": "886", "html_text": "886", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 561.9273, 316.8, 579.2 ], "text": "2,600", "html_text": "2,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 561.9273, 413.68, 579.2 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 561.9273, 510.56, 579.2 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 561.9273, 607.44, 579.2 ], "text": "1,100", "html_text": "1,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 544.6545, 607.44, 561.9273 ], "cells": [ { "location": [ 26.16, 544.6545, 123.04, 561.9273 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 544.6545, 219.92, 561.9273 ], "text": "4,353,200", "html_text": "4,353,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 544.6545, 316.8, 561.9273 ], "text": "4,016,424", "html_text": "4,016,424", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 544.6545, 413.68, 561.9273 ], "text": "4,888,300", "html_text": "4,888,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 544.6545, 510.56, 561.9273 ], "text": "6,024,500", "html_text": "6,024,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 544.6545, 607.44, 561.9273 ], "text": "6,584,500", "html_text": "6,584,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 527.3818, 607.44, 544.6545 ], "cells": [ { "location": [ 26.16, 527.3818, 123.04, 544.6545 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 527.3818, 219.92, 544.6545 ], "text": "6,350,839", "html_text": "6,350,839", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 527.3818, 316.8, 544.6545 ], "text": "6,510,231", "html_text": "6,510,231", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 527.3818, 413.68, 544.6545 ], "text": "6,735,200", "html_text": "6,735,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 527.3818, 510.56, 544.6545 ], "text": "6,429,700", "html_text": "6,429,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 527.3818, 607.44, 544.6545 ], "text": "6,663,600", "html_text": "6,663,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 510.1091, 607.44, 527.3818 ], "cells": [ { "location": [ 26.16, 510.1091, 123.04, 527.3818 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 510.1091, 219.92, 527.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 510.1091, 316.8, 527.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 510.1091, 413.68, 527.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 510.1091, 510.56, 527.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 510.1091, 607.44, 527.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 492.8364, 607.44, 510.1091 ], "cells": [ { "location": [ 26.16, 492.8364, 123.04, 510.1091 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 492.8364, 219.92, 510.1091 ], "text": "(41,023)", "html_text": "(41,023)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 492.8364, 316.8, 510.1091 ], "text": "(106,254)", "html_text": "(106,254)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 492.8364, 413.68, 510.1091 ], "text": "(26,400)", "html_text": "(26,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 492.8364, 510.56, 510.1091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 492.8364, 607.44, 510.1091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 475.5636, 607.44, 492.8364 ], "cells": [ { "location": [ 26.16, 475.5636, 123.04, 492.8364 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 475.5636, 219.92, 492.8364 ], "text": "2,394,465", "html_text": "2,394,465", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 475.5636, 316.8, 492.8364 ], "text": "2,616,714", "html_text": "2,616,714", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 475.5636, 413.68, 492.8364 ], "text": "3,414,800", "html_text": "3,414,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 475.5636, 510.56, 492.8364 ], "text": "3,787,500", "html_text": "3,787,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 475.5636, 607.44, 492.8364 ], "text": "3,844,100", "html_text": "3,844,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 458.2909, 607.44, 475.5636 ], "cells": [ { "location": [ 26.16, 458.2909, 123.04, 475.5636 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 458.2909, 219.92, 475.5636 ], "text": "(55,087)", "html_text": "(55,087)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 458.2909, 316.8, 475.5636 ], "text": "(57,626)", "html_text": "(57,626)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 458.2909, 413.68, 475.5636 ], "text": "(66,800)", "html_text": "(66,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 458.2909, 510.56, 475.5636 ], "text": "(110,800)", "html_text": "(110,800)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 458.2909, 607.44, 475.5636 ], "text": "(110,800)", "html_text": "(110,800)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 441.0182, 607.44, 458.2909 ], "cells": [ { "location": [ 26.16, 441.0182, 123.04, 458.2909 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 441.0182, 219.92, 458.2909 ], "text": "2,298,356", "html_text": "2,298,356", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 441.0182, 316.8, 458.2909 ], "text": "2,452,834", "html_text": "2,452,834", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 441.0182, 413.68, 458.2909 ], "text": "3,321,600", "html_text": "3,321,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 441.0182, 510.56, 458.2909 ], "text": "3,676,700", "html_text": "3,676,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 441.0182, 607.44, 458.2909 ], "text": "3,733,300", "html_text": "3,733,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 423.7455, 607.44, 441.0182 ], "cells": [ { "location": [ 26.16, 423.7455, 123.04, 441.0182 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 423.7455, 219.92, 441.0182 ], "text": "14,549,495", "html_text": "14,549,495", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 423.7455, 316.8, 441.0182 ], "text": "14,903,965", "html_text": "14,903,965", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 423.7455, 413.68, 441.0182 ], "text": "16,407,600", "html_text": "16,407,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 423.7455, 510.56, 441.0182 ], "text": "16,077,200", "html_text": "16,077,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 423.7455, 607.44, 441.0182 ], "text": "16,512,400", "html_text": "16,512,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 406.4727, 607.44, 423.7455 ], "cells": [ { "location": [ 26.16, 406.4727, 123.04, 423.7455 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 406.4727, 219.92, 423.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 406.4727, 316.8, 423.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 406.4727, 413.68, 423.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 406.4727, 510.56, 423.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 406.4727, 607.44, 423.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 389.2, 607.44, 406.4727 ], "cells": [ { "location": [ 26.16, 389.2, 123.04, 406.4727 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 389.2, 219.92, 406.4727 ], "text": "10,264,533", "html_text": "10,264,533", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 389.2, 316.8, 406.4727 ], "text": "10,271,114", "html_text": "10,271,114", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 389.2, 413.68, 406.4727 ], "text": "13,410,000", "html_text": "13,410,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 389.2, 510.56, 406.4727 ], "text": "13,441,700", "html_text": "13,441,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 389.2, 607.44, 406.4727 ], "text": "13,780,800", "html_text": "13,780,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 371.9273, 607.44, 389.2 ], "cells": [ { "location": [ 26.16, 371.9273, 123.04, 389.2 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 371.9273, 219.92, 389.2 ], "text": "1,832,065", "html_text": "1,832,065", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 371.9273, 316.8, 389.2 ], "text": "2,518,866", "html_text": "2,518,866", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 371.9273, 413.68, 389.2 ], "text": "2,403,500", "html_text": "2,403,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 371.9273, 510.56, 389.2 ], "text": "2,382,500", "html_text": "2,382,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 371.9273, 607.44, 389.2 ], "text": "2,400,600", "html_text": "2,400,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 354.6545, 607.44, 371.9273 ], "cells": [ { "location": [ 26.16, 354.6545, 123.04, 371.9273 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 354.6545, 219.92, 371.9273 ], "text": "67,943", "html_text": "67,943", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 354.6545, 316.8, 371.9273 ], "text": "294,569", "html_text": "294,569", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 354.6545, 413.68, 371.9273 ], "text": "190,000", "html_text": "190,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 354.6545, 510.56, 371.9273 ], "text": "175,000", "html_text": "175,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 354.6545, 607.44, 371.9273 ], "text": "175,000", "html_text": "175,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 337.3818, 607.44, 354.6545 ], "cells": [ { "location": [ 26.16, 337.3818, 123.04, 354.6545 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 337.3818, 219.92, 354.6545 ], "text": "12,164,541", "html_text": "12,164,541", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 337.3818, 316.8, 354.6545 ], "text": "13,084,549", "html_text": "13,084,549", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 337.3818, 413.68, 354.6545 ], "text": "16,003,500", "html_text": "16,003,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 337.3818, 510.56, 354.6545 ], "text": "15,999,200", "html_text": "15,999,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 337.3818, 607.44, 354.6545 ], "text": "16,356,400", "html_text": "16,356,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 320.1091, 607.44, 337.3818 ], "cells": [ { "location": [ 26.16, 320.1091, 123.04, 337.3818 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 320.1091, 219.92, 337.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 320.1091, 316.8, 337.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 320.1091, 413.68, 337.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 320.1091, 510.56, 337.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 320.1091, 607.44, 337.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 302.8364, 607.44, 320.1091 ], "cells": [ { "location": [ 26.16, 302.8364, 123.04, 320.1091 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 302.8364, 219.92, 320.1091 ], "text": "5,900,300", "html_text": "5,900,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 302.8364, 316.8, 320.1091 ], "text": "5,940,900", "html_text": "5,940,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 302.8364, 413.68, 320.1091 ], "text": "6,350,800", "html_text": "6,350,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 302.8364, 510.56, 320.1091 ], "text": "5,970,800", "html_text": "5,970,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 302.8364, 607.44, 320.1091 ], "text": "6,115,500", "html_text": "6,115,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 285.5636, 607.44, 302.8364 ], "cells": [ { "location": [ 26.16, 285.5636, 123.04, 302.8364 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 285.5636, 219.92, 302.8364 ], "text": "3,859,631", "html_text": "3,859,631", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 285.5636, 316.8, 302.8364 ], "text": "4,664,426", "html_text": "4,664,426", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 285.5636, 413.68, 302.8364 ], "text": "6,331,100", "html_text": "6,331,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 285.5636, 510.56, 302.8364 ], "text": "6,351,700", "html_text": "6,351,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 285.5636, 607.44, 302.8364 ], "text": "6,507,600", "html_text": "6,507,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 268.2909, 607.44, 285.5636 ], "cells": [ { "location": [ 26.16, 268.2909, 123.04, 285.5636 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 268.2909, 219.92, 285.5636 ], "text": "2,404,610", "html_text": "2,404,610", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 268.2909, 316.8, 285.5636 ], "text": "2,479,223", "html_text": "2,479,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 268.2909, 413.68, 285.5636 ], "text": "3,321,600", "html_text": "3,321,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 268.2909, 510.56, 285.5636 ], "text": "3,676,700", "html_text": "3,676,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 268.2909, 607.44, 285.5636 ], "text": "3,733,300", "html_text": "3,733,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 251.0182, 607.44, 268.2909 ], "cells": [ { "location": [ 26.16, 251.0182, 123.04, 268.2909 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 251.0182, 219.92, 268.2909 ], "text": "12,164,541", "html_text": "12,164,541", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 251.0182, 316.8, 268.2909 ], "text": "13,084,549", "html_text": "13,084,549", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 251.0182, 413.68, 268.2909 ], "text": "16,003,500", "html_text": "16,003,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 251.0182, 510.56, 268.2909 ], "text": "15,999,200", "html_text": "15,999,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 251.0182, 607.44, 268.2909 ], "text": "16,356,400", "html_text": "16,356,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.16, 233.7455, 607.44, 251.0182 ], "cells": [ { "location": [ 26.16, 233.7455, 123.04, 251.0182 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 233.7455, 219.92, 251.0182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 233.7455, 316.8, 251.0182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 233.7455, 413.68, 251.0182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 233.7455, 510.56, 251.0182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 233.7455, 607.44, 251.0182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.16, 216.4727, 607.44, 233.7455 ], "cells": [ { "location": [ 26.16, 216.4727, 123.04, 233.7455 ], "text": "Office of Administrative Services", "html_text": "Office of Administrative Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 216.4727, 219.92, 233.7455 ], "text": "12,164,541", "html_text": "12,164,541", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 216.4727, 316.8, 233.7455 ], "text": "13,084,549", "html_text": "13,084,549", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 216.4727, 413.68, 233.7455 ], "text": "16,003,500", "html_text": "16,003,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 216.4727, 510.56, 233.7455 ], "text": "15,999,200", "html_text": "15,999,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 216.4727, 607.44, 233.7455 ], "text": "16,356,400", "html_text": "16,356,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.16, 199.2, 607.44, 216.4727 ], "cells": [ { "location": [ 26.16, 199.2, 123.04, 216.4727 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 199.2, 219.92, 216.4727 ], "text": "12,164,541", "html_text": "12,164,541", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 199.2, 316.8, 216.4727 ], "text": "13,084,549", "html_text": "13,084,549", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 199.2, 413.68, 216.4727 ], "text": "16,003,500", "html_text": "16,003,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 199.2, 510.56, 216.4727 ], "text": "15,999,200", "html_text": "15,999,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 199.2, 607.44, 216.4727 ], "text": "16,356,400", "html_text": "16,356,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 33, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 147, "type": "TEXT", "location": { "l": 25.68, "t": 188.88, "r": 602.64, "b": 161.76 }, "text": "The Office of Administrative Services was established effective November 1, 2017 per Executive Order 2017-0748 and authorized by House Bill 264 during the 2018 regular session.", "reading_order": 1 }, { "page": 147, "type": "TEXT", "location": { "l": 25.68, "t": 154.32, "r": 596.64, "b": 128.4 }, "text": "The establishment of the Office resulted in consolidated internal support functions for the Cabinet, which includes administrative, financial management, human resource and geographic information service roles.", "reading_order": 2 }, { "page": 147, "type": "TITLE", "location": { "l": 26.88, "t": 120.24, "r": 60.24, "b": 107.28 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 147, "type": "TEXT", "location": { "l": 25.92, "t": 98.64, "r": 602.16, "b": 60.96 }, "text": "The Governor's budget includes additional funding in the amount of $211,000 in fiscal year 2027 and $433,100 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $107,600 and $220,900, respectively.", "reading_order": 4 }, { "page": 147, "type": "TEXT", "location": { "l": 309.6, "t": 18.48, "r": 324.72, "b": 9.12 }, "text": "134", "reading_order": 5 } ] }, { "page": 148, "items": [ { "page": 148, "type": "TABLE", "location": { "l": 24.96, "t": 770.88, "r": 609.84, "b": 57.12 }, "text": "
Energy and Environment
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation28,851,30031,856,40030,589,10028,668,70029,724,600
State Salary and Compensation Allocation893,9009,40022,700\\n(365,000)\\n(86,100)
Budget Reduction-General Fund
Reorganization Adjustment
Total General Fund29,745,20031,865,80030,160,70028,668,70029,724,600
Restricted Funds
Balance Forward40,497,09458,590,59580,418,50086,165,90093,752,900
Current Receipts30,020,46628,590,23328,636,40028,732,20028,732,200
Non-Revenue Receipts64,716,72965,442,09165,522,80066,277,90065,576,700
Total Restricted Funds135,234,289152,622,919174,577,700181,176,000188,061,800
Federal Fund
Balance Forward(3,335,333)(9,477,815)(7,395,800)
Current Receipts26,145,95744,657,08050,292,90041,556,20042,112,800
Non-Revenue Receipts(2,520,628)(2,603,702)(2,827,900)(2,346,200)(2,346,200)
Total Federal Fund20,289,99632,575,56340,069,20039,210,00039,766,600
TOTAL SOURCE OF FUNDS185,269,485217,064,281244,807,600249,054,700257,553,000
EXPENDITURES BY CLASS
Personnel Costs88,689,02688,387,15494,280,50090,931,30092,862,100
Operating Expenses21,223,90220,446,94127,168,80028,103,10028,303,300
Grants Loans Benefits20,752,11824,395,28229,430,10029,150,70029,142,000
Debt Service985,0001,324,000
Capital Outlay3,724,4228,651,4037,737,3007,091,7006,894,100
Construction782,237836,93225,00025,00025,000
TOTAL EXPENDITURES136,156,705144,041,712158,641,700155,301,800157,226,500
EXPENDITURES BY FUND SOURCE
General Fund29,745,20031,865,80030,160,70028,668,70029,724,600
Restricted Funds76,643,69472,204,46288,411,80087,423,10087,735,300
Federal Fund29,767,81139,971,45140,069,20039,210,00039,766,600
TOTAL EXPENDITURES136,156,705144,041,712158,641,700155,301,800157,226,500
EXPENDITURES BY UNIT
Commissioner1,584,9751,808,6951,709,2001,723,9001,761,100
Water36,124,97346,509,67645,884,40045,283,20045,986,100
Waste Management44,321,10240,456,90749,158,30046,375,70046,861,500
Air Quality21,823,69120,894,44522,327,00021,725,60022,085,900
Environmental Program Support4,123,6444,869,7944,802,3004,777,7004,852,200
Enforcement5,647,3185,572,6255,182,5005,215,0005,327,800
Petroleum Storage Tank
Environmental Assurance Fund22,531,00223,929,57229,578,00030,200,70030,351,900
TOTAL EXPENDITURES136,156,705144,041,712158,641,700155,301,800157,226,500
", "rows": [ { "row_index": 0, "location": [ 24.96, 754.2809, 609.84, 770.88 ], "cells": [ { "location": [ 24.96, 754.2809, 122.44, 770.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 754.2809, 609.84, 770.88 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 24.96, 737.6819, 609.84, 754.2809 ], "cells": [ { "location": [ 24.96, 737.6819, 122.44, 754.2809 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 737.6819, 219.92, 754.2809 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 737.6819, 317.4, 754.2809 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 737.6819, 414.88, 754.2809 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 737.6819, 512.36, 754.2809 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 737.6819, 609.84, 754.2809 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 24.96, 721.0828, 609.84, 737.6819 ], "cells": [ { "location": [ 24.96, 721.0828, 122.44, 737.6819 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 721.0828, 219.92, 737.6819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 721.0828, 317.4, 737.6819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 721.0828, 414.88, 737.6819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 721.0828, 512.36, 737.6819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 721.0828, 609.84, 737.6819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 24.96, 704.4837, 609.84, 721.0828 ], "cells": [ { "location": [ 24.96, 704.4837, 122.44, 721.0828 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 704.4837, 219.92, 721.0828 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 704.4837, 317.4, 721.0828 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 704.4837, 414.88, 721.0828 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 704.4837, 512.36, 721.0828 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 704.4837, 609.84, 721.0828 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 24.96, 687.8847, 609.84, 704.4837 ], "cells": [ { "location": [ 24.96, 687.8847, 122.44, 704.4837 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 687.8847, 219.92, 704.4837 ], "text": "28,851,300", "html_text": "28,851,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 687.8847, 317.4, 704.4837 ], "text": "31,856,400", "html_text": "31,856,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 687.8847, 414.88, 704.4837 ], "text": "30,589,100", "html_text": "30,589,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 687.8847, 512.36, 704.4837 ], "text": "28,668,700", "html_text": "28,668,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 687.8847, 609.84, 704.4837 ], "text": "29,724,600", "html_text": "29,724,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 24.96, 671.2856, 609.84, 687.8847 ], "cells": [ { "location": [ 24.96, 671.2856, 122.44, 687.8847 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 671.2856, 219.92, 687.8847 ], "text": "893,900", "html_text": "893,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 671.2856, 317.4, 687.8847 ], "text": "9,400", "html_text": "9,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 671.2856, 414.88, 687.8847 ], "text": "22,700\\n(365,000)\\n(86,100)", "html_text": "22,700\\n(365,000)\\n(86,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 671.2856, 512.36, 687.8847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 671.2856, 609.84, 687.8847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 24.96, 654.6865, 609.84, 671.2856 ], "cells": [ { "location": [ 24.96, 654.6865, 122.44, 671.2856 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 654.6865, 219.92, 671.2856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 654.6865, 317.4, 671.2856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 654.6865, 414.88, 671.2856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 654.6865, 512.36, 671.2856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 654.6865, 609.84, 671.2856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 24.96, 638.0874, 609.84, 654.6865 ], "cells": [ { "location": [ 24.96, 638.0874, 122.44, 654.6865 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 638.0874, 219.92, 654.6865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 638.0874, 317.4, 654.6865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 638.0874, 414.88, 654.6865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 638.0874, 512.36, 654.6865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 638.0874, 609.84, 654.6865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 24.96, 621.4884, 609.84, 638.0874 ], "cells": [ { "location": [ 24.96, 621.4884, 122.44, 638.0874 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 621.4884, 219.92, 638.0874 ], "text": "29,745,200", "html_text": "29,745,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 621.4884, 317.4, 638.0874 ], "text": "31,865,800", "html_text": "31,865,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 621.4884, 414.88, 638.0874 ], "text": "30,160,700", "html_text": "30,160,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 621.4884, 512.36, 638.0874 ], "text": "28,668,700", "html_text": "28,668,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 621.4884, 609.84, 638.0874 ], "text": "29,724,600", "html_text": "29,724,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 24.96, 604.8893, 609.84, 621.4884 ], "cells": [ { "location": [ 24.96, 604.8893, 122.44, 621.4884 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 604.8893, 219.92, 621.4884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 604.8893, 317.4, 621.4884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 604.8893, 414.88, 621.4884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 604.8893, 512.36, 621.4884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 604.8893, 609.84, 621.4884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 24.96, 588.2902, 609.84, 604.8893 ], "cells": [ { "location": [ 24.96, 588.2902, 122.44, 604.8893 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 588.2902, 219.92, 604.8893 ], "text": "40,497,094", "html_text": "40,497,094", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 588.2902, 317.4, 604.8893 ], "text": "58,590,595", "html_text": "58,590,595", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 588.2902, 414.88, 604.8893 ], "text": "80,418,500", "html_text": "80,418,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 588.2902, 512.36, 604.8893 ], "text": "86,165,900", "html_text": "86,165,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 588.2902, 609.84, 604.8893 ], "text": "93,752,900", "html_text": "93,752,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 24.96, 571.6912, 609.84, 588.2902 ], "cells": [ { "location": [ 24.96, 571.6912, 122.44, 588.2902 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 571.6912, 219.92, 588.2902 ], "text": "30,020,466", "html_text": "30,020,466", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 571.6912, 317.4, 588.2902 ], "text": "28,590,233", "html_text": "28,590,233", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 571.6912, 414.88, 588.2902 ], "text": "28,636,400", "html_text": "28,636,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 571.6912, 512.36, 588.2902 ], "text": "28,732,200", "html_text": "28,732,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 571.6912, 609.84, 588.2902 ], "text": "28,732,200", "html_text": "28,732,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 24.96, 555.0921, 609.84, 571.6912 ], "cells": [ { "location": [ 24.96, 555.0921, 122.44, 571.6912 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 555.0921, 219.92, 571.6912 ], "text": "64,716,729", "html_text": "64,716,729", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 555.0921, 317.4, 571.6912 ], "text": "65,442,091", "html_text": "65,442,091", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 555.0921, 414.88, 571.6912 ], "text": "65,522,800", "html_text": "65,522,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 555.0921, 512.36, 571.6912 ], "text": "66,277,900", "html_text": "66,277,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 555.0921, 609.84, 571.6912 ], "text": "65,576,700", "html_text": "65,576,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 24.96, 538.493, 609.84, 555.0921 ], "cells": [ { "location": [ 24.96, 538.493, 122.44, 555.0921 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 538.493, 219.92, 555.0921 ], "text": "135,234,289", "html_text": "135,234,289", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 538.493, 317.4, 555.0921 ], "text": "152,622,919", "html_text": "152,622,919", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 538.493, 414.88, 555.0921 ], "text": "174,577,700", "html_text": "174,577,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 538.493, 512.36, 555.0921 ], "text": "181,176,000", "html_text": "181,176,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 538.493, 609.84, 555.0921 ], "text": "188,061,800", "html_text": "188,061,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 24.96, 521.894, 609.84, 538.493 ], "cells": [ { "location": [ 24.96, 521.894, 122.44, 538.493 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 521.894, 219.92, 538.493 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 521.894, 317.4, 538.493 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 521.894, 414.88, 538.493 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 521.894, 512.36, 538.493 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 521.894, 609.84, 538.493 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 24.96, 505.2949, 609.84, 521.894 ], "cells": [ { "location": [ 24.96, 505.2949, 122.44, 521.894 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 505.2949, 219.92, 521.894 ], "text": "(3,335,333)", "html_text": "(3,335,333)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 505.2949, 317.4, 521.894 ], "text": "(9,477,815)", "html_text": "(9,477,815)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 505.2949, 414.88, 521.894 ], "text": "(7,395,800)", "html_text": "(7,395,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 505.2949, 512.36, 521.894 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 505.2949, 609.84, 521.894 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 24.96, 488.6958, 609.84, 505.2949 ], "cells": [ { "location": [ 24.96, 488.6958, 122.44, 505.2949 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 488.6958, 219.92, 505.2949 ], "text": "26,145,957", "html_text": "26,145,957", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 488.6958, 317.4, 505.2949 ], "text": "44,657,080", "html_text": "44,657,080", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 488.6958, 414.88, 505.2949 ], "text": "50,292,900", "html_text": "50,292,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 488.6958, 512.36, 505.2949 ], "text": "41,556,200", "html_text": "41,556,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 488.6958, 609.84, 505.2949 ], "text": "42,112,800", "html_text": "42,112,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 24.96, 472.0967, 609.84, 488.6958 ], "cells": [ { "location": [ 24.96, 472.0967, 122.44, 488.6958 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 472.0967, 219.92, 488.6958 ], "text": "(2,520,628)", "html_text": "(2,520,628)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 472.0967, 317.4, 488.6958 ], "text": "(2,603,702)", "html_text": "(2,603,702)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 472.0967, 414.88, 488.6958 ], "text": "(2,827,900)", "html_text": "(2,827,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 472.0967, 512.36, 488.6958 ], "text": "(2,346,200)", "html_text": "(2,346,200)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 472.0967, 609.84, 488.6958 ], "text": "(2,346,200)", "html_text": "(2,346,200)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 24.96, 455.4977, 609.84, 472.0967 ], "cells": [ { "location": [ 24.96, 455.4977, 122.44, 472.0967 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 455.4977, 219.92, 472.0967 ], "text": "20,289,996", "html_text": "20,289,996", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 455.4977, 317.4, 472.0967 ], "text": "32,575,563", "html_text": "32,575,563", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 455.4977, 414.88, 472.0967 ], "text": "40,069,200", "html_text": "40,069,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 455.4977, 512.36, 472.0967 ], "text": "39,210,000", "html_text": "39,210,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 455.4977, 609.84, 472.0967 ], "text": "39,766,600", "html_text": "39,766,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 24.96, 438.8986, 609.84, 455.4977 ], "cells": [ { "location": [ 24.96, 438.8986, 122.44, 455.4977 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 438.8986, 219.92, 455.4977 ], "text": "185,269,485", "html_text": "185,269,485", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 438.8986, 317.4, 455.4977 ], "text": "217,064,281", "html_text": "217,064,281", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 438.8986, 414.88, 455.4977 ], "text": "244,807,600", "html_text": "244,807,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 438.8986, 512.36, 455.4977 ], "text": "249,054,700", "html_text": "249,054,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 438.8986, 609.84, 455.4977 ], "text": "257,553,000", "html_text": "257,553,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 24.96, 422.2995, 609.84, 438.8986 ], "cells": [ { "location": [ 24.96, 422.2995, 122.44, 438.8986 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 422.2995, 219.92, 438.8986 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 422.2995, 317.4, 438.8986 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 422.2995, 414.88, 438.8986 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 422.2995, 512.36, 438.8986 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 422.2995, 609.84, 438.8986 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 24.96, 405.7005, 609.84, 422.2995 ], "cells": [ { "location": [ 24.96, 405.7005, 122.44, 422.2995 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 405.7005, 219.92, 422.2995 ], "text": "88,689,026", "html_text": "88,689,026", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 405.7005, 317.4, 422.2995 ], "text": "88,387,154", "html_text": "88,387,154", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 405.7005, 414.88, 422.2995 ], "text": "94,280,500", "html_text": "94,280,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 405.7005, 512.36, 422.2995 ], "text": "90,931,300", "html_text": "90,931,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 405.7005, 609.84, 422.2995 ], "text": "92,862,100", "html_text": "92,862,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 24.96, 389.1014, 609.84, 405.7005 ], "cells": [ { "location": [ 24.96, 389.1014, 122.44, 405.7005 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 389.1014, 219.92, 405.7005 ], "text": "21,223,902", "html_text": "21,223,902", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 389.1014, 317.4, 405.7005 ], "text": "20,446,941", "html_text": "20,446,941", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 389.1014, 414.88, 405.7005 ], "text": "27,168,800", "html_text": "27,168,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 389.1014, 512.36, 405.7005 ], "text": "28,103,100", "html_text": "28,103,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 389.1014, 609.84, 405.7005 ], "text": "28,303,300", "html_text": "28,303,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 24.96, 372.5023, 609.84, 389.1014 ], "cells": [ { "location": [ 24.96, 372.5023, 122.44, 389.1014 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 372.5023, 219.92, 389.1014 ], "text": "20,752,118", "html_text": "20,752,118", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 372.5023, 317.4, 389.1014 ], "text": "24,395,282", "html_text": "24,395,282", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 372.5023, 414.88, 389.1014 ], "text": "29,430,100", "html_text": "29,430,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 372.5023, 512.36, 389.1014 ], "text": "29,150,700", "html_text": "29,150,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 372.5023, 609.84, 389.1014 ], "text": "29,142,000", "html_text": "29,142,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 24.96, 355.9033, 609.84, 372.5023 ], "cells": [ { "location": [ 24.96, 355.9033, 122.44, 372.5023 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 355.9033, 219.92, 372.5023 ], "text": "985,000", "html_text": "985,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 355.9033, 317.4, 372.5023 ], "text": "1,324,000", "html_text": "1,324,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 355.9033, 414.88, 372.5023 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 355.9033, 512.36, 372.5023 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 355.9033, 609.84, 372.5023 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 24.96, 339.3042, 609.84, 355.9033 ], "cells": [ { "location": [ 24.96, 339.3042, 122.44, 355.9033 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 339.3042, 219.92, 355.9033 ], "text": "3,724,422", "html_text": "3,724,422", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 339.3042, 317.4, 355.9033 ], "text": "8,651,403", "html_text": "8,651,403", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 339.3042, 414.88, 355.9033 ], "text": "7,737,300", "html_text": "7,737,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 339.3042, 512.36, 355.9033 ], "text": "7,091,700", "html_text": "7,091,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 339.3042, 609.84, 355.9033 ], "text": "6,894,100", "html_text": "6,894,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 24.96, 322.7051, 609.84, 339.3042 ], "cells": [ { "location": [ 24.96, 322.7051, 122.44, 339.3042 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 322.7051, 219.92, 339.3042 ], "text": "782,237", "html_text": "782,237", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 322.7051, 317.4, 339.3042 ], "text": "836,932", "html_text": "836,932", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 322.7051, 414.88, 339.3042 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 322.7051, 512.36, 339.3042 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 322.7051, 609.84, 339.3042 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 24.96, 306.106, 609.84, 322.7051 ], "cells": [ { "location": [ 24.96, 306.106, 122.44, 322.7051 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 306.106, 219.92, 322.7051 ], "text": "136,156,705", "html_text": "136,156,705", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 306.106, 317.4, 322.7051 ], "text": "144,041,712", "html_text": "144,041,712", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 306.106, 414.88, 322.7051 ], "text": "158,641,700", "html_text": "158,641,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 306.106, 512.36, 322.7051 ], "text": "155,301,800", "html_text": "155,301,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 306.106, 609.84, 322.7051 ], "text": "157,226,500", "html_text": "157,226,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 24.96, 289.507, 609.84, 306.106 ], "cells": [ { "location": [ 24.96, 289.507, 122.44, 306.106 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 289.507, 219.92, 306.106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 289.507, 317.4, 306.106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 289.507, 414.88, 306.106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 289.507, 512.36, 306.106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 289.507, 609.84, 306.106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 24.96, 272.9079, 609.84, 289.507 ], "cells": [ { "location": [ 24.96, 272.9079, 122.44, 289.507 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 272.9079, 219.92, 289.507 ], "text": "29,745,200", "html_text": "29,745,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 272.9079, 317.4, 289.507 ], "text": "31,865,800", "html_text": "31,865,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 272.9079, 414.88, 289.507 ], "text": "30,160,700", "html_text": "30,160,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 272.9079, 512.36, 289.507 ], "text": "28,668,700", "html_text": "28,668,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 272.9079, 609.84, 289.507 ], "text": "29,724,600", "html_text": "29,724,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 24.96, 256.3088, 609.84, 272.9079 ], "cells": [ { "location": [ 24.96, 256.3088, 122.44, 272.9079 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 256.3088, 219.92, 272.9079 ], "text": "76,643,694", "html_text": "76,643,694", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 256.3088, 317.4, 272.9079 ], "text": "72,204,462", "html_text": "72,204,462", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 256.3088, 414.88, 272.9079 ], "text": "88,411,800", "html_text": "88,411,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 256.3088, 512.36, 272.9079 ], "text": "87,423,100", "html_text": "87,423,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 256.3088, 609.84, 272.9079 ], "text": "87,735,300", "html_text": "87,735,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 24.96, 239.7098, 609.84, 256.3088 ], "cells": [ { "location": [ 24.96, 239.7098, 122.44, 256.3088 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 239.7098, 219.92, 256.3088 ], "text": "29,767,811", "html_text": "29,767,811", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 239.7098, 317.4, 256.3088 ], "text": "39,971,451", "html_text": "39,971,451", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 239.7098, 414.88, 256.3088 ], "text": "40,069,200", "html_text": "40,069,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 239.7098, 512.36, 256.3088 ], "text": "39,210,000", "html_text": "39,210,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 239.7098, 609.84, 256.3088 ], "text": "39,766,600", "html_text": "39,766,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 24.96, 223.1107, 609.84, 239.7098 ], "cells": [ { "location": [ 24.96, 223.1107, 122.44, 239.7098 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 223.1107, 219.92, 239.7098 ], "text": "136,156,705", "html_text": "136,156,705", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 223.1107, 317.4, 239.7098 ], "text": "144,041,712", "html_text": "144,041,712", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 223.1107, 414.88, 239.7098 ], "text": "158,641,700", "html_text": "158,641,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 223.1107, 512.36, 239.7098 ], "text": "155,301,800", "html_text": "155,301,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 223.1107, 609.84, 239.7098 ], "text": "157,226,500", "html_text": "157,226,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 24.96, 206.5116, 609.84, 223.1107 ], "cells": [ { "location": [ 24.96, 206.5116, 122.44, 223.1107 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 206.5116, 219.92, 223.1107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 206.5116, 317.4, 223.1107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 206.5116, 414.88, 223.1107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 206.5116, 512.36, 223.1107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 206.5116, 609.84, 223.1107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 24.96, 189.9126, 609.84, 206.5116 ], "cells": [ { "location": [ 24.96, 189.9126, 122.44, 206.5116 ], "text": "Commissioner", "html_text": "Commissioner", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 189.9126, 219.92, 206.5116 ], "text": "1,584,975", "html_text": "1,584,975", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 189.9126, 317.4, 206.5116 ], "text": "1,808,695", "html_text": "1,808,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 189.9126, 414.88, 206.5116 ], "text": "1,709,200", "html_text": "1,709,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 189.9126, 512.36, 206.5116 ], "text": "1,723,900", "html_text": "1,723,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 189.9126, 609.84, 206.5116 ], "text": "1,761,100", "html_text": "1,761,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 24.96, 173.3135, 609.84, 189.9126 ], "cells": [ { "location": [ 24.96, 173.3135, 122.44, 189.9126 ], "text": "Water", "html_text": "Water", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 173.3135, 219.92, 189.9126 ], "text": "36,124,973", "html_text": "36,124,973", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 173.3135, 317.4, 189.9126 ], "text": "46,509,676", "html_text": "46,509,676", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 173.3135, 414.88, 189.9126 ], "text": "45,884,400", "html_text": "45,884,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 173.3135, 512.36, 189.9126 ], "text": "45,283,200", "html_text": "45,283,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 173.3135, 609.84, 189.9126 ], "text": "45,986,100", "html_text": "45,986,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 24.96, 156.7144, 609.84, 173.3135 ], "cells": [ { "location": [ 24.96, 156.7144, 122.44, 173.3135 ], "text": "Waste Management", "html_text": "Waste Management", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 156.7144, 219.92, 173.3135 ], "text": "44,321,102", "html_text": "44,321,102", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 156.7144, 317.4, 173.3135 ], "text": "40,456,907", "html_text": "40,456,907", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 156.7144, 414.88, 173.3135 ], "text": "49,158,300", "html_text": "49,158,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 156.7144, 512.36, 173.3135 ], "text": "46,375,700", "html_text": "46,375,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 156.7144, 609.84, 173.3135 ], "text": "46,861,500", "html_text": "46,861,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 24.96, 140.1153, 609.84, 156.7144 ], "cells": [ { "location": [ 24.96, 140.1153, 122.44, 156.7144 ], "text": "Air Quality", "html_text": "Air Quality", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 140.1153, 219.92, 156.7144 ], "text": "21,823,691", "html_text": "21,823,691", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 140.1153, 317.4, 156.7144 ], "text": "20,894,445", "html_text": "20,894,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 140.1153, 414.88, 156.7144 ], "text": "22,327,000", "html_text": "22,327,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 140.1153, 512.36, 156.7144 ], "text": "21,725,600", "html_text": "21,725,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 140.1153, 609.84, 156.7144 ], "text": "22,085,900", "html_text": "22,085,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 24.96, 123.5163, 609.84, 140.1153 ], "cells": [ { "location": [ 24.96, 123.5163, 122.44, 140.1153 ], "text": "Environmental Program Support", "html_text": "Environmental Program Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 123.5163, 219.92, 140.1153 ], "text": "4,123,644", "html_text": "4,123,644", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 123.5163, 317.4, 140.1153 ], "text": "4,869,794", "html_text": "4,869,794", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 123.5163, 414.88, 140.1153 ], "text": "4,802,300", "html_text": "4,802,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 123.5163, 512.36, 140.1153 ], "text": "4,777,700", "html_text": "4,777,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 123.5163, 609.84, 140.1153 ], "text": "4,852,200", "html_text": "4,852,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 24.96, 106.9172, 609.84, 123.5163 ], "cells": [ { "location": [ 24.96, 106.9172, 122.44, 123.5163 ], "text": "Enforcement", "html_text": "Enforcement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 106.9172, 219.92, 123.5163 ], "text": "5,647,318", "html_text": "5,647,318", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 106.9172, 317.4, 123.5163 ], "text": "5,572,625", "html_text": "5,572,625", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 106.9172, 414.88, 123.5163 ], "text": "5,182,500", "html_text": "5,182,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 106.9172, 512.36, 123.5163 ], "text": "5,215,000", "html_text": "5,215,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 106.9172, 609.84, 123.5163 ], "text": "5,327,800", "html_text": "5,327,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 24.96, 90.3181, 609.84, 106.9172 ], "cells": [ { "location": [ 24.96, 90.3181, 122.44, 106.9172 ], "text": "Petroleum Storage Tank", "html_text": "Petroleum Storage Tank", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 90.3181, 219.92, 106.9172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 90.3181, 317.4, 106.9172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 90.3181, 414.88, 106.9172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 90.3181, 512.36, 106.9172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 90.3181, 609.84, 106.9172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 24.96, 73.7191, 609.84, 90.3181 ], "cells": [ { "location": [ 24.96, 73.7191, 122.44, 90.3181 ], "text": "Environmental Assurance Fund", "html_text": "Environmental Assurance Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 73.7191, 219.92, 90.3181 ], "text": "22,531,002", "html_text": "22,531,002", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 73.7191, 317.4, 90.3181 ], "text": "23,929,572", "html_text": "23,929,572", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 73.7191, 414.88, 90.3181 ], "text": "29,578,000", "html_text": "29,578,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 73.7191, 512.36, 90.3181 ], "text": "30,200,700", "html_text": "30,200,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 73.7191, 609.84, 90.3181 ], "text": "30,351,900", "html_text": "30,351,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 24.96, 57.12, 609.84, 73.7191 ], "cells": [ { "location": [ 24.96, 57.12, 122.44, 73.7191 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 57.12, 219.92, 73.7191 ], "text": "136,156,705", "html_text": "136,156,705", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 57.12, 317.4, 73.7191 ], "text": "144,041,712", "html_text": "144,041,712", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 57.12, 414.88, 73.7191 ], "text": "158,641,700", "html_text": "158,641,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 57.12, 512.36, 73.7191 ], "text": "155,301,800", "html_text": "155,301,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.36, 57.12, 609.84, 73.7191 ], "text": "157,226,500", "html_text": "157,226,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 43, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 148, "type": "TEXT", "location": { "l": 309.6, "t": 18.48, "r": 325.2, "b": 8.64 }, "text": "135", "reading_order": 1 } ] }, { "page": 149, "items": [ { "page": 149, "type": "TEXT", "location": { "l": 25.68, "t": 765.36, "r": 598.56, "b": 728.4 }, "text": "The Department for Environmental Protection is responsible for the protection of the environment through the prevention, abatement, and control of water, land, and air pollution. The Department is also responsible for the Maxey Flats low-level nuclear waste disposal site.", "reading_order": 0 }, { "page": 149, "type": "TITLE", "location": { "l": 26.64, "t": 697.2, "r": 59.76, "b": 684.72 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 149, "type": "TEXT", "location": { "l": 25.68, "t": 675.6, "r": 595.44, "b": 637.92 }, "text": "The Governor's budget includes additional funding in the amount of $1,355,100 in fiscal year 2027 and $2,782,900 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $460,700 and $946,200, respectively.", "reading_order": 2 }, { "page": 149, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 325.2, "b": 8.88 }, "text": "136", "reading_order": 3 } ] }, { "page": 150, "items": [ { "page": 150, "type": "TABLE", "location": { "l": 26.16, "t": 765.6, "r": 607.2, "b": 254.88 }, "text": "
Energy and Environment
Environmental Protection
Commissioner
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation947,4002,353,6001,759,1001,023,600840,900
State Salary and Compensation
Allocation170,200
Other(876,200)(306,600)
Total General Fund1,117,6001,477,4001,452,5001,023,600840,900
Restricted Funds
Balance Forward41,404637,513740,100919,100623,300
Current Receipts2,687,829336
Non-Revenue Receipts(1,867,489)246,620243,300217,000218,300
Total Restricted Funds861,744884,469983,4001,136,100841,600
Federal Fund
Balance Forward3(156,225)(85,800)
Current Receipts106,386272,516290,000199,300204,400
Non-Revenue Receipts(19,470)(15,120)(11,800)(11,800)(11,800)
Total Federal Fund86,918101,170192,400187,500192,600
TOTAL SOURCE OF FUNDS2,066,2622,463,0392,628,3002,347,2001,875,100
EXPENDITURES BY CLASS
Personnel Costs1,473,1841,521,9771,526,1001,540,5001,577,100
Operating Expenses111,791238,619183,100183,400184,000
Capital Outlay48,099
TOTAL EXPENDITURES1,584,9751,808,6951,709,2001,723,9001,761,100
EXPENDITURES BY FUND SOURCE
General Fund1,117,6001,477,4001,452,5001,023,600840,900
Restricted Funds224,232144,35864,300512,800727,600
Federal Fund243,143186,936192,400187,500192,600
TOTAL EXPENDITURES1,584,9751,808,6951,709,2001,723,9001,761,100
", "rows": [ { "row_index": 0, "location": [ 26.16, 749.64, 607.2, 765.6 ], "cells": [ { "location": [ 26.16, 749.64, 123, 765.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 749.64, 607.2, 765.6 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 733.68, 607.2, 749.64 ], "cells": [ { "location": [ 26.16, 733.68, 123, 749.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 733.68, 607.2, 749.64 ], "text": "Environmental Protection", "html_text": "Environmental Protection", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 717.72, 607.2, 733.68 ], "cells": [ { "location": [ 26.16, 717.72, 123, 733.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 717.72, 607.2, 733.68 ], "text": "Commissioner", "html_text": "Commissioner", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 701.76, 607.2, 717.72 ], "cells": [ { "location": [ 26.16, 701.76, 123, 717.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 701.76, 219.84, 717.72 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 701.76, 316.68, 717.72 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 701.76, 413.52, 717.72 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 701.76, 510.36, 717.72 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 701.76, 607.2, 717.72 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 685.8, 607.2, 701.76 ], "cells": [ { "location": [ 26.16, 685.8, 123, 701.76 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 685.8, 219.84, 701.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 685.8, 316.68, 701.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 685.8, 413.52, 701.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 685.8, 510.36, 701.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 685.8, 607.2, 701.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 669.84, 607.2, 685.8 ], "cells": [ { "location": [ 26.16, 669.84, 123, 685.8 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 669.84, 219.84, 685.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 669.84, 316.68, 685.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 669.84, 413.52, 685.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 669.84, 510.36, 685.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 669.84, 607.2, 685.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 653.88, 607.2, 669.84 ], "cells": [ { "location": [ 26.16, 653.88, 123, 669.84 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 653.88, 219.84, 669.84 ], "text": "947,400", "html_text": "947,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 653.88, 316.68, 669.84 ], "text": "2,353,600", "html_text": "2,353,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 653.88, 413.52, 669.84 ], "text": "1,759,100", "html_text": "1,759,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 653.88, 510.36, 669.84 ], "text": "1,023,600", "html_text": "1,023,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 653.88, 607.2, 669.84 ], "text": "840,900", "html_text": "840,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 637.92, 607.2, 653.88 ], "cells": [ { "location": [ 26.16, 637.92, 123, 653.88 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 637.92, 219.84, 653.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 637.92, 316.68, 653.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 637.92, 413.52, 653.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 637.92, 510.36, 653.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 637.92, 607.2, 653.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 621.96, 607.2, 637.92 ], "cells": [ { "location": [ 26.16, 621.96, 123, 637.92 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 621.96, 219.84, 637.92 ], "text": "170,200", "html_text": "170,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 621.96, 316.68, 637.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 621.96, 413.52, 637.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 621.96, 510.36, 637.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 621.96, 607.2, 637.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 606, 607.2, 621.96 ], "cells": [ { "location": [ 26.16, 606, 123, 621.96 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 606, 219.84, 621.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 606, 316.68, 621.96 ], "text": "(876,200)", "html_text": "(876,200)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 606, 413.52, 621.96 ], "text": "(306,600)", "html_text": "(306,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 606, 510.36, 621.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 606, 607.2, 621.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 590.04, 607.2, 606 ], "cells": [ { "location": [ 26.16, 590.04, 123, 606 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 590.04, 219.84, 606 ], "text": "1,117,600", "html_text": "1,117,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 590.04, 316.68, 606 ], "text": "1,477,400", "html_text": "1,477,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 590.04, 413.52, 606 ], "text": "1,452,500", "html_text": "1,452,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 590.04, 510.36, 606 ], "text": "1,023,600", "html_text": "1,023,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 590.04, 607.2, 606 ], "text": "840,900", "html_text": "840,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 574.08, 607.2, 590.04 ], "cells": [ { "location": [ 26.16, 574.08, 123, 590.04 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 574.08, 219.84, 590.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 574.08, 316.68, 590.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 574.08, 413.52, 590.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 574.08, 510.36, 590.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 574.08, 607.2, 590.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 558.12, 607.2, 574.08 ], "cells": [ { "location": [ 26.16, 558.12, 123, 574.08 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 558.12, 219.84, 574.08 ], "text": "41,404", "html_text": "41,404", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 558.12, 316.68, 574.08 ], "text": "637,513", "html_text": "637,513", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 558.12, 413.52, 574.08 ], "text": "740,100", "html_text": "740,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 558.12, 510.36, 574.08 ], "text": "919,100", "html_text": "919,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 558.12, 607.2, 574.08 ], "text": "623,300", "html_text": "623,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 542.16, 607.2, 558.12 ], "cells": [ { "location": [ 26.16, 542.16, 123, 558.12 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 542.16, 219.84, 558.12 ], "text": "2,687,829", "html_text": "2,687,829", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 542.16, 316.68, 558.12 ], "text": "336", "html_text": "336", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 542.16, 413.52, 558.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 542.16, 510.36, 558.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 542.16, 607.2, 558.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 526.2, 607.2, 542.16 ], "cells": [ { "location": [ 26.16, 526.2, 123, 542.16 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 526.2, 219.84, 542.16 ], "text": "(1,867,489)", "html_text": "(1,867,489)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 526.2, 316.68, 542.16 ], "text": "246,620", "html_text": "246,620", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 526.2, 413.52, 542.16 ], "text": "243,300", "html_text": "243,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 526.2, 510.36, 542.16 ], "text": "217,000", "html_text": "217,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 526.2, 607.2, 542.16 ], "text": "218,300", "html_text": "218,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 510.24, 607.2, 526.2 ], "cells": [ { "location": [ 26.16, 510.24, 123, 526.2 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 510.24, 219.84, 526.2 ], "text": "861,744", "html_text": "861,744", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 510.24, 316.68, 526.2 ], "text": "884,469", "html_text": "884,469", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 510.24, 413.52, 526.2 ], "text": "983,400", "html_text": "983,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 510.24, 510.36, 526.2 ], "text": "1,136,100", "html_text": "1,136,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 510.24, 607.2, 526.2 ], "text": "841,600", "html_text": "841,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 494.28, 607.2, 510.24 ], "cells": [ { "location": [ 26.16, 494.28, 123, 510.24 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 494.28, 219.84, 510.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 494.28, 316.68, 510.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 494.28, 413.52, 510.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 494.28, 510.36, 510.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 494.28, 607.2, 510.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 478.32, 607.2, 494.28 ], "cells": [ { "location": [ 26.16, 478.32, 123, 494.28 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 478.32, 219.84, 494.28 ], "text": "3", "html_text": "3", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 478.32, 316.68, 494.28 ], "text": "(156,225)", "html_text": "(156,225)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 478.32, 413.52, 494.28 ], "text": "(85,800)", "html_text": "(85,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 478.32, 510.36, 494.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 478.32, 607.2, 494.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 462.36, 607.2, 478.32 ], "cells": [ { "location": [ 26.16, 462.36, 123, 478.32 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 462.36, 219.84, 478.32 ], "text": "106,386", "html_text": "106,386", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 462.36, 316.68, 478.32 ], "text": "272,516", "html_text": "272,516", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 462.36, 413.52, 478.32 ], "text": "290,000", "html_text": "290,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 462.36, 510.36, 478.32 ], "text": "199,300", "html_text": "199,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 462.36, 607.2, 478.32 ], "text": "204,400", "html_text": "204,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 446.4, 607.2, 462.36 ], "cells": [ { "location": [ 26.16, 446.4, 123, 462.36 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 446.4, 219.84, 462.36 ], "text": "(19,470)", "html_text": "(19,470)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 446.4, 316.68, 462.36 ], "text": "(15,120)", "html_text": "(15,120)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 446.4, 413.52, 462.36 ], "text": "(11,800)", "html_text": "(11,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 446.4, 510.36, 462.36 ], "text": "(11,800)", "html_text": "(11,800)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 446.4, 607.2, 462.36 ], "text": "(11,800)", "html_text": "(11,800)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 430.44, 607.2, 446.4 ], "cells": [ { "location": [ 26.16, 430.44, 123, 446.4 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 430.44, 219.84, 446.4 ], "text": "86,918", "html_text": "86,918", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 430.44, 316.68, 446.4 ], "text": "101,170", "html_text": "101,170", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 430.44, 413.52, 446.4 ], "text": "192,400", "html_text": "192,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 430.44, 510.36, 446.4 ], "text": "187,500", "html_text": "187,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 430.44, 607.2, 446.4 ], "text": "192,600", "html_text": "192,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 414.48, 607.2, 430.44 ], "cells": [ { "location": [ 26.16, 414.48, 123, 430.44 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 414.48, 219.84, 430.44 ], "text": "2,066,262", "html_text": "2,066,262", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 414.48, 316.68, 430.44 ], "text": "2,463,039", "html_text": "2,463,039", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 414.48, 413.52, 430.44 ], "text": "2,628,300", "html_text": "2,628,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 414.48, 510.36, 430.44 ], "text": "2,347,200", "html_text": "2,347,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 414.48, 607.2, 430.44 ], "text": "1,875,100", "html_text": "1,875,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 398.52, 607.2, 414.48 ], "cells": [ { "location": [ 26.16, 398.52, 123, 414.48 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 398.52, 219.84, 414.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 398.52, 316.68, 414.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 398.52, 413.52, 414.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 398.52, 510.36, 414.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 398.52, 607.2, 414.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 382.56, 607.2, 398.52 ], "cells": [ { "location": [ 26.16, 382.56, 123, 398.52 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 382.56, 219.84, 398.52 ], "text": "1,473,184", "html_text": "1,473,184", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 382.56, 316.68, 398.52 ], "text": "1,521,977", "html_text": "1,521,977", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 382.56, 413.52, 398.52 ], "text": "1,526,100", "html_text": "1,526,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 382.56, 510.36, 398.52 ], "text": "1,540,500", "html_text": "1,540,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 382.56, 607.2, 398.52 ], "text": "1,577,100", "html_text": "1,577,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 366.6, 607.2, 382.56 ], "cells": [ { "location": [ 26.16, 366.6, 123, 382.56 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 366.6, 219.84, 382.56 ], "text": "111,791", "html_text": "111,791", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 366.6, 316.68, 382.56 ], "text": "238,619", "html_text": "238,619", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 366.6, 413.52, 382.56 ], "text": "183,100", "html_text": "183,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 366.6, 510.36, 382.56 ], "text": "183,400", "html_text": "183,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 366.6, 607.2, 382.56 ], "text": "184,000", "html_text": "184,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 350.64, 607.2, 366.6 ], "cells": [ { "location": [ 26.16, 350.64, 123, 366.6 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 350.64, 219.84, 366.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 350.64, 316.68, 366.6 ], "text": "48,099", "html_text": "48,099", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 350.64, 413.52, 366.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 350.64, 510.36, 366.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 350.64, 607.2, 366.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 334.68, 607.2, 350.64 ], "cells": [ { "location": [ 26.16, 334.68, 123, 350.64 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 334.68, 219.84, 350.64 ], "text": "1,584,975", "html_text": "1,584,975", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 334.68, 316.68, 350.64 ], "text": "1,808,695", "html_text": "1,808,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 334.68, 413.52, 350.64 ], "text": "1,709,200", "html_text": "1,709,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 334.68, 510.36, 350.64 ], "text": "1,723,900", "html_text": "1,723,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 334.68, 607.2, 350.64 ], "text": "1,761,100", "html_text": "1,761,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 318.72, 607.2, 334.68 ], "cells": [ { "location": [ 26.16, 318.72, 123, 334.68 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 318.72, 219.84, 334.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 318.72, 316.68, 334.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 318.72, 413.52, 334.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 318.72, 510.36, 334.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 318.72, 607.2, 334.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 302.76, 607.2, 318.72 ], "cells": [ { "location": [ 26.16, 302.76, 123, 318.72 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 302.76, 219.84, 318.72 ], "text": "1,117,600", "html_text": "1,117,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 302.76, 316.68, 318.72 ], "text": "1,477,400", "html_text": "1,477,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 302.76, 413.52, 318.72 ], "text": "1,452,500", "html_text": "1,452,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 302.76, 510.36, 318.72 ], "text": "1,023,600", "html_text": "1,023,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 302.76, 607.2, 318.72 ], "text": "840,900", "html_text": "840,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 286.8, 607.2, 302.76 ], "cells": [ { "location": [ 26.16, 286.8, 123, 302.76 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 286.8, 219.84, 302.76 ], "text": "224,232", "html_text": "224,232", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 286.8, 316.68, 302.76 ], "text": "144,358", "html_text": "144,358", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 286.8, 413.52, 302.76 ], "text": "64,300", "html_text": "64,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 286.8, 510.36, 302.76 ], "text": "512,800", "html_text": "512,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 286.8, 607.2, 302.76 ], "text": "727,600", "html_text": "727,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.16, 270.84, 607.2, 286.8 ], "cells": [ { "location": [ 26.16, 270.84, 123, 286.8 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 270.84, 219.84, 286.8 ], "text": "243,143", "html_text": "243,143", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 270.84, 316.68, 286.8 ], "text": "186,936", "html_text": "186,936", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 270.84, 413.52, 286.8 ], "text": "192,400", "html_text": "192,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 270.84, 510.36, 286.8 ], "text": "187,500", "html_text": "187,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 270.84, 607.2, 286.8 ], "text": "192,600", "html_text": "192,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.16, 254.88, 607.2, 270.84 ], "cells": [ { "location": [ 26.16, 254.88, 123, 270.84 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 254.88, 219.84, 270.84 ], "text": "1,584,975", "html_text": "1,584,975", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 254.88, 316.68, 270.84 ], "text": "1,808,695", "html_text": "1,808,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 254.88, 413.52, 270.84 ], "text": "1,709,200", "html_text": "1,709,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 254.88, 510.36, 270.84 ], "text": "1,723,900", "html_text": "1,723,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 254.88, 607.2, 270.84 ], "text": "1,761,100", "html_text": "1,761,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 150, "type": "TEXT", "location": { "l": 25.68, "t": 243.84, "r": 562.32, "b": 216.96 }, "text": "The Office of the Commissioner, pursuant to KRS 224.10-020(1), provides management, leadership, and direction to the department to ensure protection of the quality of the Commonwealth's air, land, and water resources.", "reading_order": 1 }, { "page": 150, "type": "TEXT", "location": { "l": 309.84, "t": 18.72, "r": 324.72, "b": 8.88 }, "text": "137", "reading_order": 2 } ] }, { "page": 151, "items": [ { "page": 151, "type": "TABLE", "location": { "l": 27.36, "t": 766.32, "r": 607.2, "b": 197.28 }, "text": "
Energy and Environment
Water
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation15,452,90015,674,00014,970,60014,445,70014,929,900
State Salary and Compensation Allocation250,0009,400
Budget Reduction-General Fund(275,300)
Reorganization Adjustment(86,100)
Other(545,000)
Total General Fund15,157,90015,683,40014,609,20014,445,70014,929,900
Restricted Funds
Balance Forward3,128,3352,673,5073,869,6003,049,4002,076,100
Current Receipts1,407,5781,753,6551,445,4001,360,4001,360,400
Non-Revenue Receipts722,0081,297,2971,120,9001,067,200997,900
Total Restricted Funds5,257,9215,724,4596,435,9005,477,0004,434,400
Federal Fund
Balance Forward1,616,725(2,565,095)1,371,800
Current Receipts15,841,42934,674,85932,395,30028,966,80029,303,300
Non-Revenue Receipts(1,640,590)(1,766,502)(5,878,400)(1,530,200)(1,530,200)
Total Federal Fund15,817,56430,343,26127,888,70027,436,60027,773,100
TOTAL SOURCE OF FUNDS36,233,38551,751,12048,933,80047,359,30047,137,400
EXPENDITURES BY CLASS
Personnel Costs30,055,24332,319,43032,732,20031,282,80031,987,700
Operating Expenses3,153,8533,679,9613,545,6003,776,4003,805,400
Grants Loans Benefits2,121,7158,573,7538,893,7009,760,4009,760,400
Debt Service578,000895,500
Capital Outlay216,1621,041,031712,900463,600432,600
TOTAL EXPENDITURES36,124,97346,509,67645,884,40045,283,20045,986,100
EXPENDITURES BY FUND SOURCE
General Fund15,157,90015,683,40014,609,20014,445,70014,929,900
Restricted Funds2,584,4141,854,8503,386,5003,400,9003,283,100
Federal Fund18,382,65928,971,42627,888,70027,436,60027,773,100
TOTAL EXPENDITURES36,124,97346,509,67645,884,40045,283,20045,986,100
", "rows": [ { "row_index": 0, "location": [ 27.36, 749.5835, 607.2, 766.32 ], "cells": [ { "location": [ 27.36, 749.5835, 124, 766.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 749.5835, 607.2, 766.32 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 732.8471, 607.2, 749.5835 ], "cells": [ { "location": [ 27.36, 732.8471, 124, 749.5835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 732.8471, 607.2, 749.5835 ], "text": "Water", "html_text": "Water", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 716.1106, 607.2, 732.8471 ], "cells": [ { "location": [ 27.36, 716.1106, 124, 732.8471 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 716.1106, 220.64, 732.8471 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 716.1106, 317.28, 732.8471 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 716.1106, 413.92, 732.8471 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 716.1106, 510.56, 732.8471 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 716.1106, 607.2, 732.8471 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 699.3741, 607.2, 716.1106 ], "cells": [ { "location": [ 27.36, 699.3741, 124, 716.1106 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 699.3741, 220.64, 716.1106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 699.3741, 317.28, 716.1106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 699.3741, 413.92, 716.1106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 699.3741, 510.56, 716.1106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 699.3741, 607.2, 716.1106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 682.6376, 607.2, 699.3741 ], "cells": [ { "location": [ 27.36, 682.6376, 124, 699.3741 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 682.6376, 220.64, 699.3741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 682.6376, 317.28, 699.3741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 682.6376, 413.92, 699.3741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 682.6376, 510.56, 699.3741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 682.6376, 607.2, 699.3741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 665.9012, 607.2, 682.6376 ], "cells": [ { "location": [ 27.36, 665.9012, 124, 682.6376 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 665.9012, 220.64, 682.6376 ], "text": "15,452,900", "html_text": "15,452,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 665.9012, 317.28, 682.6376 ], "text": "15,674,000", "html_text": "15,674,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 665.9012, 413.92, 682.6376 ], "text": "14,970,600", "html_text": "14,970,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 665.9012, 510.56, 682.6376 ], "text": "14,445,700", "html_text": "14,445,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 665.9012, 607.2, 682.6376 ], "text": "14,929,900", "html_text": "14,929,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 649.1647, 607.2, 665.9012 ], "cells": [ { "location": [ 27.36, 649.1647, 124, 665.9012 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 649.1647, 220.64, 665.9012 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 649.1647, 317.28, 665.9012 ], "text": "9,400", "html_text": "9,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 649.1647, 413.92, 665.9012 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 649.1647, 510.56, 665.9012 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 649.1647, 607.2, 665.9012 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 632.4282, 607.2, 649.1647 ], "cells": [ { "location": [ 27.36, 632.4282, 124, 649.1647 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 632.4282, 220.64, 649.1647 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 632.4282, 317.28, 649.1647 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 632.4282, 413.92, 649.1647 ], "text": "(275,300)", "html_text": "(275,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 632.4282, 510.56, 649.1647 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 632.4282, 607.2, 649.1647 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 615.6918, 607.2, 632.4282 ], "cells": [ { "location": [ 27.36, 615.6918, 124, 632.4282 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 615.6918, 220.64, 632.4282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 615.6918, 317.28, 632.4282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 615.6918, 413.92, 632.4282 ], "text": "(86,100)", "html_text": "(86,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 615.6918, 510.56, 632.4282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 615.6918, 607.2, 632.4282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 598.9553, 607.2, 615.6918 ], "cells": [ { "location": [ 27.36, 598.9553, 124, 615.6918 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 598.9553, 220.64, 615.6918 ], "text": "(545,000)", "html_text": "(545,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 598.9553, 317.28, 615.6918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 598.9553, 413.92, 615.6918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 598.9553, 510.56, 615.6918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 598.9553, 607.2, 615.6918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 582.2188, 607.2, 598.9553 ], "cells": [ { "location": [ 27.36, 582.2188, 124, 598.9553 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 582.2188, 220.64, 598.9553 ], "text": "15,157,900", "html_text": "15,157,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 582.2188, 317.28, 598.9553 ], "text": "15,683,400", "html_text": "15,683,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 582.2188, 413.92, 598.9553 ], "text": "14,609,200", "html_text": "14,609,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 582.2188, 510.56, 598.9553 ], "text": "14,445,700", "html_text": "14,445,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 582.2188, 607.2, 598.9553 ], "text": "14,929,900", "html_text": "14,929,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 565.4824, 607.2, 582.2188 ], "cells": [ { "location": [ 27.36, 565.4824, 124, 582.2188 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 565.4824, 220.64, 582.2188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 565.4824, 317.28, 582.2188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 565.4824, 413.92, 582.2188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 565.4824, 510.56, 582.2188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 565.4824, 607.2, 582.2188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 548.7459, 607.2, 565.4824 ], "cells": [ { "location": [ 27.36, 548.7459, 124, 565.4824 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 548.7459, 220.64, 565.4824 ], "text": "3,128,335", "html_text": "3,128,335", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 548.7459, 317.28, 565.4824 ], "text": "2,673,507", "html_text": "2,673,507", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 548.7459, 413.92, 565.4824 ], "text": "3,869,600", "html_text": "3,869,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 548.7459, 510.56, 565.4824 ], "text": "3,049,400", "html_text": "3,049,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 548.7459, 607.2, 565.4824 ], "text": "2,076,100", "html_text": "2,076,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 532.0094, 607.2, 548.7459 ], "cells": [ { "location": [ 27.36, 532.0094, 124, 548.7459 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 532.0094, 220.64, 548.7459 ], "text": "1,407,578", "html_text": "1,407,578", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 532.0094, 317.28, 548.7459 ], "text": "1,753,655", "html_text": "1,753,655", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 532.0094, 413.92, 548.7459 ], "text": "1,445,400", "html_text": "1,445,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 532.0094, 510.56, 548.7459 ], "text": "1,360,400", "html_text": "1,360,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 532.0094, 607.2, 548.7459 ], "text": "1,360,400", "html_text": "1,360,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 515.2729, 607.2, 532.0094 ], "cells": [ { "location": [ 27.36, 515.2729, 124, 532.0094 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 515.2729, 220.64, 532.0094 ], "text": "722,008", "html_text": "722,008", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 515.2729, 317.28, 532.0094 ], "text": "1,297,297", "html_text": "1,297,297", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 515.2729, 413.92, 532.0094 ], "text": "1,120,900", "html_text": "1,120,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 515.2729, 510.56, 532.0094 ], "text": "1,067,200", "html_text": "1,067,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 515.2729, 607.2, 532.0094 ], "text": "997,900", "html_text": "997,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 498.5365, 607.2, 515.2729 ], "cells": [ { "location": [ 27.36, 498.5365, 124, 515.2729 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 498.5365, 220.64, 515.2729 ], "text": "5,257,921", "html_text": "5,257,921", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 498.5365, 317.28, 515.2729 ], "text": "5,724,459", "html_text": "5,724,459", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 498.5365, 413.92, 515.2729 ], "text": "6,435,900", "html_text": "6,435,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 498.5365, 510.56, 515.2729 ], "text": "5,477,000", "html_text": "5,477,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 498.5365, 607.2, 515.2729 ], "text": "4,434,400", "html_text": "4,434,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 481.8, 607.2, 498.5365 ], "cells": [ { "location": [ 27.36, 481.8, 124, 498.5365 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 481.8, 220.64, 498.5365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 481.8, 317.28, 498.5365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 481.8, 413.92, 498.5365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 481.8, 510.56, 498.5365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 481.8, 607.2, 498.5365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 465.0635, 607.2, 481.8 ], "cells": [ { "location": [ 27.36, 465.0635, 124, 481.8 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 465.0635, 220.64, 481.8 ], "text": "1,616,725", "html_text": "1,616,725", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 465.0635, 317.28, 481.8 ], "text": "(2,565,095)", "html_text": "(2,565,095)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 465.0635, 413.92, 481.8 ], "text": "1,371,800", "html_text": "1,371,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 465.0635, 510.56, 481.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 465.0635, 607.2, 481.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 448.3271, 607.2, 465.0635 ], "cells": [ { "location": [ 27.36, 448.3271, 124, 465.0635 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 448.3271, 220.64, 465.0635 ], "text": "15,841,429", "html_text": "15,841,429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 448.3271, 317.28, 465.0635 ], "text": "34,674,859", "html_text": "34,674,859", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 448.3271, 413.92, 465.0635 ], "text": "32,395,300", "html_text": "32,395,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 448.3271, 510.56, 465.0635 ], "text": "28,966,800", "html_text": "28,966,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 448.3271, 607.2, 465.0635 ], "text": "29,303,300", "html_text": "29,303,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 431.5906, 607.2, 448.3271 ], "cells": [ { "location": [ 27.36, 431.5906, 124, 448.3271 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 431.5906, 220.64, 448.3271 ], "text": "(1,640,590)", "html_text": "(1,640,590)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 431.5906, 317.28, 448.3271 ], "text": "(1,766,502)", "html_text": "(1,766,502)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 431.5906, 413.92, 448.3271 ], "text": "(5,878,400)", "html_text": "(5,878,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 431.5906, 510.56, 448.3271 ], "text": "(1,530,200)", "html_text": "(1,530,200)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 431.5906, 607.2, 448.3271 ], "text": "(1,530,200)", "html_text": "(1,530,200)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 414.8541, 607.2, 431.5906 ], "cells": [ { "location": [ 27.36, 414.8541, 124, 431.5906 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 414.8541, 220.64, 431.5906 ], "text": "15,817,564", "html_text": "15,817,564", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 414.8541, 317.28, 431.5906 ], "text": "30,343,261", "html_text": "30,343,261", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 414.8541, 413.92, 431.5906 ], "text": "27,888,700", "html_text": "27,888,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 414.8541, 510.56, 431.5906 ], "text": "27,436,600", "html_text": "27,436,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 414.8541, 607.2, 431.5906 ], "text": "27,773,100", "html_text": "27,773,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 398.1176, 607.2, 414.8541 ], "cells": [ { "location": [ 27.36, 398.1176, 124, 414.8541 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 398.1176, 220.64, 414.8541 ], "text": "36,233,385", "html_text": "36,233,385", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 398.1176, 317.28, 414.8541 ], "text": "51,751,120", "html_text": "51,751,120", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 398.1176, 413.92, 414.8541 ], "text": "48,933,800", "html_text": "48,933,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 398.1176, 510.56, 414.8541 ], "text": "47,359,300", "html_text": "47,359,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 398.1176, 607.2, 414.8541 ], "text": "47,137,400", "html_text": "47,137,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 381.3812, 607.2, 398.1176 ], "cells": [ { "location": [ 27.36, 381.3812, 124, 398.1176 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 381.3812, 220.64, 398.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 381.3812, 317.28, 398.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 381.3812, 413.92, 398.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 381.3812, 510.56, 398.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 381.3812, 607.2, 398.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 364.6447, 607.2, 381.3812 ], "cells": [ { "location": [ 27.36, 364.6447, 124, 381.3812 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 364.6447, 220.64, 381.3812 ], "text": "30,055,243", "html_text": "30,055,243", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 364.6447, 317.28, 381.3812 ], "text": "32,319,430", "html_text": "32,319,430", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 364.6447, 413.92, 381.3812 ], "text": "32,732,200", "html_text": "32,732,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 364.6447, 510.56, 381.3812 ], "text": "31,282,800", "html_text": "31,282,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 364.6447, 607.2, 381.3812 ], "text": "31,987,700", "html_text": "31,987,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 347.9082, 607.2, 364.6447 ], "cells": [ { "location": [ 27.36, 347.9082, 124, 364.6447 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 347.9082, 220.64, 364.6447 ], "text": "3,153,853", "html_text": "3,153,853", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 347.9082, 317.28, 364.6447 ], "text": "3,679,961", "html_text": "3,679,961", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 347.9082, 413.92, 364.6447 ], "text": "3,545,600", "html_text": "3,545,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 347.9082, 510.56, 364.6447 ], "text": "3,776,400", "html_text": "3,776,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 347.9082, 607.2, 364.6447 ], "text": "3,805,400", "html_text": "3,805,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.36, 331.1718, 607.2, 347.9082 ], "cells": [ { "location": [ 27.36, 331.1718, 124, 347.9082 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 331.1718, 220.64, 347.9082 ], "text": "2,121,715", "html_text": "2,121,715", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 331.1718, 317.28, 347.9082 ], "text": "8,573,753", "html_text": "8,573,753", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 331.1718, 413.92, 347.9082 ], "text": "8,893,700", "html_text": "8,893,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 331.1718, 510.56, 347.9082 ], "text": "9,760,400", "html_text": "9,760,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 331.1718, 607.2, 347.9082 ], "text": "9,760,400", "html_text": "9,760,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.36, 314.4353, 607.2, 331.1718 ], "cells": [ { "location": [ 27.36, 314.4353, 124, 331.1718 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 314.4353, 220.64, 331.1718 ], "text": "578,000", "html_text": "578,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 314.4353, 317.28, 331.1718 ], "text": "895,500", "html_text": "895,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 314.4353, 413.92, 331.1718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 314.4353, 510.56, 331.1718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 314.4353, 607.2, 331.1718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.36, 297.6988, 607.2, 314.4353 ], "cells": [ { "location": [ 27.36, 297.6988, 124, 314.4353 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 297.6988, 220.64, 314.4353 ], "text": "216,162", "html_text": "216,162", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 297.6988, 317.28, 314.4353 ], "text": "1,041,031", "html_text": "1,041,031", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 297.6988, 413.92, 314.4353 ], "text": "712,900", "html_text": "712,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 297.6988, 510.56, 314.4353 ], "text": "463,600", "html_text": "463,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 297.6988, 607.2, 314.4353 ], "text": "432,600", "html_text": "432,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.36, 280.9624, 607.2, 297.6988 ], "cells": [ { "location": [ 27.36, 280.9624, 124, 297.6988 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 280.9624, 220.64, 297.6988 ], "text": "36,124,973", "html_text": "36,124,973", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 280.9624, 317.28, 297.6988 ], "text": "46,509,676", "html_text": "46,509,676", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 280.9624, 413.92, 297.6988 ], "text": "45,884,400", "html_text": "45,884,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 280.9624, 510.56, 297.6988 ], "text": "45,283,200", "html_text": "45,283,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 280.9624, 607.2, 297.6988 ], "text": "45,986,100", "html_text": "45,986,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.36, 264.2259, 607.2, 280.9624 ], "cells": [ { "location": [ 27.36, 264.2259, 124, 280.9624 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 264.2259, 220.64, 280.9624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 264.2259, 317.28, 280.9624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 264.2259, 413.92, 280.9624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 264.2259, 510.56, 280.9624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 264.2259, 607.2, 280.9624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.36, 247.4894, 607.2, 264.2259 ], "cells": [ { "location": [ 27.36, 247.4894, 124, 264.2259 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 247.4894, 220.64, 264.2259 ], "text": "15,157,900", "html_text": "15,157,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 247.4894, 317.28, 264.2259 ], "text": "15,683,400", "html_text": "15,683,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 247.4894, 413.92, 264.2259 ], "text": "14,609,200", "html_text": "14,609,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 247.4894, 510.56, 264.2259 ], "text": "14,445,700", "html_text": "14,445,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 247.4894, 607.2, 264.2259 ], "text": "14,929,900", "html_text": "14,929,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.36, 230.7529, 607.2, 247.4894 ], "cells": [ { "location": [ 27.36, 230.7529, 124, 247.4894 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 230.7529, 220.64, 247.4894 ], "text": "2,584,414", "html_text": "2,584,414", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 230.7529, 317.28, 247.4894 ], "text": "1,854,850", "html_text": "1,854,850", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 230.7529, 413.92, 247.4894 ], "text": "3,386,500", "html_text": "3,386,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 230.7529, 510.56, 247.4894 ], "text": "3,400,900", "html_text": "3,400,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 230.7529, 607.2, 247.4894 ], "text": "3,283,100", "html_text": "3,283,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.36, 214.0165, 607.2, 230.7529 ], "cells": [ { "location": [ 27.36, 214.0165, 124, 230.7529 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 214.0165, 220.64, 230.7529 ], "text": "18,382,659", "html_text": "18,382,659", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 214.0165, 317.28, 230.7529 ], "text": "28,971,426", "html_text": "28,971,426", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 214.0165, 413.92, 230.7529 ], "text": "27,888,700", "html_text": "27,888,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 214.0165, 510.56, 230.7529 ], "text": "27,436,600", "html_text": "27,436,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 214.0165, 607.2, 230.7529 ], "text": "27,773,100", "html_text": "27,773,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.36, 197.28, 607.2, 214.0165 ], "cells": [ { "location": [ 27.36, 197.28, 124, 214.0165 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 197.28, 220.64, 214.0165 ], "text": "36,124,973", "html_text": "36,124,973", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 197.28, 317.28, 214.0165 ], "text": "46,509,676", "html_text": "46,509,676", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 197.28, 413.92, 214.0165 ], "text": "45,884,400", "html_text": "45,884,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 197.28, 510.56, 214.0165 ], "text": "45,283,200", "html_text": "45,283,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 197.28, 607.2, 214.0165 ], "text": "45,986,100", "html_text": "45,986,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 151, "type": "TEXT", "location": { "l": 24.96, "t": 186.96, "r": 598.56, "b": 124.08 }, "text": "The Division of Water, pursuant to KRS Chapters 146, 149, 151, 220, 223, 224, 224A, 261, 350.029, 350.275 and federal law including PL 92-500 as amended (the Clean Water Act) and 92-523 as amended (the Safe Drinking Water Act), is responsible for administering programs for: ensuring a safe drinking water supply, water quality planning and monitoring, stormwater management, dam safety, groundwater protection, wastewater treatment and sewer line construction, water conservation, and regulation development.", "reading_order": 1 }, { "page": 151, "type": "TEXT", "location": { "l": 24.96, "t": 116.64, "r": 605.04, "b": 53.76 }, "text": "The Division administers programs relating to groundwater protection plans, Total Maximum Daily Load Plans, the Non- Point Source 319(h) Grant program, watershed management, dam safety inspections, floodplain management, 401 Water Quality Certifications, water quality standards, water quality monitoring and assessment, Clean Water and Drinking Water State Revolving Loan programs, Kentucky Pollution Discharge Elimination System permitting, confined animal feeding operations compliance, and logging operations.", "reading_order": 2 }, { "page": 151, "type": "TEXT", "location": { "l": 309.12, "t": 18.96, "r": 324.96, "b": 8.88 }, "text": "138", "reading_order": 3 } ] }, { "page": 152, "items": [ { "page": 152, "type": "TEXT", "location": { "l": 25.92, "t": 765.6, "r": 577.92, "b": 727.68 }, "text": "The Division issues permits to control the number of pollutants that can be discharged to the waters of the Commonwealth, reviews plans for building or altering wastewater treatment plants and sewer collection systems, and reviews the design and operation of plans for public drinking water systems.", "reading_order": 0 }, { "page": 152, "type": "TEXT", "location": { "l": 310.08, "t": 18.24, "r": 324.96, "b": 9.12 }, "text": "139", "reading_order": 1 } ] }, { "page": 153, "items": [ { "page": 153, "type": "TABLE", "location": { "l": 26.16, "t": 767.76, "r": 607.44, "b": 198 }, "text": "
Energy and Environment
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation6,805,8007,833,4007,719,7007,484,1007,719,000
State Salary and Compensation Allocation22,700
Budget Reduction-General Fund(10,600)
Other793,200444,000
Total General Fund7,599,0008,277,4007,731,8007,484,1007,719,000
Restricted Funds
Balance Forward6,920,3176,844,5627,997,4003,940,8003,085,900
Current Receipts4,433,6604,260,2204,392,4004,392,4004,392,400
Non-Revenue Receipts26,124,26523,015,28124,850,80025,778,90025,805,000
Total Restricted Funds37,478,24234,120,06437,240,60034,112,10033,283,300
Federal Fund
Balance Forward1,103,728542,767(738,800)
Current Receipts6,066,7765,309,06011,234,4008,424,0008,567,500
Non-Revenue Receipts(539,314)(533,855)(2,368,900)(558,600)(558,600)
Total Federal Fund6,631,1895,317,9718,126,7007,865,4008,008,900
TOTAL SOURCE OF FUNDS51,708,43147,715,43553,099,10049,461,60049,011,200
EXPENDITURES BY CLASS
Personnel Costs22,571,50721,010,15924,380,00023,627,60024,073,400
Operating Expenses2,594,0402,839,0842,851,8002,850,8002,863,000
Grants Loans Benefits17,498,55514,849,92819,997,90018,914,80018,914,800
Debt Service407,000428,500
Capital Outlay1,250,0001,329,2351,903,600957,500985,300
Construction25,00025,00025,000
TOTAL EXPENDITURES44,321,10240,456,90749,158,30046,375,70046,861,500
EXPENDITURES BY FUND SOURCE
General Fund7,599,0008,277,4007,731,8007,484,1007,719,000
Restricted Funds30,633,68026,122,65533,299,80031,026,20031,133,600
Federal Fund6,088,4236,056,8528,126,7007,865,4008,008,900
TOTAL EXPENDITURES44,321,10240,456,90749,158,30046,375,70046,861,500
", "rows": [ { "row_index": 0, "location": [ 26.16, 750.4945, 607.44, 767.76 ], "cells": [ { "location": [ 26.16, 750.4945, 123.04, 767.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 750.4945, 607.44, 767.76 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 733.2291, 607.44, 750.4945 ], "cells": [ { "location": [ 26.16, 733.2291, 123.04, 750.4945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 733.2291, 219.92, 750.4945 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 733.2291, 316.8, 750.4945 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 733.2291, 413.68, 750.4945 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 733.2291, 510.56, 750.4945 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 733.2291, 607.44, 750.4945 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 715.9636, 607.44, 733.2291 ], "cells": [ { "location": [ 26.16, 715.9636, 123.04, 733.2291 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 715.9636, 219.92, 733.2291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 715.9636, 316.8, 733.2291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 715.9636, 413.68, 733.2291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 715.9636, 510.56, 733.2291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 715.9636, 607.44, 733.2291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 698.6982, 607.44, 715.9636 ], "cells": [ { "location": [ 26.16, 698.6982, 123.04, 715.9636 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 698.6982, 219.92, 715.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 698.6982, 316.8, 715.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 698.6982, 413.68, 715.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 698.6982, 510.56, 715.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 698.6982, 607.44, 715.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 681.4327, 607.44, 698.6982 ], "cells": [ { "location": [ 26.16, 681.4327, 123.04, 698.6982 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 681.4327, 219.92, 698.6982 ], "text": "6,805,800", "html_text": "6,805,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 681.4327, 316.8, 698.6982 ], "text": "7,833,400", "html_text": "7,833,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 681.4327, 413.68, 698.6982 ], "text": "7,719,700", "html_text": "7,719,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 681.4327, 510.56, 698.6982 ], "text": "7,484,100", "html_text": "7,484,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 681.4327, 607.44, 698.6982 ], "text": "7,719,000", "html_text": "7,719,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 664.1673, 607.44, 681.4327 ], "cells": [ { "location": [ 26.16, 664.1673, 123.04, 681.4327 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 664.1673, 219.92, 681.4327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 664.1673, 316.8, 681.4327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 664.1673, 413.68, 681.4327 ], "text": "22,700", "html_text": "22,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 664.1673, 510.56, 681.4327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 664.1673, 607.44, 681.4327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 646.9018, 607.44, 664.1673 ], "cells": [ { "location": [ 26.16, 646.9018, 123.04, 664.1673 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 646.9018, 219.92, 664.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 646.9018, 316.8, 664.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 646.9018, 413.68, 664.1673 ], "text": "(10,600)", "html_text": "(10,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 646.9018, 510.56, 664.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 646.9018, 607.44, 664.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 629.6364, 607.44, 646.9018 ], "cells": [ { "location": [ 26.16, 629.6364, 123.04, 646.9018 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 629.6364, 219.92, 646.9018 ], "text": "793,200", "html_text": "793,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 629.6364, 316.8, 646.9018 ], "text": "444,000", "html_text": "444,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 629.6364, 413.68, 646.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 629.6364, 510.56, 646.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 629.6364, 607.44, 646.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 612.3709, 607.44, 629.6364 ], "cells": [ { "location": [ 26.16, 612.3709, 123.04, 629.6364 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 612.3709, 219.92, 629.6364 ], "text": "7,599,000", "html_text": "7,599,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 612.3709, 316.8, 629.6364 ], "text": "8,277,400", "html_text": "8,277,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 612.3709, 413.68, 629.6364 ], "text": "7,731,800", "html_text": "7,731,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 612.3709, 510.56, 629.6364 ], "text": "7,484,100", "html_text": "7,484,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 612.3709, 607.44, 629.6364 ], "text": "7,719,000", "html_text": "7,719,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 595.1055, 607.44, 612.3709 ], "cells": [ { "location": [ 26.16, 595.1055, 123.04, 612.3709 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 595.1055, 219.92, 612.3709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 595.1055, 316.8, 612.3709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 595.1055, 413.68, 612.3709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 595.1055, 510.56, 612.3709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 595.1055, 607.44, 612.3709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 577.84, 607.44, 595.1055 ], "cells": [ { "location": [ 26.16, 577.84, 123.04, 595.1055 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 577.84, 219.92, 595.1055 ], "text": "6,920,317", "html_text": "6,920,317", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 577.84, 316.8, 595.1055 ], "text": "6,844,562", "html_text": "6,844,562", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 577.84, 413.68, 595.1055 ], "text": "7,997,400", "html_text": "7,997,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 577.84, 510.56, 595.1055 ], "text": "3,940,800", "html_text": "3,940,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 577.84, 607.44, 595.1055 ], "text": "3,085,900", "html_text": "3,085,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 560.5745, 607.44, 577.84 ], "cells": [ { "location": [ 26.16, 560.5745, 123.04, 577.84 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 560.5745, 219.92, 577.84 ], "text": "4,433,660", "html_text": "4,433,660", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 560.5745, 316.8, 577.84 ], "text": "4,260,220", "html_text": "4,260,220", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 560.5745, 413.68, 577.84 ], "text": "4,392,400", "html_text": "4,392,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 560.5745, 510.56, 577.84 ], "text": "4,392,400", "html_text": "4,392,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 560.5745, 607.44, 577.84 ], "text": "4,392,400", "html_text": "4,392,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 543.3091, 607.44, 560.5745 ], "cells": [ { "location": [ 26.16, 543.3091, 123.04, 560.5745 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 543.3091, 219.92, 560.5745 ], "text": "26,124,265", "html_text": "26,124,265", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 543.3091, 316.8, 560.5745 ], "text": "23,015,281", "html_text": "23,015,281", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 543.3091, 413.68, 560.5745 ], "text": "24,850,800", "html_text": "24,850,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 543.3091, 510.56, 560.5745 ], "text": "25,778,900", "html_text": "25,778,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 543.3091, 607.44, 560.5745 ], "text": "25,805,000", "html_text": "25,805,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 526.0436, 607.44, 543.3091 ], "cells": [ { "location": [ 26.16, 526.0436, 123.04, 543.3091 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 526.0436, 219.92, 543.3091 ], "text": "37,478,242", "html_text": "37,478,242", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 526.0436, 316.8, 543.3091 ], "text": "34,120,064", "html_text": "34,120,064", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 526.0436, 413.68, 543.3091 ], "text": "37,240,600", "html_text": "37,240,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 526.0436, 510.56, 543.3091 ], "text": "34,112,100", "html_text": "34,112,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 526.0436, 607.44, 543.3091 ], "text": "33,283,300", "html_text": "33,283,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 508.7782, 607.44, 526.0436 ], "cells": [ { "location": [ 26.16, 508.7782, 123.04, 526.0436 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 508.7782, 219.92, 526.0436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 508.7782, 316.8, 526.0436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 508.7782, 413.68, 526.0436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 508.7782, 510.56, 526.0436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 508.7782, 607.44, 526.0436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 491.5127, 607.44, 508.7782 ], "cells": [ { "location": [ 26.16, 491.5127, 123.04, 508.7782 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 491.5127, 219.92, 508.7782 ], "text": "1,103,728", "html_text": "1,103,728", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 491.5127, 316.8, 508.7782 ], "text": "542,767", "html_text": "542,767", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 491.5127, 413.68, 508.7782 ], "text": "(738,800)", "html_text": "(738,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 491.5127, 510.56, 508.7782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 491.5127, 607.44, 508.7782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 474.2473, 607.44, 491.5127 ], "cells": [ { "location": [ 26.16, 474.2473, 123.04, 491.5127 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 474.2473, 219.92, 491.5127 ], "text": "6,066,776", "html_text": "6,066,776", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 474.2473, 316.8, 491.5127 ], "text": "5,309,060", "html_text": "5,309,060", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 474.2473, 413.68, 491.5127 ], "text": "11,234,400", "html_text": "11,234,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 474.2473, 510.56, 491.5127 ], "text": "8,424,000", "html_text": "8,424,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 474.2473, 607.44, 491.5127 ], "text": "8,567,500", "html_text": "8,567,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 456.9818, 607.44, 474.2473 ], "cells": [ { "location": [ 26.16, 456.9818, 123.04, 474.2473 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 456.9818, 219.92, 474.2473 ], "text": "(539,314)", "html_text": "(539,314)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 456.9818, 316.8, 474.2473 ], "text": "(533,855)", "html_text": "(533,855)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 456.9818, 413.68, 474.2473 ], "text": "(2,368,900)", "html_text": "(2,368,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 456.9818, 510.56, 474.2473 ], "text": "(558,600)", "html_text": "(558,600)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 456.9818, 607.44, 474.2473 ], "text": "(558,600)", "html_text": "(558,600)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 439.7164, 607.44, 456.9818 ], "cells": [ { "location": [ 26.16, 439.7164, 123.04, 456.9818 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 439.7164, 219.92, 456.9818 ], "text": "6,631,189", "html_text": "6,631,189", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 439.7164, 316.8, 456.9818 ], "text": "5,317,971", "html_text": "5,317,971", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 439.7164, 413.68, 456.9818 ], "text": "8,126,700", "html_text": "8,126,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 439.7164, 510.56, 456.9818 ], "text": "7,865,400", "html_text": "7,865,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 439.7164, 607.44, 456.9818 ], "text": "8,008,900", "html_text": "8,008,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 422.4509, 607.44, 439.7164 ], "cells": [ { "location": [ 26.16, 422.4509, 123.04, 439.7164 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 422.4509, 219.92, 439.7164 ], "text": "51,708,431", "html_text": "51,708,431", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 422.4509, 316.8, 439.7164 ], "text": "47,715,435", "html_text": "47,715,435", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 422.4509, 413.68, 439.7164 ], "text": "53,099,100", "html_text": "53,099,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 422.4509, 510.56, 439.7164 ], "text": "49,461,600", "html_text": "49,461,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 422.4509, 607.44, 439.7164 ], "text": "49,011,200", "html_text": "49,011,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 405.1855, 607.44, 422.4509 ], "cells": [ { "location": [ 26.16, 405.1855, 123.04, 422.4509 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 405.1855, 219.92, 422.4509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 405.1855, 316.8, 422.4509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 405.1855, 413.68, 422.4509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 405.1855, 510.56, 422.4509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 405.1855, 607.44, 422.4509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 387.92, 607.44, 405.1855 ], "cells": [ { "location": [ 26.16, 387.92, 123.04, 405.1855 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 387.92, 219.92, 405.1855 ], "text": "22,571,507", "html_text": "22,571,507", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 387.92, 316.8, 405.1855 ], "text": "21,010,159", "html_text": "21,010,159", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 387.92, 413.68, 405.1855 ], "text": "24,380,000", "html_text": "24,380,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 387.92, 510.56, 405.1855 ], "text": "23,627,600", "html_text": "23,627,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 387.92, 607.44, 405.1855 ], "text": "24,073,400", "html_text": "24,073,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 370.6545, 607.44, 387.92 ], "cells": [ { "location": [ 26.16, 370.6545, 123.04, 387.92 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 370.6545, 219.92, 387.92 ], "text": "2,594,040", "html_text": "2,594,040", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 370.6545, 316.8, 387.92 ], "text": "2,839,084", "html_text": "2,839,084", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 370.6545, 413.68, 387.92 ], "text": "2,851,800", "html_text": "2,851,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 370.6545, 510.56, 387.92 ], "text": "2,850,800", "html_text": "2,850,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 370.6545, 607.44, 387.92 ], "text": "2,863,000", "html_text": "2,863,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 353.3891, 607.44, 370.6545 ], "cells": [ { "location": [ 26.16, 353.3891, 123.04, 370.6545 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 353.3891, 219.92, 370.6545 ], "text": "17,498,555", "html_text": "17,498,555", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 353.3891, 316.8, 370.6545 ], "text": "14,849,928", "html_text": "14,849,928", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 353.3891, 413.68, 370.6545 ], "text": "19,997,900", "html_text": "19,997,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 353.3891, 510.56, 370.6545 ], "text": "18,914,800", "html_text": "18,914,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 353.3891, 607.44, 370.6545 ], "text": "18,914,800", "html_text": "18,914,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 336.1236, 607.44, 353.3891 ], "cells": [ { "location": [ 26.16, 336.1236, 123.04, 353.3891 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 336.1236, 219.92, 353.3891 ], "text": "407,000", "html_text": "407,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 336.1236, 316.8, 353.3891 ], "text": "428,500", "html_text": "428,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 336.1236, 413.68, 353.3891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 336.1236, 510.56, 353.3891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 336.1236, 607.44, 353.3891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 318.8582, 607.44, 336.1236 ], "cells": [ { "location": [ 26.16, 318.8582, 123.04, 336.1236 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 318.8582, 219.92, 336.1236 ], "text": "1,250,000", "html_text": "1,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 318.8582, 316.8, 336.1236 ], "text": "1,329,235", "html_text": "1,329,235", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 318.8582, 413.68, 336.1236 ], "text": "1,903,600", "html_text": "1,903,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 318.8582, 510.56, 336.1236 ], "text": "957,500", "html_text": "957,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 318.8582, 607.44, 336.1236 ], "text": "985,300", "html_text": "985,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 301.5927, 607.44, 318.8582 ], "cells": [ { "location": [ 26.16, 301.5927, 123.04, 318.8582 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 301.5927, 219.92, 318.8582 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 301.5927, 316.8, 318.8582 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 301.5927, 413.68, 318.8582 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 301.5927, 510.56, 318.8582 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 301.5927, 607.44, 318.8582 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 284.3273, 607.44, 301.5927 ], "cells": [ { "location": [ 26.16, 284.3273, 123.04, 301.5927 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 284.3273, 219.92, 301.5927 ], "text": "44,321,102", "html_text": "44,321,102", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 284.3273, 316.8, 301.5927 ], "text": "40,456,907", "html_text": "40,456,907", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 284.3273, 413.68, 301.5927 ], "text": "49,158,300", "html_text": "49,158,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 284.3273, 510.56, 301.5927 ], "text": "46,375,700", "html_text": "46,375,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 284.3273, 607.44, 301.5927 ], "text": "46,861,500", "html_text": "46,861,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 267.0618, 607.44, 284.3273 ], "cells": [ { "location": [ 26.16, 267.0618, 123.04, 284.3273 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 267.0618, 219.92, 284.3273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 267.0618, 316.8, 284.3273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 267.0618, 413.68, 284.3273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 267.0618, 510.56, 284.3273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 267.0618, 607.44, 284.3273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 249.7964, 607.44, 267.0618 ], "cells": [ { "location": [ 26.16, 249.7964, 123.04, 267.0618 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 249.7964, 219.92, 267.0618 ], "text": "7,599,000", "html_text": "7,599,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 249.7964, 316.8, 267.0618 ], "text": "8,277,400", "html_text": "8,277,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 249.7964, 413.68, 267.0618 ], "text": "7,731,800", "html_text": "7,731,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 249.7964, 510.56, 267.0618 ], "text": "7,484,100", "html_text": "7,484,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 249.7964, 607.44, 267.0618 ], "text": "7,719,000", "html_text": "7,719,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.16, 232.5309, 607.44, 249.7964 ], "cells": [ { "location": [ 26.16, 232.5309, 123.04, 249.7964 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 232.5309, 219.92, 249.7964 ], "text": "30,633,680", "html_text": "30,633,680", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 232.5309, 316.8, 249.7964 ], "text": "26,122,655", "html_text": "26,122,655", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 232.5309, 413.68, 249.7964 ], "text": "33,299,800", "html_text": "33,299,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 232.5309, 510.56, 249.7964 ], "text": "31,026,200", "html_text": "31,026,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 232.5309, 607.44, 249.7964 ], "text": "31,133,600", "html_text": "31,133,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.16, 215.2655, 607.44, 232.5309 ], "cells": [ { "location": [ 26.16, 215.2655, 123.04, 232.5309 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 215.2655, 219.92, 232.5309 ], "text": "6,088,423", "html_text": "6,088,423", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 215.2655, 316.8, 232.5309 ], "text": "6,056,852", "html_text": "6,056,852", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 215.2655, 413.68, 232.5309 ], "text": "8,126,700", "html_text": "8,126,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 215.2655, 510.56, 232.5309 ], "text": "7,865,400", "html_text": "7,865,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 215.2655, 607.44, 232.5309 ], "text": "8,008,900", "html_text": "8,008,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.16, 198, 607.44, 215.2655 ], "cells": [ { "location": [ 26.16, 198, 123.04, 215.2655 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 198, 219.92, 215.2655 ], "text": "44,321,102", "html_text": "44,321,102", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 198, 316.8, 215.2655 ], "text": "40,456,907", "html_text": "40,456,907", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 198, 413.68, 215.2655 ], "text": "49,158,300", "html_text": "49,158,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 198, 510.56, 215.2655 ], "text": "46,375,700", "html_text": "46,375,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 198, 607.44, 215.2655 ], "text": "46,861,500", "html_text": "46,861,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 33, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 153, "type": "TEXT", "location": { "l": 25.68, "t": 186.24, "r": 605.28, "b": 112.08 }, "text": "The Division of Waste Management, pursuant to KRS 224, administers programs that regulate the generation, transportation, storage, treatment, and disposal of all hazardous and solid wastes in the state. Additional responsibilities include resources use and recycling initiatives, technical assistance to counties, and solid waste management districts to facilitate compliance with 401 KAR, Chapter 49. The Division is also responsible for investigation and restoration duties at abandoned hazardous waste disposal sites and citizen education concerning waste management issues. The Division also administers the Voluntary Environmental Remediation Act and the Certified Clean Counties initiative.", "reading_order": 1 }, { "page": 153, "type": "TEXT", "location": { "l": 25.44, "t": 104.4, "r": 605.04, "b": 66 }, "text": "Pursuant to KRS 224.43-505, the Division manages the Kentucky Pride Fund, which encourages proper solid waste management in Kentucky through waste reduction, recycling, proper closure of abandoned landfills, education, proper collection and disposal of solid waste, elimination of illegal open dumps, and abatement of litter.", "reading_order": 2 }, { "page": 153, "type": "TEXT", "location": { "l": 309.6, "t": 18.48, "r": 324.96, "b": 9.12 }, "text": "140", "reading_order": 3 } ] }, { "page": 154, "items": [ { "page": 154, "type": "TEXT", "location": { "l": 288, "t": 782.64, "r": 301.92, "b": 773.76 }, "text": "141", "reading_order": 0 }, { "page": 154, "type": "TABLE", "location": { "l": 7.2, "t": 126, "r": 585.36, "b": 29.04 }, "text": "
Maxey Flats, once a low-level nuclear waste disposal site and closed in 1977, was designated to be in its Final Closure Period as of November, 2012. This includes the installation of a permanent vegetative cap, permanent surface water control features, and surface monuments to identify the location of buried waste. This project was funded in the 2012-14 biennial budget from private funds paid into a trust fund by the Private Settling Parties and from General Fund supported bonds. The final cap was substantially completed in November 2016. The Construction Final Completion Inspection was successfully conducted in September 2017 and the Certification of Completion is dependent on EPA approval of the Commonwealth's Institutional Control Plan. The Commonwealth of Kentucky assumed ownership and responsibility for the toxic site in 1978, and is responsible for long-term monitoring and maintenance activities of the site in perpetuity. Ongoing monitoring and maintenance is funded from the General
", "rows": [ { "row_index": 0, "location": [ 7.2, 29.04, 585.36, 126 ], "cells": [ { "location": [ 7.2, 29.04, 585.36, 126 ], "text": "Maxey Flats, once a low-level nuclear waste disposal site and closed in 1977, was designated to be in its Final Closure Period as of November, 2012. This includes the installation of a permanent vegetative cap, permanent surface water control features, and surface monuments to identify the location of buried waste. This project was funded in the 2012-14 biennial budget from private funds paid into a trust fund by the Private Settling Parties and from General Fund supported bonds. The final cap was substantially completed in November 2016. The Construction Final Completion Inspection was successfully conducted in September 2017 and the Certification of Completion is dependent on EPA approval of the Commonwealth's Institutional Control Plan. The Commonwealth of Kentucky assumed ownership and responsibility for the toxic site in 1978, and is responsible for long-term monitoring and maintenance activities of the site in perpetuity. Ongoing monitoring and maintenance is funded from the General", "html_text": "Maxey Flats, once a low-level nuclear waste disposal site and closed in 1977, was designated to be in its Final Closure Period as of November, 2012. This includes the installation of a permanent vegetative cap, permanent surface water control features, and surface monuments to identify the location of buried waste. This project was funded in the 2012-14 biennial budget from private funds paid into a trust fund by the Private Settling Parties and from General Fund supported bonds. The final cap was substantially completed in November 2016. The Construction Final Completion Inspection was successfully conducted in September 2017 and the Certification of Completion is dependent on EPA approval of the Commonwealth's Institutional Control Plan. The Commonwealth of Kentucky assumed ownership and responsibility for the toxic site in 1978, and is responsible for long-term monitoring and maintenance activities of the site in perpetuity. Ongoing monitoring and maintenance is funded from the General", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 1, "n_cols": 1, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 155, "items": [ { "page": 155, "type": "TABLE", "location": { "l": 26.16, "t": 766.08, "r": 606.96, "b": 333.6 }, "text": "
Energy and Environment
Environmental Protection
Air Quality
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward2,226,7042,147,2592,036,6001,383,2001,377,300
Current Receipts18,401,97819,024,81819,168,70019,349,50019,349,500
Non-Revenue Receipts629,524(743,152)(37,100)(132,400)(168,300)
Total Restricted Funds21,258,20620,428,92521,168,20020,600,30020,558,500
Federal Fund
Balance Forward585,333(133,422)(1,170,800)
Current Receipts2,171,6091,628,1974,474,7002,651,3002,692,000
Non-Revenue Receipts(177,620)(163,440)(761,900)(148,700)(148,700)
Total Federal Fund2,579,3211,331,3352,542,0002,502,6002,543,300
TOTAL SOURCE OF FUNDS23,837,52721,760,26023,710,20023,102,90023,101,800
EXPENDITURES BY CLASS
Personnel Costs18,608,13117,640,00318,753,00017,860,80018,222,800
Operating Expenses2,004,5602,160,2552,454,9002,426,2002,433,900
Grants Loans Benefits436,994287,835465,000465,000465,000
Capital Outlay766,836806,352654,100973,600964,200
Construction7,170
TOTAL EXPENDITURES21,823,69120,894,44522,327,00021,725,60022,085,900
EXPENDITURES BY FUND SOURCE
Restricted Funds19,110,94718,392,31519,785,00019,223,00019,542,600
Federal Fund2,712,7442,502,1302,542,0002,502,6002,543,300
TOTAL EXPENDITURES21,823,69120,894,44522,327,00021,725,60022,085,900
", "rows": [ { "row_index": 0, "location": [ 26.16, 750.0622, 606.96, 766.08 ], "cells": [ { "location": [ 26.16, 750.0622, 122.96, 766.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 750.0622, 606.96, 766.08 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 734.0444, 606.96, 750.0622 ], "cells": [ { "location": [ 26.16, 734.0444, 122.96, 750.0622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 734.0444, 606.96, 750.0622 ], "text": "Environmental Protection", "html_text": "Environmental Protection", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 718.0267, 606.96, 734.0444 ], "cells": [ { "location": [ 26.16, 718.0267, 122.96, 734.0444 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 718.0267, 606.96, 734.0444 ], "text": "Air Quality", "html_text": "Air Quality", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 702.0089, 606.96, 718.0267 ], "cells": [ { "location": [ 26.16, 702.0089, 122.96, 718.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 702.0089, 219.76, 718.0267 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 702.0089, 316.56, 718.0267 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 702.0089, 413.36, 718.0267 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 702.0089, 510.16, 718.0267 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 702.0089, 606.96, 718.0267 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 685.9911, 606.96, 702.0089 ], "cells": [ { "location": [ 26.16, 685.9911, 122.96, 702.0089 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 685.9911, 219.76, 702.0089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 685.9911, 316.56, 702.0089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 685.9911, 413.36, 702.0089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 685.9911, 510.16, 702.0089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 685.9911, 606.96, 702.0089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 669.9733, 606.96, 685.9911 ], "cells": [ { "location": [ 26.16, 669.9733, 122.96, 685.9911 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 669.9733, 219.76, 685.9911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 669.9733, 316.56, 685.9911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 669.9733, 413.36, 685.9911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 669.9733, 510.16, 685.9911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 669.9733, 606.96, 685.9911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 653.9556, 606.96, 669.9733 ], "cells": [ { "location": [ 26.16, 653.9556, 122.96, 669.9733 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 653.9556, 219.76, 669.9733 ], "text": "2,226,704", "html_text": "2,226,704", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 653.9556, 316.56, 669.9733 ], "text": "2,147,259", "html_text": "2,147,259", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 653.9556, 413.36, 669.9733 ], "text": "2,036,600", "html_text": "2,036,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 653.9556, 510.16, 669.9733 ], "text": "1,383,200", "html_text": "1,383,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 653.9556, 606.96, 669.9733 ], "text": "1,377,300", "html_text": "1,377,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 637.9378, 606.96, 653.9556 ], "cells": [ { "location": [ 26.16, 637.9378, 122.96, 653.9556 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 637.9378, 219.76, 653.9556 ], "text": "18,401,978", "html_text": "18,401,978", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 637.9378, 316.56, 653.9556 ], "text": "19,024,818", "html_text": "19,024,818", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 637.9378, 413.36, 653.9556 ], "text": "19,168,700", "html_text": "19,168,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 637.9378, 510.16, 653.9556 ], "text": "19,349,500", "html_text": "19,349,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 637.9378, 606.96, 653.9556 ], "text": "19,349,500", "html_text": "19,349,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 621.92, 606.96, 637.9378 ], "cells": [ { "location": [ 26.16, 621.92, 122.96, 637.9378 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 621.92, 219.76, 637.9378 ], "text": "629,524", "html_text": "629,524", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 621.92, 316.56, 637.9378 ], "text": "(743,152)", "html_text": "(743,152)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 621.92, 413.36, 637.9378 ], "text": "(37,100)", "html_text": "(37,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 621.92, 510.16, 637.9378 ], "text": "(132,400)", "html_text": "(132,400)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 621.92, 606.96, 637.9378 ], "text": "(168,300)", "html_text": "(168,300)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 605.9022, 606.96, 621.92 ], "cells": [ { "location": [ 26.16, 605.9022, 122.96, 621.92 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 605.9022, 219.76, 621.92 ], "text": "21,258,206", "html_text": "21,258,206", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 605.9022, 316.56, 621.92 ], "text": "20,428,925", "html_text": "20,428,925", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 605.9022, 413.36, 621.92 ], "text": "21,168,200", "html_text": "21,168,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 605.9022, 510.16, 621.92 ], "text": "20,600,300", "html_text": "20,600,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 605.9022, 606.96, 621.92 ], "text": "20,558,500", "html_text": "20,558,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 589.8844, 606.96, 605.9022 ], "cells": [ { "location": [ 26.16, 589.8844, 122.96, 605.9022 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 589.8844, 219.76, 605.9022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 589.8844, 316.56, 605.9022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 589.8844, 413.36, 605.9022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 589.8844, 510.16, 605.9022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 589.8844, 606.96, 605.9022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 573.8667, 606.96, 589.8844 ], "cells": [ { "location": [ 26.16, 573.8667, 122.96, 589.8844 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 573.8667, 219.76, 589.8844 ], "text": "585,333", "html_text": "585,333", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 573.8667, 316.56, 589.8844 ], "text": "(133,422)", "html_text": "(133,422)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 573.8667, 413.36, 589.8844 ], "text": "(1,170,800)", "html_text": "(1,170,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 573.8667, 510.16, 589.8844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 573.8667, 606.96, 589.8844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 557.8489, 606.96, 573.8667 ], "cells": [ { "location": [ 26.16, 557.8489, 122.96, 573.8667 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 557.8489, 219.76, 573.8667 ], "text": "2,171,609", "html_text": "2,171,609", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 557.8489, 316.56, 573.8667 ], "text": "1,628,197", "html_text": "1,628,197", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 557.8489, 413.36, 573.8667 ], "text": "4,474,700", "html_text": "4,474,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 557.8489, 510.16, 573.8667 ], "text": "2,651,300", "html_text": "2,651,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 557.8489, 606.96, 573.8667 ], "text": "2,692,000", "html_text": "2,692,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 541.8311, 606.96, 557.8489 ], "cells": [ { "location": [ 26.16, 541.8311, 122.96, 557.8489 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 541.8311, 219.76, 557.8489 ], "text": "(177,620)", "html_text": "(177,620)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 541.8311, 316.56, 557.8489 ], "text": "(163,440)", "html_text": "(163,440)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 541.8311, 413.36, 557.8489 ], "text": "(761,900)", "html_text": "(761,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 541.8311, 510.16, 557.8489 ], "text": "(148,700)", "html_text": "(148,700)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 541.8311, 606.96, 557.8489 ], "text": "(148,700)", "html_text": "(148,700)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 525.8133, 606.96, 541.8311 ], "cells": [ { "location": [ 26.16, 525.8133, 122.96, 541.8311 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 525.8133, 219.76, 541.8311 ], "text": "2,579,321", "html_text": "2,579,321", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 525.8133, 316.56, 541.8311 ], "text": "1,331,335", "html_text": "1,331,335", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 525.8133, 413.36, 541.8311 ], "text": "2,542,000", "html_text": "2,542,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 525.8133, 510.16, 541.8311 ], "text": "2,502,600", "html_text": "2,502,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 525.8133, 606.96, 541.8311 ], "text": "2,543,300", "html_text": "2,543,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 509.7956, 606.96, 525.8133 ], "cells": [ { "location": [ 26.16, 509.7956, 122.96, 525.8133 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 509.7956, 219.76, 525.8133 ], "text": "23,837,527", "html_text": "23,837,527", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 509.7956, 316.56, 525.8133 ], "text": "21,760,260", "html_text": "21,760,260", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 509.7956, 413.36, 525.8133 ], "text": "23,710,200", "html_text": "23,710,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 509.7956, 510.16, 525.8133 ], "text": "23,102,900", "html_text": "23,102,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 509.7956, 606.96, 525.8133 ], "text": "23,101,800", "html_text": "23,101,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 493.7778, 606.96, 509.7956 ], "cells": [ { "location": [ 26.16, 493.7778, 122.96, 509.7956 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 493.7778, 219.76, 509.7956 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 493.7778, 316.56, 509.7956 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 493.7778, 413.36, 509.7956 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 493.7778, 510.16, 509.7956 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 493.7778, 606.96, 509.7956 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 477.76, 606.96, 493.7778 ], "cells": [ { "location": [ 26.16, 477.76, 122.96, 493.7778 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 477.76, 219.76, 493.7778 ], "text": "18,608,131", "html_text": "18,608,131", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 477.76, 316.56, 493.7778 ], "text": "17,640,003", "html_text": "17,640,003", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 477.76, 413.36, 493.7778 ], "text": "18,753,000", "html_text": "18,753,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 477.76, 510.16, 493.7778 ], "text": "17,860,800", "html_text": "17,860,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 477.76, 606.96, 493.7778 ], "text": "18,222,800", "html_text": "18,222,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 461.7422, 606.96, 477.76 ], "cells": [ { "location": [ 26.16, 461.7422, 122.96, 477.76 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 461.7422, 219.76, 477.76 ], "text": "2,004,560", "html_text": "2,004,560", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 461.7422, 316.56, 477.76 ], "text": "2,160,255", "html_text": "2,160,255", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 461.7422, 413.36, 477.76 ], "text": "2,454,900", "html_text": "2,454,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 461.7422, 510.16, 477.76 ], "text": "2,426,200", "html_text": "2,426,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 461.7422, 606.96, 477.76 ], "text": "2,433,900", "html_text": "2,433,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 445.7244, 606.96, 461.7422 ], "cells": [ { "location": [ 26.16, 445.7244, 122.96, 461.7422 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 445.7244, 219.76, 461.7422 ], "text": "436,994", "html_text": "436,994", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 445.7244, 316.56, 461.7422 ], "text": "287,835", "html_text": "287,835", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 445.7244, 413.36, 461.7422 ], "text": "465,000", "html_text": "465,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 445.7244, 510.16, 461.7422 ], "text": "465,000", "html_text": "465,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 445.7244, 606.96, 461.7422 ], "text": "465,000", "html_text": "465,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 429.7067, 606.96, 445.7244 ], "cells": [ { "location": [ 26.16, 429.7067, 122.96, 445.7244 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 429.7067, 219.76, 445.7244 ], "text": "766,836", "html_text": "766,836", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 429.7067, 316.56, 445.7244 ], "text": "806,352", "html_text": "806,352", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 429.7067, 413.36, 445.7244 ], "text": "654,100", "html_text": "654,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 429.7067, 510.16, 445.7244 ], "text": "973,600", "html_text": "973,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 429.7067, 606.96, 445.7244 ], "text": "964,200", "html_text": "964,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 413.6889, 606.96, 429.7067 ], "cells": [ { "location": [ 26.16, 413.6889, 122.96, 429.7067 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 413.6889, 219.76, 429.7067 ], "text": "7,170", "html_text": "7,170", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 413.6889, 316.56, 429.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 413.6889, 413.36, 429.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 413.6889, 510.16, 429.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 413.6889, 606.96, 429.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 397.6711, 606.96, 413.6889 ], "cells": [ { "location": [ 26.16, 397.6711, 122.96, 413.6889 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 397.6711, 219.76, 413.6889 ], "text": "21,823,691", "html_text": "21,823,691", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 397.6711, 316.56, 413.6889 ], "text": "20,894,445", "html_text": "20,894,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 397.6711, 413.36, 413.6889 ], "text": "22,327,000", "html_text": "22,327,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 397.6711, 510.16, 413.6889 ], "text": "21,725,600", "html_text": "21,725,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 397.6711, 606.96, 413.6889 ], "text": "22,085,900", "html_text": "22,085,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 381.6533, 606.96, 397.6711 ], "cells": [ { "location": [ 26.16, 381.6533, 122.96, 397.6711 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 381.6533, 219.76, 397.6711 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 381.6533, 316.56, 397.6711 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 381.6533, 413.36, 397.6711 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 381.6533, 510.16, 397.6711 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 381.6533, 606.96, 397.6711 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 365.6356, 606.96, 381.6533 ], "cells": [ { "location": [ 26.16, 365.6356, 122.96, 381.6533 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 365.6356, 219.76, 381.6533 ], "text": "19,110,947", "html_text": "19,110,947", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 365.6356, 316.56, 381.6533 ], "text": "18,392,315", "html_text": "18,392,315", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 365.6356, 413.36, 381.6533 ], "text": "19,785,000", "html_text": "19,785,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 365.6356, 510.16, 381.6533 ], "text": "19,223,000", "html_text": "19,223,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 365.6356, 606.96, 381.6533 ], "text": "19,542,600", "html_text": "19,542,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 349.6178, 606.96, 365.6356 ], "cells": [ { "location": [ 26.16, 349.6178, 122.96, 365.6356 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 349.6178, 219.76, 365.6356 ], "text": "2,712,744", "html_text": "2,712,744", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 349.6178, 316.56, 365.6356 ], "text": "2,502,130", "html_text": "2,502,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 349.6178, 413.36, 365.6356 ], "text": "2,542,000", "html_text": "2,542,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 349.6178, 510.16, 365.6356 ], "text": "2,502,600", "html_text": "2,502,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 349.6178, 606.96, 365.6356 ], "text": "2,543,300", "html_text": "2,543,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 333.6, 606.96, 349.6178 ], "cells": [ { "location": [ 26.16, 333.6, 122.96, 349.6178 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 333.6, 219.76, 349.6178 ], "text": "21,823,691", "html_text": "21,823,691", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 333.6, 316.56, 349.6178 ], "text": "20,894,445", "html_text": "20,894,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 333.6, 413.36, 349.6178 ], "text": "22,327,000", "html_text": "22,327,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 333.6, 510.16, 349.6178 ], "text": "21,725,600", "html_text": "21,725,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 333.6, 606.96, 349.6178 ], "text": "22,085,900", "html_text": "22,085,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 27, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 155, "type": "TEXT", "location": { "l": 25.92, "t": 321.84, "r": 602.64, "b": 271.68 }, "text": "The Division of Air Quality is responsible for the identification and implementation of measures necessary to achieve and maintain ambient air quality standards as mandated by the federal Clean Air Act and KRS 224.10-100. The Division accomplishes its mission through air quality monitoring, permitting, source inspections and enforcement to ensure compliance with air pollution laws and regulations.", "reading_order": 1 }, { "page": 155, "type": "TEXT", "location": { "l": 25.44, "t": 263.52, "r": 585.84, "b": 189.6 }, "text": "The 1990 Clean Air Act Amendments imposed new permitting requirements to protect air quality. Federal law requires that an emission fee be levied on facilities with significant air pollutants to fund the implementation of the new requirements. If a state does not have continued authorization, the fee will be collected by the U.S. Environmental Protection Agency to fund a federal permitting program. The Division has been granted authority to enforce portions of the Clean Air Act in the Commonwealth. Under that authority the Division operates the Title V Operating Permit Program, and costs associated therewith are funded through emission fees assessed pursuant to the Clean Air Act and KRS 224.20-050.", "reading_order": 2 }, { "page": 155, "type": "TEXT", "location": { "l": 309.84, "t": 18.72, "r": 324.96, "b": 9.12 }, "text": "142", "reading_order": 3 } ] }, { "page": 156, "items": [ { "page": 156, "type": "TABLE", "location": { "l": 27.12, "t": 763.44, "r": 607.92, "b": 227.04 }, "text": "
Energy and Environment
ActualActualRevisedRecommendedRecommended
FY 2024FY 2025FY 2026FY 2027FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation3,848,9004,311,9004,422,3004,146,9004,220,700
State Salary and Compensation Allocation473,700
Budget Reduction-General Fund(79,100)
Other(248,200)432,200
Total General Fund4,074,4004,744,1004,343,2004,146,9004,220,700
Restricted Funds
Balance Forward38,376144,136295,900362,800196,000
Current Receipts104,525160,193297,000297,000297,000
Non-Revenue Receipts2,9927,55215,400(42,200)(59,500)
Total Restricted Funds145,893311,881608,300617,600433,500
Federal Fund
Balance Forward(51,048)(61,917)(51,000)
Current Receipts39,610128,092229,000224,600229,200
Non-Revenue Receipts(2,992)(7,552)35,600(15,400)(15,400)
Total Federal Fund(14,430)58,624213,600209,200213,800
TOTAL SOURCE OF FUNDS4,205,8635,114,6055,165,1004,973,7004,868,000
EXPENDITURES BY CLASS
Personnel Costs2,817,8782,775,0033,286,1003,147,7003,229,200
Operating Expenses1,304,0101,466,8571,504,4001,609,5001,611,200
Grants Loans Benefits1,75710,5191,80010,5001,800
Capital Outlay617,41610,00010,00010,000
TOTAL EXPENDITURES4,123,6444,869,7944,802,3004,777,7004,852,200
EXPENDITURES BY FUND SOURCE
General Fund4,074,4004,744,1004,343,2004,146,9004,220,700
Restricted Funds1,75716,023245,500421,600417,700
Federal Fund47,487109,671213,600209,200213,800
TOTAL EXPENDITURES4,123,6444,869,7944,802,3004,777,7004,852,200
", "rows": [ { "row_index": 0, "location": [ 27.12, 746.6775, 607.92, 763.44 ], "cells": [ { "location": [ 27.12, 746.6775, 123.92, 763.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 746.6775, 607.92, 763.44 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.12, 729.915, 607.92, 746.6775 ], "cells": [ { "location": [ 27.12, 729.915, 123.92, 746.6775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 729.915, 220.72, 746.6775 ], "text": "Actual", "html_text": "Actual", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 729.915, 317.52, 746.6775 ], "text": "Actual", "html_text": "Actual", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 729.915, 414.32, 746.6775 ], "text": "Revised", "html_text": "Revised", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 729.915, 511.12, 746.6775 ], "text": "Recommended", "html_text": "Recommended", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 729.915, 607.92, 746.6775 ], "text": "Recommended", "html_text": "Recommended", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.12, 713.1525, 607.92, 729.915 ], "cells": [ { "location": [ 27.12, 713.1525, 123.92, 729.915 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 713.1525, 220.72, 729.915 ], "text": "FY 2024", "html_text": "FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 713.1525, 317.52, 729.915 ], "text": "FY 2025", "html_text": "FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 713.1525, 414.32, 729.915 ], "text": "FY 2026", "html_text": "FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 713.1525, 511.12, 729.915 ], "text": "FY 2027", "html_text": "FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 713.1525, 607.92, 729.915 ], "text": "FY 2028", "html_text": "FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.12, 696.39, 607.92, 713.1525 ], "cells": [ { "location": [ 27.12, 696.39, 123.92, 713.1525 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 696.39, 220.72, 713.1525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 696.39, 317.52, 713.1525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 696.39, 414.32, 713.1525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 696.39, 511.12, 713.1525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 696.39, 607.92, 713.1525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.12, 679.6275, 607.92, 696.39 ], "cells": [ { "location": [ 27.12, 679.6275, 123.92, 696.39 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 679.6275, 220.72, 696.39 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 679.6275, 317.52, 696.39 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 679.6275, 414.32, 696.39 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 679.6275, 511.12, 696.39 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 679.6275, 607.92, 696.39 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.12, 662.865, 607.92, 679.6275 ], "cells": [ { "location": [ 27.12, 662.865, 123.92, 679.6275 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 662.865, 220.72, 679.6275 ], "text": "3,848,900", "html_text": "3,848,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 662.865, 317.52, 679.6275 ], "text": "4,311,900", "html_text": "4,311,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 662.865, 414.32, 679.6275 ], "text": "4,422,300", "html_text": "4,422,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 662.865, 511.12, 679.6275 ], "text": "4,146,900", "html_text": "4,146,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 662.865, 607.92, 679.6275 ], "text": "4,220,700", "html_text": "4,220,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.12, 646.1025, 607.92, 662.865 ], "cells": [ { "location": [ 27.12, 646.1025, 123.92, 662.865 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 646.1025, 220.72, 662.865 ], "text": "473,700", "html_text": "473,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 646.1025, 317.52, 662.865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 646.1025, 414.32, 662.865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 646.1025, 511.12, 662.865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 646.1025, 607.92, 662.865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.12, 629.34, 607.92, 646.1025 ], "cells": [ { "location": [ 27.12, 629.34, 123.92, 646.1025 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 629.34, 220.72, 646.1025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 629.34, 317.52, 646.1025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 629.34, 414.32, 646.1025 ], "text": "(79,100)", "html_text": "(79,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 629.34, 511.12, 646.1025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 629.34, 607.92, 646.1025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.12, 612.5775, 607.92, 629.34 ], "cells": [ { "location": [ 27.12, 612.5775, 123.92, 629.34 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 612.5775, 220.72, 629.34 ], "text": "(248,200)", "html_text": "(248,200)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 612.5775, 317.52, 629.34 ], "text": "432,200", "html_text": "432,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 612.5775, 414.32, 629.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 612.5775, 511.12, 629.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 612.5775, 607.92, 629.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.12, 595.815, 607.92, 612.5775 ], "cells": [ { "location": [ 27.12, 595.815, 123.92, 612.5775 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 595.815, 220.72, 612.5775 ], "text": "4,074,400", "html_text": "4,074,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 595.815, 317.52, 612.5775 ], "text": "4,744,100", "html_text": "4,744,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 595.815, 414.32, 612.5775 ], "text": "4,343,200", "html_text": "4,343,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 595.815, 511.12, 612.5775 ], "text": "4,146,900", "html_text": "4,146,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 595.815, 607.92, 612.5775 ], "text": "4,220,700", "html_text": "4,220,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.12, 579.0525, 607.92, 595.815 ], "cells": [ { "location": [ 27.12, 579.0525, 123.92, 595.815 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 579.0525, 220.72, 595.815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 579.0525, 317.52, 595.815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 579.0525, 414.32, 595.815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 579.0525, 511.12, 595.815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 579.0525, 607.92, 595.815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.12, 562.29, 607.92, 579.0525 ], "cells": [ { "location": [ 27.12, 562.29, 123.92, 579.0525 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 562.29, 220.72, 579.0525 ], "text": "38,376", "html_text": "38,376", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 562.29, 317.52, 579.0525 ], "text": "144,136", "html_text": "144,136", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 562.29, 414.32, 579.0525 ], "text": "295,900", "html_text": "295,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 562.29, 511.12, 579.0525 ], "text": "362,800", "html_text": "362,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 562.29, 607.92, 579.0525 ], "text": "196,000", "html_text": "196,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.12, 545.5275, 607.92, 562.29 ], "cells": [ { "location": [ 27.12, 545.5275, 123.92, 562.29 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 545.5275, 220.72, 562.29 ], "text": "104,525", "html_text": "104,525", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 545.5275, 317.52, 562.29 ], "text": "160,193", "html_text": "160,193", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 545.5275, 414.32, 562.29 ], "text": "297,000", "html_text": "297,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 545.5275, 511.12, 562.29 ], "text": "297,000", "html_text": "297,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 545.5275, 607.92, 562.29 ], "text": "297,000", "html_text": "297,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.12, 528.765, 607.92, 545.5275 ], "cells": [ { "location": [ 27.12, 528.765, 123.92, 545.5275 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 528.765, 220.72, 545.5275 ], "text": "2,992", "html_text": "2,992", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 528.765, 317.52, 545.5275 ], "text": "7,552", "html_text": "7,552", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 528.765, 414.32, 545.5275 ], "text": "15,400", "html_text": "15,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 528.765, 511.12, 545.5275 ], "text": "(42,200)", "html_text": "(42,200)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 528.765, 607.92, 545.5275 ], "text": "(59,500)", "html_text": "(59,500)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.12, 512.0025, 607.92, 528.765 ], "cells": [ { "location": [ 27.12, 512.0025, 123.92, 528.765 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 512.0025, 220.72, 528.765 ], "text": "145,893", "html_text": "145,893", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 512.0025, 317.52, 528.765 ], "text": "311,881", "html_text": "311,881", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 512.0025, 414.32, 528.765 ], "text": "608,300", "html_text": "608,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 512.0025, 511.12, 528.765 ], "text": "617,600", "html_text": "617,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 512.0025, 607.92, 528.765 ], "text": "433,500", "html_text": "433,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.12, 495.24, 607.92, 512.0025 ], "cells": [ { "location": [ 27.12, 495.24, 123.92, 512.0025 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 495.24, 220.72, 512.0025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 495.24, 317.52, 512.0025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 495.24, 414.32, 512.0025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 495.24, 511.12, 512.0025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 495.24, 607.92, 512.0025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.12, 478.4775, 607.92, 495.24 ], "cells": [ { "location": [ 27.12, 478.4775, 123.92, 495.24 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 478.4775, 220.72, 495.24 ], "text": "(51,048)", "html_text": "(51,048)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 478.4775, 317.52, 495.24 ], "text": "(61,917)", "html_text": "(61,917)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 478.4775, 414.32, 495.24 ], "text": "(51,000)", "html_text": "(51,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 478.4775, 511.12, 495.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 478.4775, 607.92, 495.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.12, 461.715, 607.92, 478.4775 ], "cells": [ { "location": [ 27.12, 461.715, 123.92, 478.4775 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 461.715, 220.72, 478.4775 ], "text": "39,610", "html_text": "39,610", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 461.715, 317.52, 478.4775 ], "text": "128,092", "html_text": "128,092", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 461.715, 414.32, 478.4775 ], "text": "229,000", "html_text": "229,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 461.715, 511.12, 478.4775 ], "text": "224,600", "html_text": "224,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 461.715, 607.92, 478.4775 ], "text": "229,200", "html_text": "229,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.12, 444.9525, 607.92, 461.715 ], "cells": [ { "location": [ 27.12, 444.9525, 123.92, 461.715 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 444.9525, 220.72, 461.715 ], "text": "(2,992)", "html_text": "(2,992)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 444.9525, 317.52, 461.715 ], "text": "(7,552)", "html_text": "(7,552)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 444.9525, 414.32, 461.715 ], "text": "35,600", "html_text": "35,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 444.9525, 511.12, 461.715 ], "text": "(15,400)", "html_text": "(15,400)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 444.9525, 607.92, 461.715 ], "text": "(15,400)", "html_text": "(15,400)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.12, 428.19, 607.92, 444.9525 ], "cells": [ { "location": [ 27.12, 428.19, 123.92, 444.9525 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 428.19, 220.72, 444.9525 ], "text": "(14,430)", "html_text": "(14,430)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 428.19, 317.52, 444.9525 ], "text": "58,624", "html_text": "58,624", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 428.19, 414.32, 444.9525 ], "text": "213,600", "html_text": "213,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 428.19, 511.12, 444.9525 ], "text": "209,200", "html_text": "209,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 428.19, 607.92, 444.9525 ], "text": "213,800", "html_text": "213,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.12, 411.4275, 607.92, 428.19 ], "cells": [ { "location": [ 27.12, 411.4275, 123.92, 428.19 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 411.4275, 220.72, 428.19 ], "text": "4,205,863", "html_text": "4,205,863", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 411.4275, 317.52, 428.19 ], "text": "5,114,605", "html_text": "5,114,605", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 411.4275, 414.32, 428.19 ], "text": "5,165,100", "html_text": "5,165,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 411.4275, 511.12, 428.19 ], "text": "4,973,700", "html_text": "4,973,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 411.4275, 607.92, 428.19 ], "text": "4,868,000", "html_text": "4,868,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.12, 394.665, 607.92, 411.4275 ], "cells": [ { "location": [ 27.12, 394.665, 123.92, 411.4275 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 394.665, 220.72, 411.4275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 394.665, 317.52, 411.4275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 394.665, 414.32, 411.4275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 394.665, 511.12, 411.4275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 394.665, 607.92, 411.4275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.12, 377.9025, 607.92, 394.665 ], "cells": [ { "location": [ 27.12, 377.9025, 123.92, 394.665 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 377.9025, 220.72, 394.665 ], "text": "2,817,878", "html_text": "2,817,878", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 377.9025, 317.52, 394.665 ], "text": "2,775,003", "html_text": "2,775,003", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 377.9025, 414.32, 394.665 ], "text": "3,286,100", "html_text": "3,286,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 377.9025, 511.12, 394.665 ], "text": "3,147,700", "html_text": "3,147,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 377.9025, 607.92, 394.665 ], "text": "3,229,200", "html_text": "3,229,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.12, 361.14, 607.92, 377.9025 ], "cells": [ { "location": [ 27.12, 361.14, 123.92, 377.9025 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 361.14, 220.72, 377.9025 ], "text": "1,304,010", "html_text": "1,304,010", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 361.14, 317.52, 377.9025 ], "text": "1,466,857", "html_text": "1,466,857", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 361.14, 414.32, 377.9025 ], "text": "1,504,400", "html_text": "1,504,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 361.14, 511.12, 377.9025 ], "text": "1,609,500", "html_text": "1,609,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 361.14, 607.92, 377.9025 ], "text": "1,611,200", "html_text": "1,611,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.12, 344.3775, 607.92, 361.14 ], "cells": [ { "location": [ 27.12, 344.3775, 123.92, 361.14 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 344.3775, 220.72, 361.14 ], "text": "1,757", "html_text": "1,757", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 344.3775, 317.52, 361.14 ], "text": "10,519", "html_text": "10,519", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 344.3775, 414.32, 361.14 ], "text": "1,800", "html_text": "1,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 344.3775, 511.12, 361.14 ], "text": "10,500", "html_text": "10,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 344.3775, 607.92, 361.14 ], "text": "1,800", "html_text": "1,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.12, 327.615, 607.92, 344.3775 ], "cells": [ { "location": [ 27.12, 327.615, 123.92, 344.3775 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 327.615, 220.72, 344.3775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 327.615, 317.52, 344.3775 ], "text": "617,416", "html_text": "617,416", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 327.615, 414.32, 344.3775 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 327.615, 511.12, 344.3775 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 327.615, 607.92, 344.3775 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.12, 310.8525, 607.92, 327.615 ], "cells": [ { "location": [ 27.12, 310.8525, 123.92, 327.615 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 310.8525, 220.72, 327.615 ], "text": "4,123,644", "html_text": "4,123,644", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 310.8525, 317.52, 327.615 ], "text": "4,869,794", "html_text": "4,869,794", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 310.8525, 414.32, 327.615 ], "text": "4,802,300", "html_text": "4,802,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 310.8525, 511.12, 327.615 ], "text": "4,777,700", "html_text": "4,777,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 310.8525, 607.92, 327.615 ], "text": "4,852,200", "html_text": "4,852,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.12, 294.09, 607.92, 310.8525 ], "cells": [ { "location": [ 27.12, 294.09, 123.92, 310.8525 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 294.09, 220.72, 310.8525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 294.09, 317.52, 310.8525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 294.09, 414.32, 310.8525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 294.09, 511.12, 310.8525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 294.09, 607.92, 310.8525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.12, 277.3275, 607.92, 294.09 ], "cells": [ { "location": [ 27.12, 277.3275, 123.92, 294.09 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 277.3275, 220.72, 294.09 ], "text": "4,074,400", "html_text": "4,074,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 277.3275, 317.52, 294.09 ], "text": "4,744,100", "html_text": "4,744,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 277.3275, 414.32, 294.09 ], "text": "4,343,200", "html_text": "4,343,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 277.3275, 511.12, 294.09 ], "text": "4,146,900", "html_text": "4,146,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 277.3275, 607.92, 294.09 ], "text": "4,220,700", "html_text": "4,220,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.12, 260.565, 607.92, 277.3275 ], "cells": [ { "location": [ 27.12, 260.565, 123.92, 277.3275 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 260.565, 220.72, 277.3275 ], "text": "1,757", "html_text": "1,757", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 260.565, 317.52, 277.3275 ], "text": "16,023", "html_text": "16,023", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 260.565, 414.32, 277.3275 ], "text": "245,500", "html_text": "245,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 260.565, 511.12, 277.3275 ], "text": "421,600", "html_text": "421,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 260.565, 607.92, 277.3275 ], "text": "417,700", "html_text": "417,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.12, 243.8025, 607.92, 260.565 ], "cells": [ { "location": [ 27.12, 243.8025, 123.92, 260.565 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 243.8025, 220.72, 260.565 ], "text": "47,487", "html_text": "47,487", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 243.8025, 317.52, 260.565 ], "text": "109,671", "html_text": "109,671", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 243.8025, 414.32, 260.565 ], "text": "213,600", "html_text": "213,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 243.8025, 511.12, 260.565 ], "text": "209,200", "html_text": "209,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 243.8025, 607.92, 260.565 ], "text": "213,800", "html_text": "213,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.12, 227.04, 607.92, 243.8025 ], "cells": [ { "location": [ 27.12, 227.04, 123.92, 243.8025 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.92, 227.04, 220.72, 243.8025 ], "text": "4,123,644", "html_text": "4,123,644", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 227.04, 317.52, 243.8025 ], "text": "4,869,794", "html_text": "4,869,794", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 227.04, 414.32, 243.8025 ], "text": "4,802,300", "html_text": "4,802,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 227.04, 511.12, 243.8025 ], "text": "4,777,700", "html_text": "4,777,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.12, 227.04, 607.92, 243.8025 ], "text": "4,852,200", "html_text": "4,852,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 156, "type": "TEXT", "location": { "l": 25.44, "t": 214.56, "r": 583.44, "b": 176.4 }, "text": "The Division of Environmental Program Support, pursuant to KRS 224.10-100(7) secures necessary scientific, technical, administrative, and operational services. The Division of Environmental Program Support provides laboratory testing services essential for the identification and characterization of environmental pollutants in the Commonwealth.", "reading_order": 1 }, { "page": 156, "type": "TEXT", "location": { "l": 309.6, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "143", "reading_order": 2 } ] }, { "page": 157, "items": [ { "page": 157, "type": "TABLE", "location": { "l": 27.6, "t": 767.04, "r": 607.68, "b": 280.8 }, "text": "
Energy and Environment
Environmental Protection
Enforcement
ActualActualRevisedRecommendedRecommended
FY 2024FY 2025FY 2026FY 2027FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,796,3001,683,5001,717,4001,568,4002,014,100
Other306,600
Total General Fund1,796,3001,683,5002,024,0001,568,4002,014,100
Restricted Funds
Balance Forward1,452,4181,968,6272,164,6002,107,4001,865,000
Current Receipts832,922724,418755,400755,400755,400
Non-Revenue Receipts1,240,9491,216,1671,240,1001,640,1001,240,100
Total Restricted Funds3,526,2903,909,2114,160,1004,502,9003,860,500
Federal Fund
Balance Forward(6,590,074)(7,103,922)(6,721,200)
Current Receipts1,920,1482,644,3571,669,5001,090,2001,116,400
Non-Revenue Receipts(140,641)(117,233)6,157,500(81,500)(81,500)
Total Federal Fund(4,810,567)(4,576,798)1,105,8001,008,7001,034,900
TOTAL SOURCE OF FUNDS512,0231,015,9137,289,9007,080,0006,909,500
EXPENDITURES BY CLASS
Personnel Costs4,524,4504,433,0214,578,7004,682,3004,794,500
Operating Expenses429,771466,356532,100532,700533,300
Grants Loans Benefits693,098673,24771,700
TOTAL EXPENDITURES5,647,3185,572,6255,182,5005,215,0005,327,800
EXPENDITURES BY FUND SOURCE
General Fund1,796,3001,683,5002,024,0001,568,4002,014,100
Restricted Funds1,557,6631,744,6892,052,7002,637,9002,278,800
Federal Fund2,293,3552,144,4361,105,8001,008,7001,034,900
TOTAL EXPENDITURES5,647,3185,572,6255,182,5005,215,0005,327,800
", "rows": [ { "row_index": 0, "location": [ 27.6, 751.3548, 607.68, 767.04 ], "cells": [ { "location": [ 27.6, 751.3548, 124.28, 767.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 751.3548, 607.68, 767.04 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 735.6697, 607.68, 751.3548 ], "cells": [ { "location": [ 27.6, 735.6697, 124.28, 751.3548 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 735.6697, 607.68, 751.3548 ], "text": "Environmental Protection", "html_text": "Environmental Protection", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 719.9845, 607.68, 735.6697 ], "cells": [ { "location": [ 27.6, 719.9845, 124.28, 735.6697 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 719.9845, 607.68, 735.6697 ], "text": "Enforcement", "html_text": "Enforcement", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 704.2994, 607.68, 719.9845 ], "cells": [ { "location": [ 27.6, 704.2994, 124.28, 719.9845 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 704.2994, 220.96, 719.9845 ], "text": "Actual", "html_text": "Actual", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 704.2994, 317.64, 719.9845 ], "text": "Actual", "html_text": "Actual", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 704.2994, 414.32, 719.9845 ], "text": "Revised", "html_text": "Revised", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 704.2994, 511, 719.9845 ], "text": "Recommended", "html_text": "Recommended", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 704.2994, 607.68, 719.9845 ], "text": "Recommended", "html_text": "Recommended", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 688.6142, 607.68, 704.2994 ], "cells": [ { "location": [ 27.6, 688.6142, 124.28, 704.2994 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 688.6142, 220.96, 704.2994 ], "text": "FY 2024", "html_text": "FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 688.6142, 317.64, 704.2994 ], "text": "FY 2025", "html_text": "FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 688.6142, 414.32, 704.2994 ], "text": "FY 2026", "html_text": "FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 688.6142, 511, 704.2994 ], "text": "FY 2027", "html_text": "FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 688.6142, 607.68, 704.2994 ], "text": "FY 2028", "html_text": "FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 672.929, 607.68, 688.6142 ], "cells": [ { "location": [ 27.6, 672.929, 124.28, 688.6142 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 672.929, 220.96, 688.6142 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 672.929, 317.64, 688.6142 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 672.929, 414.32, 688.6142 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 672.929, 511, 688.6142 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 672.929, 607.68, 688.6142 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 657.2439, 607.68, 672.929 ], "cells": [ { "location": [ 27.6, 657.2439, 124.28, 672.929 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 657.2439, 220.96, 672.929 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 657.2439, 317.64, 672.929 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 657.2439, 414.32, 672.929 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 657.2439, 511, 672.929 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 657.2439, 607.68, 672.929 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 641.5587, 607.68, 657.2439 ], "cells": [ { "location": [ 27.6, 641.5587, 124.28, 657.2439 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 641.5587, 220.96, 657.2439 ], "text": "1,796,300", "html_text": "1,796,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 641.5587, 317.64, 657.2439 ], "text": "1,683,500", "html_text": "1,683,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 641.5587, 414.32, 657.2439 ], "text": "1,717,400", "html_text": "1,717,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 641.5587, 511, 657.2439 ], "text": "1,568,400", "html_text": "1,568,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 641.5587, 607.68, 657.2439 ], "text": "2,014,100", "html_text": "2,014,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 625.8735, 607.68, 641.5587 ], "cells": [ { "location": [ 27.6, 625.8735, 124.28, 641.5587 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 625.8735, 220.96, 641.5587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 625.8735, 317.64, 641.5587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 625.8735, 414.32, 641.5587 ], "text": "306,600", "html_text": "306,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 625.8735, 511, 641.5587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 625.8735, 607.68, 641.5587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 610.1884, 607.68, 625.8735 ], "cells": [ { "location": [ 27.6, 610.1884, 124.28, 625.8735 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 610.1884, 220.96, 625.8735 ], "text": "1,796,300", "html_text": "1,796,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 610.1884, 317.64, 625.8735 ], "text": "1,683,500", "html_text": "1,683,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 610.1884, 414.32, 625.8735 ], "text": "2,024,000", "html_text": "2,024,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 610.1884, 511, 625.8735 ], "text": "1,568,400", "html_text": "1,568,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 610.1884, 607.68, 625.8735 ], "text": "2,014,100", "html_text": "2,014,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 594.5032, 607.68, 610.1884 ], "cells": [ { "location": [ 27.6, 594.5032, 124.28, 610.1884 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 594.5032, 220.96, 610.1884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 594.5032, 317.64, 610.1884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 594.5032, 414.32, 610.1884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 594.5032, 511, 610.1884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 594.5032, 607.68, 610.1884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 578.8181, 607.68, 594.5032 ], "cells": [ { "location": [ 27.6, 578.8181, 124.28, 594.5032 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 578.8181, 220.96, 594.5032 ], "text": "1,452,418", "html_text": "1,452,418", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 578.8181, 317.64, 594.5032 ], "text": "1,968,627", "html_text": "1,968,627", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 578.8181, 414.32, 594.5032 ], "text": "2,164,600", "html_text": "2,164,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 578.8181, 511, 594.5032 ], "text": "2,107,400", "html_text": "2,107,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 578.8181, 607.68, 594.5032 ], "text": "1,865,000", "html_text": "1,865,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 563.1329, 607.68, 578.8181 ], "cells": [ { "location": [ 27.6, 563.1329, 124.28, 578.8181 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 563.1329, 220.96, 578.8181 ], "text": "832,922", "html_text": "832,922", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 563.1329, 317.64, 578.8181 ], "text": "724,418", "html_text": "724,418", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 563.1329, 414.32, 578.8181 ], "text": "755,400", "html_text": "755,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 563.1329, 511, 578.8181 ], "text": "755,400", "html_text": "755,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 563.1329, 607.68, 578.8181 ], "text": "755,400", "html_text": "755,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 547.4477, 607.68, 563.1329 ], "cells": [ { "location": [ 27.6, 547.4477, 124.28, 563.1329 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 547.4477, 220.96, 563.1329 ], "text": "1,240,949", "html_text": "1,240,949", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 547.4477, 317.64, 563.1329 ], "text": "1,216,167", "html_text": "1,216,167", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 547.4477, 414.32, 563.1329 ], "text": "1,240,100", "html_text": "1,240,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 547.4477, 511, 563.1329 ], "text": "1,640,100", "html_text": "1,640,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 547.4477, 607.68, 563.1329 ], "text": "1,240,100", "html_text": "1,240,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 531.7626, 607.68, 547.4477 ], "cells": [ { "location": [ 27.6, 531.7626, 124.28, 547.4477 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 531.7626, 220.96, 547.4477 ], "text": "3,526,290", "html_text": "3,526,290", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 531.7626, 317.64, 547.4477 ], "text": "3,909,211", "html_text": "3,909,211", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 531.7626, 414.32, 547.4477 ], "text": "4,160,100", "html_text": "4,160,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 531.7626, 511, 547.4477 ], "text": "4,502,900", "html_text": "4,502,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 531.7626, 607.68, 547.4477 ], "text": "3,860,500", "html_text": "3,860,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 516.0774, 607.68, 531.7626 ], "cells": [ { "location": [ 27.6, 516.0774, 124.28, 531.7626 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 516.0774, 220.96, 531.7626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 516.0774, 317.64, 531.7626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 516.0774, 414.32, 531.7626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 516.0774, 511, 531.7626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 516.0774, 607.68, 531.7626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 500.3923, 607.68, 516.0774 ], "cells": [ { "location": [ 27.6, 500.3923, 124.28, 516.0774 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 500.3923, 220.96, 516.0774 ], "text": "(6,590,074)", "html_text": "(6,590,074)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 500.3923, 317.64, 516.0774 ], "text": "(7,103,922)", "html_text": "(7,103,922)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 500.3923, 414.32, 516.0774 ], "text": "(6,721,200)", "html_text": "(6,721,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 500.3923, 511, 516.0774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 500.3923, 607.68, 516.0774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 484.7071, 607.68, 500.3923 ], "cells": [ { "location": [ 27.6, 484.7071, 124.28, 500.3923 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 484.7071, 220.96, 500.3923 ], "text": "1,920,148", "html_text": "1,920,148", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 484.7071, 317.64, 500.3923 ], "text": "2,644,357", "html_text": "2,644,357", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 484.7071, 414.32, 500.3923 ], "text": "1,669,500", "html_text": "1,669,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 484.7071, 511, 500.3923 ], "text": "1,090,200", "html_text": "1,090,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 484.7071, 607.68, 500.3923 ], "text": "1,116,400", "html_text": "1,116,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 469.0219, 607.68, 484.7071 ], "cells": [ { "location": [ 27.6, 469.0219, 124.28, 484.7071 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 469.0219, 220.96, 484.7071 ], "text": "(140,641)", "html_text": "(140,641)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 469.0219, 317.64, 484.7071 ], "text": "(117,233)", "html_text": "(117,233)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 469.0219, 414.32, 484.7071 ], "text": "6,157,500", "html_text": "6,157,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 469.0219, 511, 484.7071 ], "text": "(81,500)", "html_text": "(81,500)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 469.0219, 607.68, 484.7071 ], "text": "(81,500)", "html_text": "(81,500)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 453.3368, 607.68, 469.0219 ], "cells": [ { "location": [ 27.6, 453.3368, 124.28, 469.0219 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 453.3368, 220.96, 469.0219 ], "text": "(4,810,567)", "html_text": "(4,810,567)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 453.3368, 317.64, 469.0219 ], "text": "(4,576,798)", "html_text": "(4,576,798)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 453.3368, 414.32, 469.0219 ], "text": "1,105,800", "html_text": "1,105,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 453.3368, 511, 469.0219 ], "text": "1,008,700", "html_text": "1,008,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 453.3368, 607.68, 469.0219 ], "text": "1,034,900", "html_text": "1,034,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 437.6516, 607.68, 453.3368 ], "cells": [ { "location": [ 27.6, 437.6516, 124.28, 453.3368 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 437.6516, 220.96, 453.3368 ], "text": "512,023", "html_text": "512,023", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 437.6516, 317.64, 453.3368 ], "text": "1,015,913", "html_text": "1,015,913", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 437.6516, 414.32, 453.3368 ], "text": "7,289,900", "html_text": "7,289,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 437.6516, 511, 453.3368 ], "text": "7,080,000", "html_text": "7,080,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 437.6516, 607.68, 453.3368 ], "text": "6,909,500", "html_text": "6,909,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 421.9665, 607.68, 437.6516 ], "cells": [ { "location": [ 27.6, 421.9665, 124.28, 437.6516 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 421.9665, 220.96, 437.6516 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 421.9665, 317.64, 437.6516 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 421.9665, 414.32, 437.6516 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 421.9665, 511, 437.6516 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 421.9665, 607.68, 437.6516 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 406.2813, 607.68, 421.9665 ], "cells": [ { "location": [ 27.6, 406.2813, 124.28, 421.9665 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 406.2813, 220.96, 421.9665 ], "text": "4,524,450", "html_text": "4,524,450", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 406.2813, 317.64, 421.9665 ], "text": "4,433,021", "html_text": "4,433,021", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 406.2813, 414.32, 421.9665 ], "text": "4,578,700", "html_text": "4,578,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 406.2813, 511, 421.9665 ], "text": "4,682,300", "html_text": "4,682,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 406.2813, 607.68, 421.9665 ], "text": "4,794,500", "html_text": "4,794,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 390.5961, 607.68, 406.2813 ], "cells": [ { "location": [ 27.6, 390.5961, 124.28, 406.2813 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 390.5961, 220.96, 406.2813 ], "text": "429,771", "html_text": "429,771", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 390.5961, 317.64, 406.2813 ], "text": "466,356", "html_text": "466,356", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 390.5961, 414.32, 406.2813 ], "text": "532,100", "html_text": "532,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 390.5961, 511, 406.2813 ], "text": "532,700", "html_text": "532,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 390.5961, 607.68, 406.2813 ], "text": "533,300", "html_text": "533,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 374.911, 607.68, 390.5961 ], "cells": [ { "location": [ 27.6, 374.911, 124.28, 390.5961 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 374.911, 220.96, 390.5961 ], "text": "693,098", "html_text": "693,098", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 374.911, 317.64, 390.5961 ], "text": "673,247", "html_text": "673,247", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 374.911, 414.32, 390.5961 ], "text": "71,700", "html_text": "71,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 374.911, 511, 390.5961 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 374.911, 607.68, 390.5961 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 359.2258, 607.68, 374.911 ], "cells": [ { "location": [ 27.6, 359.2258, 124.28, 374.911 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 359.2258, 220.96, 374.911 ], "text": "5,647,318", "html_text": "5,647,318", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 359.2258, 317.64, 374.911 ], "text": "5,572,625", "html_text": "5,572,625", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 359.2258, 414.32, 374.911 ], "text": "5,182,500", "html_text": "5,182,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 359.2258, 511, 374.911 ], "text": "5,215,000", "html_text": "5,215,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 359.2258, 607.68, 374.911 ], "text": "5,327,800", "html_text": "5,327,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 343.5406, 607.68, 359.2258 ], "cells": [ { "location": [ 27.6, 343.5406, 124.28, 359.2258 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 343.5406, 220.96, 359.2258 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 343.5406, 317.64, 359.2258 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 343.5406, 414.32, 359.2258 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 343.5406, 511, 359.2258 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 343.5406, 607.68, 359.2258 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 327.8555, 607.68, 343.5406 ], "cells": [ { "location": [ 27.6, 327.8555, 124.28, 343.5406 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 327.8555, 220.96, 343.5406 ], "text": "1,796,300", "html_text": "1,796,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 327.8555, 317.64, 343.5406 ], "text": "1,683,500", "html_text": "1,683,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 327.8555, 414.32, 343.5406 ], "text": "2,024,000", "html_text": "2,024,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 327.8555, 511, 343.5406 ], "text": "1,568,400", "html_text": "1,568,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 327.8555, 607.68, 343.5406 ], "text": "2,014,100", "html_text": "2,014,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 312.1703, 607.68, 327.8555 ], "cells": [ { "location": [ 27.6, 312.1703, 124.28, 327.8555 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 312.1703, 220.96, 327.8555 ], "text": "1,557,663", "html_text": "1,557,663", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 312.1703, 317.64, 327.8555 ], "text": "1,744,689", "html_text": "1,744,689", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 312.1703, 414.32, 327.8555 ], "text": "2,052,700", "html_text": "2,052,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 312.1703, 511, 327.8555 ], "text": "2,637,900", "html_text": "2,637,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 312.1703, 607.68, 327.8555 ], "text": "2,278,800", "html_text": "2,278,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 296.4852, 607.68, 312.1703 ], "cells": [ { "location": [ 27.6, 296.4852, 124.28, 312.1703 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 296.4852, 220.96, 312.1703 ], "text": "2,293,355", "html_text": "2,293,355", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 296.4852, 317.64, 312.1703 ], "text": "2,144,436", "html_text": "2,144,436", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 296.4852, 414.32, 312.1703 ], "text": "1,105,800", "html_text": "1,105,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 296.4852, 511, 312.1703 ], "text": "1,008,700", "html_text": "1,008,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 296.4852, 607.68, 312.1703 ], "text": "1,034,900", "html_text": "1,034,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 280.8, 607.68, 296.4852 ], "cells": [ { "location": [ 27.6, 280.8, 124.28, 296.4852 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 280.8, 220.96, 296.4852 ], "text": "5,647,318", "html_text": "5,647,318", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 280.8, 317.64, 296.4852 ], "text": "5,572,625", "html_text": "5,572,625", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 280.8, 414.32, 296.4852 ], "text": "5,182,500", "html_text": "5,182,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 280.8, 511, 296.4852 ], "text": "5,215,000", "html_text": "5,215,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 280.8, 607.68, 296.4852 ], "text": "5,327,800", "html_text": "5,327,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 31, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 157, "type": "TEXT", "location": { "l": 24.96, "t": 270, "r": 604.56, "b": 231.12 }, "text": "The Division of Enforcement is responsible for effective and timely enforcement of Kentucky's environmental laws pertaining to air, waste, and water. The Division carries out enforcement actions against corporations and individuals who are out of compliance with environmental law and/or regulations.", "reading_order": 1 }, { "page": 157, "type": "TEXT", "location": { "l": 309.12, "t": 18.96, "r": 324.72, "b": 8.88 }, "text": "144", "reading_order": 2 } ] }, { "page": 158, "items": [ { "page": 158, "type": "TEXT", "location": { "l": 180, "t": 766.08, "r": 453.6, "b": 728.64 }, "text": "Energy and Environment\nEnvironmental Protection\nPetroleum Storage Tank Environmental Assurance Fund", "reading_order": 0 }, { "page": 158, "type": "TABLE", "location": { "l": 27.84, "t": 732.48, "r": 604.8, "b": 443.04 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward26,689,54144,174,99263,314,30074,403,20084,529,300
Current Receipts2,151,9732,666,5922,577,5002,577,5002,577,500
Non-Revenue Receipts37,864,48040,402,32638,089,40037,749,30037,543,200
Total Restricted Funds66,705,99387,243,909103,981,200114,730,000124,650,000
TOTAL SOURCE OF FUNDS66,705,99387,243,909103,981,200114,730,000124,650,000
EXPENDITURES BY CLASS
Personnel Costs8,638,6348,687,5609,024,4008,789,6008,977,400
Operating Expenses11,625,8789,595,81016,096,90016,724,10016,872,500
Capital Outlay1,491,4234,809,2704,456,7004,687,0004,502,000
Construction775,067836,932
TOTAL EXPENDITURES22,531,00223,929,57229,578,00030,200,70030,351,900
EXPENDITURES BY FUND SOURCE
Restricted Funds22,531,00223,929,57229,578,00030,200,70030,351,900
TOTAL EXPENDITURES22,531,00223,929,57229,578,00030,200,70030,351,900
", "rows": [ { "row_index": 0, "location": [ 27.84, 715.4541, 604.8, 732.48 ], "cells": [ { "location": [ 27.84, 715.4541, 124, 732.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 715.4541, 220.16, 732.48 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 715.4541, 316.32, 732.48 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 715.4541, 412.48, 732.48 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 715.4541, 508.64, 732.48 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 715.4541, 604.8, 732.48 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 698.4282, 604.8, 715.4541 ], "cells": [ { "location": [ 27.84, 698.4282, 124, 715.4541 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 698.4282, 220.16, 715.4541 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 698.4282, 316.32, 715.4541 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 698.4282, 412.48, 715.4541 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 698.4282, 508.64, 715.4541 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 698.4282, 604.8, 715.4541 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 681.4024, 604.8, 698.4282 ], "cells": [ { "location": [ 27.84, 681.4024, 124, 698.4282 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 681.4024, 220.16, 698.4282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 681.4024, 316.32, 698.4282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 681.4024, 412.48, 698.4282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 681.4024, 508.64, 698.4282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 681.4024, 604.8, 698.4282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 664.3765, 604.8, 681.4024 ], "cells": [ { "location": [ 27.84, 664.3765, 124, 681.4024 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 664.3765, 220.16, 681.4024 ], "text": "26,689,541", "html_text": "26,689,541", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 664.3765, 316.32, 681.4024 ], "text": "44,174,992", "html_text": "44,174,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 664.3765, 412.48, 681.4024 ], "text": "63,314,300", "html_text": "63,314,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 664.3765, 508.64, 681.4024 ], "text": "74,403,200", "html_text": "74,403,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 664.3765, 604.8, 681.4024 ], "text": "84,529,300", "html_text": "84,529,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 647.3506, 604.8, 664.3765 ], "cells": [ { "location": [ 27.84, 647.3506, 124, 664.3765 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 647.3506, 220.16, 664.3765 ], "text": "2,151,973", "html_text": "2,151,973", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 647.3506, 316.32, 664.3765 ], "text": "2,666,592", "html_text": "2,666,592", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 647.3506, 412.48, 664.3765 ], "text": "2,577,500", "html_text": "2,577,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 647.3506, 508.64, 664.3765 ], "text": "2,577,500", "html_text": "2,577,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 647.3506, 604.8, 664.3765 ], "text": "2,577,500", "html_text": "2,577,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 630.3247, 604.8, 647.3506 ], "cells": [ { "location": [ 27.84, 630.3247, 124, 647.3506 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 630.3247, 220.16, 647.3506 ], "text": "37,864,480", "html_text": "37,864,480", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 630.3247, 316.32, 647.3506 ], "text": "40,402,326", "html_text": "40,402,326", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 630.3247, 412.48, 647.3506 ], "text": "38,089,400", "html_text": "38,089,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 630.3247, 508.64, 647.3506 ], "text": "37,749,300", "html_text": "37,749,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 630.3247, 604.8, 647.3506 ], "text": "37,543,200", "html_text": "37,543,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 613.2988, 604.8, 630.3247 ], "cells": [ { "location": [ 27.84, 613.2988, 124, 630.3247 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 613.2988, 220.16, 630.3247 ], "text": "66,705,993", "html_text": "66,705,993", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 613.2988, 316.32, 630.3247 ], "text": "87,243,909", "html_text": "87,243,909", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 613.2988, 412.48, 630.3247 ], "text": "103,981,200", "html_text": "103,981,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 613.2988, 508.64, 630.3247 ], "text": "114,730,000", "html_text": "114,730,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 613.2988, 604.8, 630.3247 ], "text": "124,650,000", "html_text": "124,650,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 596.2729, 604.8, 613.2988 ], "cells": [ { "location": [ 27.84, 596.2729, 124, 613.2988 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 596.2729, 220.16, 613.2988 ], "text": "66,705,993", "html_text": "66,705,993", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 596.2729, 316.32, 613.2988 ], "text": "87,243,909", "html_text": "87,243,909", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 596.2729, 412.48, 613.2988 ], "text": "103,981,200", "html_text": "103,981,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 596.2729, 508.64, 613.2988 ], "text": "114,730,000", "html_text": "114,730,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 596.2729, 604.8, 613.2988 ], "text": "124,650,000", "html_text": "124,650,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 579.2471, 604.8, 596.2729 ], "cells": [ { "location": [ 27.84, 579.2471, 124, 596.2729 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 579.2471, 220.16, 596.2729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 579.2471, 316.32, 596.2729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 579.2471, 412.48, 596.2729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 579.2471, 508.64, 596.2729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 579.2471, 604.8, 596.2729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 562.2212, 604.8, 579.2471 ], "cells": [ { "location": [ 27.84, 562.2212, 124, 579.2471 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 562.2212, 220.16, 579.2471 ], "text": "8,638,634", "html_text": "8,638,634", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 562.2212, 316.32, 579.2471 ], "text": "8,687,560", "html_text": "8,687,560", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 562.2212, 412.48, 579.2471 ], "text": "9,024,400", "html_text": "9,024,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 562.2212, 508.64, 579.2471 ], "text": "8,789,600", "html_text": "8,789,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 562.2212, 604.8, 579.2471 ], "text": "8,977,400", "html_text": "8,977,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 545.1953, 604.8, 562.2212 ], "cells": [ { "location": [ 27.84, 545.1953, 124, 562.2212 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 545.1953, 220.16, 562.2212 ], "text": "11,625,878", "html_text": "11,625,878", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 545.1953, 316.32, 562.2212 ], "text": "9,595,810", "html_text": "9,595,810", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 545.1953, 412.48, 562.2212 ], "text": "16,096,900", "html_text": "16,096,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 545.1953, 508.64, 562.2212 ], "text": "16,724,100", "html_text": "16,724,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 545.1953, 604.8, 562.2212 ], "text": "16,872,500", "html_text": "16,872,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 528.1694, 604.8, 545.1953 ], "cells": [ { "location": [ 27.84, 528.1694, 124, 545.1953 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 528.1694, 220.16, 545.1953 ], "text": "1,491,423", "html_text": "1,491,423", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 528.1694, 316.32, 545.1953 ], "text": "4,809,270", "html_text": "4,809,270", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 528.1694, 412.48, 545.1953 ], "text": "4,456,700", "html_text": "4,456,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 528.1694, 508.64, 545.1953 ], "text": "4,687,000", "html_text": "4,687,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 528.1694, 604.8, 545.1953 ], "text": "4,502,000", "html_text": "4,502,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 511.1435, 604.8, 528.1694 ], "cells": [ { "location": [ 27.84, 511.1435, 124, 528.1694 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 511.1435, 220.16, 528.1694 ], "text": "775,067", "html_text": "775,067", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 511.1435, 316.32, 528.1694 ], "text": "836,932", "html_text": "836,932", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 511.1435, 412.48, 528.1694 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 511.1435, 508.64, 528.1694 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 511.1435, 604.8, 528.1694 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 494.1176, 604.8, 511.1435 ], "cells": [ { "location": [ 27.84, 494.1176, 124, 511.1435 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 494.1176, 220.16, 511.1435 ], "text": "22,531,002", "html_text": "22,531,002", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 494.1176, 316.32, 511.1435 ], "text": "23,929,572", "html_text": "23,929,572", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 494.1176, 412.48, 511.1435 ], "text": "29,578,000", "html_text": "29,578,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 494.1176, 508.64, 511.1435 ], "text": "30,200,700", "html_text": "30,200,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 494.1176, 604.8, 511.1435 ], "text": "30,351,900", "html_text": "30,351,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 477.0918, 604.8, 494.1176 ], "cells": [ { "location": [ 27.84, 477.0918, 124, 494.1176 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 477.0918, 220.16, 494.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 477.0918, 316.32, 494.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 477.0918, 412.48, 494.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 477.0918, 508.64, 494.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 477.0918, 604.8, 494.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 460.0659, 604.8, 477.0918 ], "cells": [ { "location": [ 27.84, 460.0659, 124, 477.0918 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 460.0659, 220.16, 477.0918 ], "text": "22,531,002", "html_text": "22,531,002", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 460.0659, 316.32, 477.0918 ], "text": "23,929,572", "html_text": "23,929,572", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 460.0659, 412.48, 477.0918 ], "text": "29,578,000", "html_text": "29,578,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 460.0659, 508.64, 477.0918 ], "text": "30,200,700", "html_text": "30,200,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 460.0659, 604.8, 477.0918 ], "text": "30,351,900", "html_text": "30,351,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 443.04, 604.8, 460.0659 ], "cells": [ { "location": [ 27.84, 443.04, 124, 460.0659 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 443.04, 220.16, 460.0659 ], "text": "22,531,002", "html_text": "22,531,002", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 443.04, 316.32, 460.0659 ], "text": "23,929,572", "html_text": "23,929,572", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 443.04, 412.48, 460.0659 ], "text": "29,578,000", "html_text": "29,578,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 443.04, 508.64, 460.0659 ], "text": "30,200,700", "html_text": "30,200,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 443.04, 604.8, 460.0659 ], "text": "30,351,900", "html_text": "30,351,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 17, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 158, "type": "TEXT", "location": { "l": 25.68, "t": 431.28, "r": 599.28, "b": 369.6 }, "text": "The Petroleum Storage Tank Environmental Assurance Fund, pursuant to KRS Chapter 224.60, assists owners and operators of underground storage tanks to meet federal environmental mandates and provides reimbursement for eligible clean-up costs and third party damages in the event of a release into the environment. Pursuant to KRS 224.60-130, the Petroleum Storage Tank Environmental Assurance Fund is managed by the Division of Waste Management within the Department for Environmental Protection.", "reading_order": 2 }, { "page": 158, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "145", "reading_order": 3 } ] }, { "page": 159, "items": [ { "page": 159, "type": "TABLE", "location": { "l": 25.2, "t": 774.96, "r": 609.36, "b": 31.44 }, "text": "
Energy and Environment
Natural Resources
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation42,882,60043,690,60044,685,20039,018,50040,467,100
State Salary and Compensation Allocation1,099,70016,60032,000\\n(2,041,300)\\n(216,800)
Budget Reduction-General Fund
Reorganization Adjustment
Mandated Allotments4,597,8903,640,639
Total General Fund48,580,19047,347,83942,459,10039,018,50040,467,100
Tobacco Fund
Tobacco Settlement - Phase I3,400,0003,000,0003,000,0003,000,0003,000,000
Continuing Approp-Tob Settlement7,523,4107,268,5766,701,000
Total Tobacco Fund10,923,41010,268,5769,701,0003,000,0003,000,000
Restricted Funds
Balance Forward8,517,4649,441,9649,624,8006,334,3004,198,600
Current Receipts4,856,7636,318,1673,371,2003,401,3003,401,300
Non-Revenue Receipts415,487702,29417,940,80018,834,90019,370,300
Total Restricted Funds13,789,71416,462,42630,936,80028,570,50026,970,200
Federal Fund
Balance Forward(3,708,428)45,233,92823,846,30054,288,70079,617,400
Current Receipts113,372,52881,734,959207,053,300201,683,300203,374,900
Non-Revenue Receipts21,701,070(27,434,971)532,500(719,200)(719,200)
Total Federal Fund131,365,17099,533,915231,432,100255,252,800282,273,100
TOTAL SOURCE OF FUNDS204,658,484173,612,755314,529,000325,841,800352,710,400
EXPENDITURES BY CLASS
Personnel Costs87,242,64163,027,08064,254,80058,819,70060,559,900
Operating Expenses11,454,46611,118,62110,752,10011,040,10011,054,700
Grants Loans Benefits7,889,97113,029,06320,907,30014,385,30014,385,300
Debt Service111,500
Capital Outlay3,465,7307,071,6343,976,5003,193,2003,128,300
Construction32,661,20939,082,724154,015,300154,587,500154,738,000
TOTAL EXPENDITURES142,714,016133,440,622253,906,000242,025,800243,866,200
EXPENDITURES BY FUND SOURCE
General Fund48,580,19047,347,83942,459,10039,018,50040,467,100
Tobacco Fund3,654,8343,567,6099,701,0003,000,0003,000,000
Restricted Funds4,347,7506,837,65624,602,50024,371,90024,212,300
Federal Fund86,131,24375,687,518177,143,400175,635,400176,186,800
TOTAL EXPENDITURES142,714,016133,440,622253,906,000242,025,800243,866,200
EXPENDITURES BY UNIT
Commissioner1,182,1681,080,6241,484,3001,217,7001,543,300
Forestry28,672,51930,539,17326,476,20025,278,20025,618,900
Conservation5,307,7165,566,53812,059,1004,947,5004,986,200
Oil and Gas9,642,3625,141,7769,957,4009,654,2009,765,100
", "rows": [ { "row_index": 0, "location": [ 25.2, 758.4373, 609.36, 774.96 ], "cells": [ { "location": [ 25.2, 758.4373, 122.56, 774.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 758.4373, 609.36, 774.96 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 741.9147, 609.36, 758.4373 ], "cells": [ { "location": [ 25.2, 741.9147, 122.56, 758.4373 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 741.9147, 609.36, 758.4373 ], "text": "Natural Resources", "html_text": "Natural Resources", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 725.392, 609.36, 741.9147 ], "cells": [ { "location": [ 25.2, 725.392, 122.56, 741.9147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 725.392, 219.92, 741.9147 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 725.392, 317.28, 741.9147 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 725.392, 414.64, 741.9147 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 725.392, 512, 741.9147 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 725.392, 609.36, 741.9147 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 708.8693, 609.36, 725.392 ], "cells": [ { "location": [ 25.2, 708.8693, 122.56, 725.392 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 708.8693, 219.92, 725.392 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 708.8693, 317.28, 725.392 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 708.8693, 414.64, 725.392 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 708.8693, 512, 725.392 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 708.8693, 609.36, 725.392 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 692.3467, 609.36, 708.8693 ], "cells": [ { "location": [ 25.2, 692.3467, 122.56, 708.8693 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 692.3467, 219.92, 708.8693 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 692.3467, 317.28, 708.8693 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 692.3467, 414.64, 708.8693 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 692.3467, 512, 708.8693 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 692.3467, 609.36, 708.8693 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 675.824, 609.36, 692.3467 ], "cells": [ { "location": [ 25.2, 675.824, 122.56, 692.3467 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 675.824, 219.92, 692.3467 ], "text": "42,882,600", "html_text": "42,882,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 675.824, 317.28, 692.3467 ], "text": "43,690,600", "html_text": "43,690,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 675.824, 414.64, 692.3467 ], "text": "44,685,200", "html_text": "44,685,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 675.824, 512, 692.3467 ], "text": "39,018,500", "html_text": "39,018,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 675.824, 609.36, 692.3467 ], "text": "40,467,100", "html_text": "40,467,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 659.3013, 609.36, 675.824 ], "cells": [ { "location": [ 25.2, 659.3013, 122.56, 675.824 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 659.3013, 219.92, 675.824 ], "text": "1,099,700", "html_text": "1,099,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 659.3013, 317.28, 675.824 ], "text": "16,600", "html_text": "16,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 659.3013, 414.64, 675.824 ], "text": "32,000\\n(2,041,300)\\n(216,800)", "html_text": "32,000\\n(2,041,300)\\n(216,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 659.3013, 512, 675.824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 659.3013, 609.36, 675.824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 642.7787, 609.36, 659.3013 ], "cells": [ { "location": [ 25.2, 642.7787, 122.56, 659.3013 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 642.7787, 219.92, 659.3013 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 642.7787, 317.28, 659.3013 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 642.7787, 414.64, 659.3013 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 642.7787, 512, 659.3013 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 642.7787, 609.36, 659.3013 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 626.256, 609.36, 642.7787 ], "cells": [ { "location": [ 25.2, 626.256, 122.56, 642.7787 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 626.256, 219.92, 642.7787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 626.256, 317.28, 642.7787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 626.256, 414.64, 642.7787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 626.256, 512, 642.7787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 626.256, 609.36, 642.7787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 609.7333, 609.36, 626.256 ], "cells": [ { "location": [ 25.2, 609.7333, 122.56, 626.256 ], "text": "Mandated Allotments", "html_text": "Mandated Allotments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 609.7333, 219.92, 626.256 ], "text": "4,597,890", "html_text": "4,597,890", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 609.7333, 317.28, 626.256 ], "text": "3,640,639", "html_text": "3,640,639", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 609.7333, 414.64, 626.256 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 609.7333, 512, 626.256 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 609.7333, 609.36, 626.256 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 593.2107, 609.36, 609.7333 ], "cells": [ { "location": [ 25.2, 593.2107, 122.56, 609.7333 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 593.2107, 219.92, 609.7333 ], "text": "48,580,190", "html_text": "48,580,190", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 593.2107, 317.28, 609.7333 ], "text": "47,347,839", "html_text": "47,347,839", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 593.2107, 414.64, 609.7333 ], "text": "42,459,100", "html_text": "42,459,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 593.2107, 512, 609.7333 ], "text": "39,018,500", "html_text": "39,018,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 593.2107, 609.36, 609.7333 ], "text": "40,467,100", "html_text": "40,467,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 576.688, 609.36, 593.2107 ], "cells": [ { "location": [ 25.2, 576.688, 122.56, 593.2107 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 576.688, 219.92, 593.2107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 576.688, 317.28, 593.2107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 576.688, 414.64, 593.2107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 576.688, 512, 593.2107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 576.688, 609.36, 593.2107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 560.1653, 609.36, 576.688 ], "cells": [ { "location": [ 25.2, 560.1653, 122.56, 576.688 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 560.1653, 219.92, 576.688 ], "text": "3,400,000", "html_text": "3,400,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 560.1653, 317.28, 576.688 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 560.1653, 414.64, 576.688 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 560.1653, 512, 576.688 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 560.1653, 609.36, 576.688 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 543.6427, 609.36, 560.1653 ], "cells": [ { "location": [ 25.2, 543.6427, 122.56, 560.1653 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 543.6427, 219.92, 560.1653 ], "text": "7,523,410", "html_text": "7,523,410", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 543.6427, 317.28, 560.1653 ], "text": "7,268,576", "html_text": "7,268,576", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 543.6427, 414.64, 560.1653 ], "text": "6,701,000", "html_text": "6,701,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 543.6427, 512, 560.1653 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 543.6427, 609.36, 560.1653 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 527.12, 609.36, 543.6427 ], "cells": [ { "location": [ 25.2, 527.12, 122.56, 543.6427 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 527.12, 219.92, 543.6427 ], "text": "10,923,410", "html_text": "10,923,410", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 527.12, 317.28, 543.6427 ], "text": "10,268,576", "html_text": "10,268,576", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 527.12, 414.64, 543.6427 ], "text": "9,701,000", "html_text": "9,701,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 527.12, 512, 543.6427 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 527.12, 609.36, 543.6427 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 510.5973, 609.36, 527.12 ], "cells": [ { "location": [ 25.2, 510.5973, 122.56, 527.12 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 510.5973, 219.92, 527.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 510.5973, 317.28, 527.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 510.5973, 414.64, 527.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 510.5973, 512, 527.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 510.5973, 609.36, 527.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 494.0747, 609.36, 510.5973 ], "cells": [ { "location": [ 25.2, 494.0747, 122.56, 510.5973 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 494.0747, 219.92, 510.5973 ], "text": "8,517,464", "html_text": "8,517,464", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 494.0747, 317.28, 510.5973 ], "text": "9,441,964", "html_text": "9,441,964", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 494.0747, 414.64, 510.5973 ], "text": "9,624,800", "html_text": "9,624,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 494.0747, 512, 510.5973 ], "text": "6,334,300", "html_text": "6,334,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 494.0747, 609.36, 510.5973 ], "text": "4,198,600", "html_text": "4,198,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 477.552, 609.36, 494.0747 ], "cells": [ { "location": [ 25.2, 477.552, 122.56, 494.0747 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 477.552, 219.92, 494.0747 ], "text": "4,856,763", "html_text": "4,856,763", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 477.552, 317.28, 494.0747 ], "text": "6,318,167", "html_text": "6,318,167", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 477.552, 414.64, 494.0747 ], "text": "3,371,200", "html_text": "3,371,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 477.552, 512, 494.0747 ], "text": "3,401,300", "html_text": "3,401,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 477.552, 609.36, 494.0747 ], "text": "3,401,300", "html_text": "3,401,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 461.0293, 609.36, 477.552 ], "cells": [ { "location": [ 25.2, 461.0293, 122.56, 477.552 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 461.0293, 219.92, 477.552 ], "text": "415,487", "html_text": "415,487", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 461.0293, 317.28, 477.552 ], "text": "702,294", "html_text": "702,294", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 461.0293, 414.64, 477.552 ], "text": "17,940,800", "html_text": "17,940,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 461.0293, 512, 477.552 ], "text": "18,834,900", "html_text": "18,834,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 461.0293, 609.36, 477.552 ], "text": "19,370,300", "html_text": "19,370,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 444.5067, 609.36, 461.0293 ], "cells": [ { "location": [ 25.2, 444.5067, 122.56, 461.0293 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 444.5067, 219.92, 461.0293 ], "text": "13,789,714", "html_text": "13,789,714", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 444.5067, 317.28, 461.0293 ], "text": "16,462,426", "html_text": "16,462,426", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 444.5067, 414.64, 461.0293 ], "text": "30,936,800", "html_text": "30,936,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 444.5067, 512, 461.0293 ], "text": "28,570,500", "html_text": "28,570,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 444.5067, 609.36, 461.0293 ], "text": "26,970,200", "html_text": "26,970,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 427.984, 609.36, 444.5067 ], "cells": [ { "location": [ 25.2, 427.984, 122.56, 444.5067 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 427.984, 219.92, 444.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 427.984, 317.28, 444.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 427.984, 414.64, 444.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 427.984, 512, 444.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 427.984, 609.36, 444.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 411.4613, 609.36, 427.984 ], "cells": [ { "location": [ 25.2, 411.4613, 122.56, 427.984 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 411.4613, 219.92, 427.984 ], "text": "(3,708,428)", "html_text": "(3,708,428)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 411.4613, 317.28, 427.984 ], "text": "45,233,928", "html_text": "45,233,928", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 411.4613, 414.64, 427.984 ], "text": "23,846,300", "html_text": "23,846,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 411.4613, 512, 427.984 ], "text": "54,288,700", "html_text": "54,288,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 411.4613, 609.36, 427.984 ], "text": "79,617,400", "html_text": "79,617,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 394.9387, 609.36, 411.4613 ], "cells": [ { "location": [ 25.2, 394.9387, 122.56, 411.4613 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 394.9387, 219.92, 411.4613 ], "text": "113,372,528", "html_text": "113,372,528", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 394.9387, 317.28, 411.4613 ], "text": "81,734,959", "html_text": "81,734,959", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 394.9387, 414.64, 411.4613 ], "text": "207,053,300", "html_text": "207,053,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 394.9387, 512, 411.4613 ], "text": "201,683,300", "html_text": "201,683,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 394.9387, 609.36, 411.4613 ], "text": "203,374,900", "html_text": "203,374,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 378.416, 609.36, 394.9387 ], "cells": [ { "location": [ 25.2, 378.416, 122.56, 394.9387 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 378.416, 219.92, 394.9387 ], "text": "21,701,070", "html_text": "21,701,070", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 378.416, 317.28, 394.9387 ], "text": "(27,434,971)", "html_text": "(27,434,971)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 378.416, 414.64, 394.9387 ], "text": "532,500", "html_text": "532,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 378.416, 512, 394.9387 ], "text": "(719,200)", "html_text": "(719,200)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 378.416, 609.36, 394.9387 ], "text": "(719,200)", "html_text": "(719,200)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 361.8933, 609.36, 378.416 ], "cells": [ { "location": [ 25.2, 361.8933, 122.56, 378.416 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 361.8933, 219.92, 378.416 ], "text": "131,365,170", "html_text": "131,365,170", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 361.8933, 317.28, 378.416 ], "text": "99,533,915", "html_text": "99,533,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 361.8933, 414.64, 378.416 ], "text": "231,432,100", "html_text": "231,432,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 361.8933, 512, 378.416 ], "text": "255,252,800", "html_text": "255,252,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 361.8933, 609.36, 378.416 ], "text": "282,273,100", "html_text": "282,273,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 345.3707, 609.36, 361.8933 ], "cells": [ { "location": [ 25.2, 345.3707, 122.56, 361.8933 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 345.3707, 219.92, 361.8933 ], "text": "204,658,484", "html_text": "204,658,484", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 345.3707, 317.28, 361.8933 ], "text": "173,612,755", "html_text": "173,612,755", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 345.3707, 414.64, 361.8933 ], "text": "314,529,000", "html_text": "314,529,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 345.3707, 512, 361.8933 ], "text": "325,841,800", "html_text": "325,841,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 345.3707, 609.36, 361.8933 ], "text": "352,710,400", "html_text": "352,710,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 328.848, 609.36, 345.3707 ], "cells": [ { "location": [ 25.2, 328.848, 122.56, 345.3707 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 328.848, 219.92, 345.3707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 328.848, 317.28, 345.3707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 328.848, 414.64, 345.3707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 328.848, 512, 345.3707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 328.848, 609.36, 345.3707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 312.3253, 609.36, 328.848 ], "cells": [ { "location": [ 25.2, 312.3253, 122.56, 328.848 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 312.3253, 219.92, 328.848 ], "text": "87,242,641", "html_text": "87,242,641", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 312.3253, 317.28, 328.848 ], "text": "63,027,080", "html_text": "63,027,080", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 312.3253, 414.64, 328.848 ], "text": "64,254,800", "html_text": "64,254,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 312.3253, 512, 328.848 ], "text": "58,819,700", "html_text": "58,819,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 312.3253, 609.36, 328.848 ], "text": "60,559,900", "html_text": "60,559,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 295.8027, 609.36, 312.3253 ], "cells": [ { "location": [ 25.2, 295.8027, 122.56, 312.3253 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 295.8027, 219.92, 312.3253 ], "text": "11,454,466", "html_text": "11,454,466", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 295.8027, 317.28, 312.3253 ], "text": "11,118,621", "html_text": "11,118,621", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 295.8027, 414.64, 312.3253 ], "text": "10,752,100", "html_text": "10,752,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 295.8027, 512, 312.3253 ], "text": "11,040,100", "html_text": "11,040,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 295.8027, 609.36, 312.3253 ], "text": "11,054,700", "html_text": "11,054,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 279.28, 609.36, 295.8027 ], "cells": [ { "location": [ 25.2, 279.28, 122.56, 295.8027 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 279.28, 219.92, 295.8027 ], "text": "7,889,971", "html_text": "7,889,971", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 279.28, 317.28, 295.8027 ], "text": "13,029,063", "html_text": "13,029,063", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 279.28, 414.64, 295.8027 ], "text": "20,907,300", "html_text": "20,907,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 279.28, 512, 295.8027 ], "text": "14,385,300", "html_text": "14,385,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 279.28, 609.36, 295.8027 ], "text": "14,385,300", "html_text": "14,385,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 262.7573, 609.36, 279.28 ], "cells": [ { "location": [ 25.2, 262.7573, 122.56, 279.28 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 262.7573, 219.92, 279.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 262.7573, 317.28, 279.28 ], "text": "111,500", "html_text": "111,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 262.7573, 414.64, 279.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 262.7573, 512, 279.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 262.7573, 609.36, 279.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 246.2347, 609.36, 262.7573 ], "cells": [ { "location": [ 25.2, 246.2347, 122.56, 262.7573 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 246.2347, 219.92, 262.7573 ], "text": "3,465,730", "html_text": "3,465,730", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 246.2347, 317.28, 262.7573 ], "text": "7,071,634", "html_text": "7,071,634", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 246.2347, 414.64, 262.7573 ], "text": "3,976,500", "html_text": "3,976,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 246.2347, 512, 262.7573 ], "text": "3,193,200", "html_text": "3,193,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 246.2347, 609.36, 262.7573 ], "text": "3,128,300", "html_text": "3,128,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 229.712, 609.36, 246.2347 ], "cells": [ { "location": [ 25.2, 229.712, 122.56, 246.2347 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 229.712, 219.92, 246.2347 ], "text": "32,661,209", "html_text": "32,661,209", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 229.712, 317.28, 246.2347 ], "text": "39,082,724", "html_text": "39,082,724", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 229.712, 414.64, 246.2347 ], "text": "154,015,300", "html_text": "154,015,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 229.712, 512, 246.2347 ], "text": "154,587,500", "html_text": "154,587,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 229.712, 609.36, 246.2347 ], "text": "154,738,000", "html_text": "154,738,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 213.1893, 609.36, 229.712 ], "cells": [ { "location": [ 25.2, 213.1893, 122.56, 229.712 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 213.1893, 219.92, 229.712 ], "text": "142,714,016", "html_text": "142,714,016", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 213.1893, 317.28, 229.712 ], "text": "133,440,622", "html_text": "133,440,622", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 213.1893, 414.64, 229.712 ], "text": "253,906,000", "html_text": "253,906,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 213.1893, 512, 229.712 ], "text": "242,025,800", "html_text": "242,025,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 213.1893, 609.36, 229.712 ], "text": "243,866,200", "html_text": "243,866,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.2, 196.6667, 609.36, 213.1893 ], "cells": [ { "location": [ 25.2, 196.6667, 122.56, 213.1893 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 196.6667, 219.92, 213.1893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 196.6667, 317.28, 213.1893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 196.6667, 414.64, 213.1893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 196.6667, 512, 213.1893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 196.6667, 609.36, 213.1893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.2, 180.144, 609.36, 196.6667 ], "cells": [ { "location": [ 25.2, 180.144, 122.56, 196.6667 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 180.144, 219.92, 196.6667 ], "text": "48,580,190", "html_text": "48,580,190", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 180.144, 317.28, 196.6667 ], "text": "47,347,839", "html_text": "47,347,839", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 180.144, 414.64, 196.6667 ], "text": "42,459,100", "html_text": "42,459,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 180.144, 512, 196.6667 ], "text": "39,018,500", "html_text": "39,018,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 180.144, 609.36, 196.6667 ], "text": "40,467,100", "html_text": "40,467,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.2, 163.6213, 609.36, 180.144 ], "cells": [ { "location": [ 25.2, 163.6213, 122.56, 180.144 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 163.6213, 219.92, 180.144 ], "text": "3,654,834", "html_text": "3,654,834", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 163.6213, 317.28, 180.144 ], "text": "3,567,609", "html_text": "3,567,609", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 163.6213, 414.64, 180.144 ], "text": "9,701,000", "html_text": "9,701,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 163.6213, 512, 180.144 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 163.6213, 609.36, 180.144 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.2, 147.0987, 609.36, 163.6213 ], "cells": [ { "location": [ 25.2, 147.0987, 122.56, 163.6213 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 147.0987, 219.92, 163.6213 ], "text": "4,347,750", "html_text": "4,347,750", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 147.0987, 317.28, 163.6213 ], "text": "6,837,656", "html_text": "6,837,656", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 147.0987, 414.64, 163.6213 ], "text": "24,602,500", "html_text": "24,602,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 147.0987, 512, 163.6213 ], "text": "24,371,900", "html_text": "24,371,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 147.0987, 609.36, 163.6213 ], "text": "24,212,300", "html_text": "24,212,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.2, 130.576, 609.36, 147.0987 ], "cells": [ { "location": [ 25.2, 130.576, 122.56, 147.0987 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 130.576, 219.92, 147.0987 ], "text": "86,131,243", "html_text": "86,131,243", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 130.576, 317.28, 147.0987 ], "text": "75,687,518", "html_text": "75,687,518", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 130.576, 414.64, 147.0987 ], "text": "177,143,400", "html_text": "177,143,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 130.576, 512, 147.0987 ], "text": "175,635,400", "html_text": "175,635,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 130.576, 609.36, 147.0987 ], "text": "176,186,800", "html_text": "176,186,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.2, 114.0533, 609.36, 130.576 ], "cells": [ { "location": [ 25.2, 114.0533, 122.56, 130.576 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 114.0533, 219.92, 130.576 ], "text": "142,714,016", "html_text": "142,714,016", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 114.0533, 317.28, 130.576 ], "text": "133,440,622", "html_text": "133,440,622", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 114.0533, 414.64, 130.576 ], "text": "253,906,000", "html_text": "253,906,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 114.0533, 512, 130.576 ], "text": "242,025,800", "html_text": "242,025,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 114.0533, 609.36, 130.576 ], "text": "243,866,200", "html_text": "243,866,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.2, 97.5307, 609.36, 114.0533 ], "cells": [ { "location": [ 25.2, 97.5307, 122.56, 114.0533 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 97.5307, 219.92, 114.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 97.5307, 317.28, 114.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 97.5307, 414.64, 114.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 97.5307, 512, 114.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 97.5307, 609.36, 114.0533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.2, 81.008, 609.36, 97.5307 ], "cells": [ { "location": [ 25.2, 81.008, 122.56, 97.5307 ], "text": "Commissioner", "html_text": "Commissioner", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 81.008, 219.92, 97.5307 ], "text": "1,182,168", "html_text": "1,182,168", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 81.008, 317.28, 97.5307 ], "text": "1,080,624", "html_text": "1,080,624", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 81.008, 414.64, 97.5307 ], "text": "1,484,300", "html_text": "1,484,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 81.008, 512, 97.5307 ], "text": "1,217,700", "html_text": "1,217,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 81.008, 609.36, 97.5307 ], "text": "1,543,300", "html_text": "1,543,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 25.2, 64.4853, 609.36, 81.008 ], "cells": [ { "location": [ 25.2, 64.4853, 122.56, 81.008 ], "text": "Forestry", "html_text": "Forestry", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 64.4853, 219.92, 81.008 ], "text": "28,672,519", "html_text": "28,672,519", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 64.4853, 317.28, 81.008 ], "text": "30,539,173", "html_text": "30,539,173", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 64.4853, 414.64, 81.008 ], "text": "26,476,200", "html_text": "26,476,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 64.4853, 512, 81.008 ], "text": "25,278,200", "html_text": "25,278,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 64.4853, 609.36, 81.008 ], "text": "25,618,900", "html_text": "25,618,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 25.2, 47.9627, 609.36, 64.4853 ], "cells": [ { "location": [ 25.2, 47.9627, 122.56, 64.4853 ], "text": "Conservation", "html_text": "Conservation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 47.9627, 219.92, 64.4853 ], "text": "5,307,716", "html_text": "5,307,716", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 47.9627, 317.28, 64.4853 ], "text": "5,566,538", "html_text": "5,566,538", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 47.9627, 414.64, 64.4853 ], "text": "12,059,100", "html_text": "12,059,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 47.9627, 512, 64.4853 ], "text": "4,947,500", "html_text": "4,947,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 47.9627, 609.36, 64.4853 ], "text": "4,986,200", "html_text": "4,986,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 25.2, 31.44, 609.36, 47.9627 ], "cells": [ { "location": [ 25.2, 31.44, 122.56, 47.9627 ], "text": "Oil and Gas", "html_text": "Oil and Gas", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 31.44, 219.92, 47.9627 ], "text": "9,642,362", "html_text": "9,642,362", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 31.44, 317.28, 47.9627 ], "text": "5,141,776", "html_text": "5,141,776", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 31.44, 414.64, 47.9627 ], "text": "9,957,400", "html_text": "9,957,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 31.44, 512, 47.9627 ], "text": "9,654,200", "html_text": "9,654,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 31.44, 609.36, 47.9627 ], "text": "9,765,100", "html_text": "9,765,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 45, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 159, "type": "TEXT", "location": { "l": 309.6, "t": 18.48, "r": 325.44, "b": 8.88 }, "text": "146", "reading_order": 1 } ] }, { "page": 160, "items": [ { "page": 160, "type": "TABLE", "location": { "l": 28.32, "t": 764.4, "r": 604.32, "b": 637.2 }, "text": "
Mine Permits5,780,6645,521,0165,493,6004,514,9004,634,500
Mine Reclamation and Enforcement15,720,21815,214,07215,695,40014,566,70014,898,100
Abandoned Mine Lands13,790,15014,890,37640,022,70039,542,00039,965,700
Mine Safety10,544,0459,866,14510,142,8008,669,9008,799,700
Reclamation Guaranty Fund614,5601,099,3841,440,5001,279,6001,292,600
Abandoned Mine Land Reclamation Projects51,403,51344,465,418131,077,900132,299,000132,306,000
Mine Safety Review Commission56,10056,10056,10056,10056,100
TOTAL EXPENDITURES142,714,016133,440,622253,906,000242,025,800243,866,200
", "rows": [ { "row_index": 0, "location": [ 28.32, 748.5, 604.32, 764.4 ], "cells": [ { "location": [ 28.32, 748.5, 124.32, 764.4 ], "text": "Mine Permits", "html_text": "Mine Permits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 748.5, 220.32, 764.4 ], "text": "5,780,664", "html_text": "5,780,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 748.5, 316.32, 764.4 ], "text": "5,521,016", "html_text": "5,521,016", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 748.5, 412.32, 764.4 ], "text": "5,493,600", "html_text": "5,493,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 748.5, 508.32, 764.4 ], "text": "4,514,900", "html_text": "4,514,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 748.5, 604.32, 764.4 ], "text": "4,634,500", "html_text": "4,634,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 732.6, 604.32, 748.5 ], "cells": [ { "location": [ 28.32, 732.6, 124.32, 748.5 ], "text": "Mine Reclamation and Enforcement", "html_text": "Mine Reclamation and Enforcement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 732.6, 220.32, 748.5 ], "text": "15,720,218", "html_text": "15,720,218", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 732.6, 316.32, 748.5 ], "text": "15,214,072", "html_text": "15,214,072", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 732.6, 412.32, 748.5 ], "text": "15,695,400", "html_text": "15,695,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 732.6, 508.32, 748.5 ], "text": "14,566,700", "html_text": "14,566,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 732.6, 604.32, 748.5 ], "text": "14,898,100", "html_text": "14,898,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 716.7, 604.32, 732.6 ], "cells": [ { "location": [ 28.32, 716.7, 124.32, 732.6 ], "text": "Abandoned Mine Lands", "html_text": "Abandoned Mine Lands", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 716.7, 220.32, 732.6 ], "text": "13,790,150", "html_text": "13,790,150", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 716.7, 316.32, 732.6 ], "text": "14,890,376", "html_text": "14,890,376", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 716.7, 412.32, 732.6 ], "text": "40,022,700", "html_text": "40,022,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 716.7, 508.32, 732.6 ], "text": "39,542,000", "html_text": "39,542,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 716.7, 604.32, 732.6 ], "text": "39,965,700", "html_text": "39,965,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.32, 700.8, 604.32, 716.7 ], "cells": [ { "location": [ 28.32, 700.8, 124.32, 716.7 ], "text": "Mine Safety", "html_text": "Mine Safety", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 700.8, 220.32, 716.7 ], "text": "10,544,045", "html_text": "10,544,045", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 700.8, 316.32, 716.7 ], "text": "9,866,145", "html_text": "9,866,145", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 700.8, 412.32, 716.7 ], "text": "10,142,800", "html_text": "10,142,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 700.8, 508.32, 716.7 ], "text": "8,669,900", "html_text": "8,669,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 700.8, 604.32, 716.7 ], "text": "8,799,700", "html_text": "8,799,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.32, 684.9, 604.32, 700.8 ], "cells": [ { "location": [ 28.32, 684.9, 124.32, 700.8 ], "text": "Reclamation Guaranty Fund", "html_text": "Reclamation Guaranty Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 684.9, 220.32, 700.8 ], "text": "614,560", "html_text": "614,560", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 684.9, 316.32, 700.8 ], "text": "1,099,384", "html_text": "1,099,384", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 684.9, 412.32, 700.8 ], "text": "1,440,500", "html_text": "1,440,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 684.9, 508.32, 700.8 ], "text": "1,279,600", "html_text": "1,279,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 684.9, 604.32, 700.8 ], "text": "1,292,600", "html_text": "1,292,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.32, 669, 604.32, 684.9 ], "cells": [ { "location": [ 28.32, 669, 124.32, 684.9 ], "text": "Abandoned Mine Land Reclamation Projects", "html_text": "Abandoned Mine Land Reclamation Projects", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 669, 220.32, 684.9 ], "text": "51,403,513", "html_text": "51,403,513", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 669, 316.32, 684.9 ], "text": "44,465,418", "html_text": "44,465,418", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 669, 412.32, 684.9 ], "text": "131,077,900", "html_text": "131,077,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 669, 508.32, 684.9 ], "text": "132,299,000", "html_text": "132,299,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 669, 604.32, 684.9 ], "text": "132,306,000", "html_text": "132,306,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.32, 653.1, 604.32, 669 ], "cells": [ { "location": [ 28.32, 653.1, 124.32, 669 ], "text": "Mine Safety Review Commission", "html_text": "Mine Safety Review Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 653.1, 220.32, 669 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 653.1, 316.32, 669 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 653.1, 412.32, 669 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 653.1, 508.32, 669 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 653.1, 604.32, 669 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.32, 637.2, 604.32, 653.1 ], "cells": [ { "location": [ 28.32, 637.2, 124.32, 653.1 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 637.2, 220.32, 653.1 ], "text": "142,714,016", "html_text": "142,714,016", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 637.2, 316.32, 653.1 ], "text": "133,440,622", "html_text": "133,440,622", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 637.2, 412.32, 653.1 ], "text": "253,906,000", "html_text": "253,906,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 637.2, 508.32, 653.1 ], "text": "242,025,800", "html_text": "242,025,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 637.2, 604.32, 653.1 ], "text": "243,866,200", "html_text": "243,866,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 8, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 160, "type": "TEXT", "location": { "l": 27.36, "t": 624.72, "r": 602.64, "b": 611.52 }, "text": "The Department for Natural Resources' mission is to preserve, protect, and enhance the Commonwealth's natural land resources.", "reading_order": 1 }, { "page": 160, "type": "TEXT", "location": { "l": 25.92, "t": 601.92, "r": 592.8, "b": 540.72 }, "text": "The Department oversees activities and programs related to forestry, conservation, mining, and oil and gas. The Department, through its divisions and partnerships, provides technical assistance, educational programs, and funding to assist the general public, landowners, institutions, industries, and communities in conserving and sustaining Kentucky's natural resources. In addition, the Department is responsible for the inspection of timber harvests, mining operations, and oil and gas wells to ensure compliance with laws that protect the public, the environment, and Kentucky's coal miners.", "reading_order": 2 }, { "page": 160, "type": "TITLE", "location": { "l": 26.88, "t": 532.08, "r": 59.76, "b": 519.6 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 160, "type": "TEXT", "location": { "l": 26.64, "t": 510.48, "r": 586.8, "b": 473.52 }, "text": "The Governor's budget includes additional funding in the amount of $894,300 in fiscal year 2027 and $1,839,200 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $536,600 and $1,103,500, respectively.", "reading_order": 4 }, { "page": 160, "type": "TEXT", "location": { "l": 309.6, "t": 18.24, "r": 324.72, "b": 9.36 }, "text": "147", "reading_order": 5 } ] }, { "page": 161, "items": [ { "page": 161, "type": "TABLE", "location": { "l": 26.16, "t": 766.08, "r": 606.96, "b": 274.32 }, "text": "
Energy and Environment
Natural Resources
Commissioner
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation905,100849,700875,600854,8001,051,200
Budget Reduction-General Fund(110,800)
Other(142,800)(170,600)300,000
Total General Fund762,300679,1001,064,800854,8001,051,200
Restricted Funds
Balance Forward220,618228,683203,700153,700155,600
Current Receipts3,386
Non-Revenue Receipts4,6793,0291,9001,9001,900
Total Restricted Funds228,683231,711205,600155,600157,500
Federal Fund
Balance Forward6(12,929)(4,000)
Current Receipts411,612385,468373,500364,800493,900
Non-Revenue Receipts(4,679)(3,029)(1,900)(1,900)(1,900)
Total Federal Fund406,939369,510367,600362,900492,000
TOTAL SOURCE OF FUNDS1,397,9211,280,3221,638,0001,373,3001,700,700
EXPENDITURES BY CLASS
Personnel Costs1,014,560908,5791,216,300949,7001,275,200
Operating Expenses96,00186,816194,000194,000194,100
Grants Loans Benefits71,60785,22974,00074,00074,000
TOTAL EXPENDITURES1,182,1681,080,6241,484,3001,217,7001,543,300
EXPENDITURES BY FUND SOURCE
General Fund762,300679,1001,064,800854,8001,051,200
Restricted Funds28,00251,900100
Federal Fund419,868373,522367,600362,900492,000
TOTAL EXPENDITURES1,182,1681,080,6241,484,3001,217,7001,543,300
", "rows": [ { "row_index": 0, "location": [ 26.16, 750.2168, 606.96, 766.08 ], "cells": [ { "location": [ 26.16, 750.2168, 122.96, 766.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 750.2168, 606.96, 766.08 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 734.3535, 606.96, 750.2168 ], "cells": [ { "location": [ 26.16, 734.3535, 122.96, 750.2168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 734.3535, 606.96, 750.2168 ], "text": "Natural Resources", "html_text": "Natural Resources", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 718.4903, 606.96, 734.3535 ], "cells": [ { "location": [ 26.16, 718.4903, 122.96, 734.3535 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 718.4903, 606.96, 734.3535 ], "text": "Commissioner", "html_text": "Commissioner", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 702.6271, 606.96, 718.4903 ], "cells": [ { "location": [ 26.16, 702.6271, 122.96, 718.4903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 702.6271, 219.76, 718.4903 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 702.6271, 316.56, 718.4903 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 702.6271, 413.36, 718.4903 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 702.6271, 510.16, 718.4903 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 702.6271, 606.96, 718.4903 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 686.7639, 606.96, 702.6271 ], "cells": [ { "location": [ 26.16, 686.7639, 122.96, 702.6271 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 686.7639, 219.76, 702.6271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 686.7639, 316.56, 702.6271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 686.7639, 413.36, 702.6271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 686.7639, 510.16, 702.6271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 686.7639, 606.96, 702.6271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 670.9006, 606.96, 686.7639 ], "cells": [ { "location": [ 26.16, 670.9006, 122.96, 686.7639 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 670.9006, 219.76, 686.7639 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 670.9006, 316.56, 686.7639 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 670.9006, 413.36, 686.7639 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 670.9006, 510.16, 686.7639 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 670.9006, 606.96, 686.7639 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 655.0374, 606.96, 670.9006 ], "cells": [ { "location": [ 26.16, 655.0374, 122.96, 670.9006 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 655.0374, 219.76, 670.9006 ], "text": "905,100", "html_text": "905,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 655.0374, 316.56, 670.9006 ], "text": "849,700", "html_text": "849,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 655.0374, 413.36, 670.9006 ], "text": "875,600", "html_text": "875,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 655.0374, 510.16, 670.9006 ], "text": "854,800", "html_text": "854,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 655.0374, 606.96, 670.9006 ], "text": "1,051,200", "html_text": "1,051,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 639.1742, 606.96, 655.0374 ], "cells": [ { "location": [ 26.16, 639.1742, 122.96, 655.0374 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 639.1742, 219.76, 655.0374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 639.1742, 316.56, 655.0374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 639.1742, 413.36, 655.0374 ], "text": "(110,800)", "html_text": "(110,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 639.1742, 510.16, 655.0374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 639.1742, 606.96, 655.0374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 623.311, 606.96, 639.1742 ], "cells": [ { "location": [ 26.16, 623.311, 122.96, 639.1742 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 623.311, 219.76, 639.1742 ], "text": "(142,800)", "html_text": "(142,800)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 623.311, 316.56, 639.1742 ], "text": "(170,600)", "html_text": "(170,600)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 623.311, 413.36, 639.1742 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 623.311, 510.16, 639.1742 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 623.311, 606.96, 639.1742 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 607.4477, 606.96, 623.311 ], "cells": [ { "location": [ 26.16, 607.4477, 122.96, 623.311 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 607.4477, 219.76, 623.311 ], "text": "762,300", "html_text": "762,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 607.4477, 316.56, 623.311 ], "text": "679,100", "html_text": "679,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 607.4477, 413.36, 623.311 ], "text": "1,064,800", "html_text": "1,064,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 607.4477, 510.16, 623.311 ], "text": "854,800", "html_text": "854,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 607.4477, 606.96, 623.311 ], "text": "1,051,200", "html_text": "1,051,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 591.5845, 606.96, 607.4477 ], "cells": [ { "location": [ 26.16, 591.5845, 122.96, 607.4477 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 591.5845, 219.76, 607.4477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 591.5845, 316.56, 607.4477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 591.5845, 413.36, 607.4477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 591.5845, 510.16, 607.4477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 591.5845, 606.96, 607.4477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 575.7213, 606.96, 591.5845 ], "cells": [ { "location": [ 26.16, 575.7213, 122.96, 591.5845 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 575.7213, 219.76, 591.5845 ], "text": "220,618", "html_text": "220,618", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 575.7213, 316.56, 591.5845 ], "text": "228,683", "html_text": "228,683", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 575.7213, 413.36, 591.5845 ], "text": "203,700", "html_text": "203,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 575.7213, 510.16, 591.5845 ], "text": "153,700", "html_text": "153,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 575.7213, 606.96, 591.5845 ], "text": "155,600", "html_text": "155,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 559.8581, 606.96, 575.7213 ], "cells": [ { "location": [ 26.16, 559.8581, 122.96, 575.7213 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 559.8581, 219.76, 575.7213 ], "text": "3,386", "html_text": "3,386", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 559.8581, 316.56, 575.7213 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 559.8581, 413.36, 575.7213 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 559.8581, 510.16, 575.7213 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 559.8581, 606.96, 575.7213 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 543.9948, 606.96, 559.8581 ], "cells": [ { "location": [ 26.16, 543.9948, 122.96, 559.8581 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 543.9948, 219.76, 559.8581 ], "text": "4,679", "html_text": "4,679", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 543.9948, 316.56, 559.8581 ], "text": "3,029", "html_text": "3,029", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 543.9948, 413.36, 559.8581 ], "text": "1,900", "html_text": "1,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 543.9948, 510.16, 559.8581 ], "text": "1,900", "html_text": "1,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 543.9948, 606.96, 559.8581 ], "text": "1,900", "html_text": "1,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 528.1316, 606.96, 543.9948 ], "cells": [ { "location": [ 26.16, 528.1316, 122.96, 543.9948 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 528.1316, 219.76, 543.9948 ], "text": "228,683", "html_text": "228,683", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 528.1316, 316.56, 543.9948 ], "text": "231,711", "html_text": "231,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 528.1316, 413.36, 543.9948 ], "text": "205,600", "html_text": "205,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 528.1316, 510.16, 543.9948 ], "text": "155,600", "html_text": "155,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 528.1316, 606.96, 543.9948 ], "text": "157,500", "html_text": "157,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 512.2684, 606.96, 528.1316 ], "cells": [ { "location": [ 26.16, 512.2684, 122.96, 528.1316 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 512.2684, 219.76, 528.1316 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 512.2684, 316.56, 528.1316 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 512.2684, 413.36, 528.1316 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 512.2684, 510.16, 528.1316 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 512.2684, 606.96, 528.1316 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 496.4052, 606.96, 512.2684 ], "cells": [ { "location": [ 26.16, 496.4052, 122.96, 512.2684 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 496.4052, 219.76, 512.2684 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 496.4052, 316.56, 512.2684 ], "text": "(12,929)", "html_text": "(12,929)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 496.4052, 413.36, 512.2684 ], "text": "(4,000)", "html_text": "(4,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 496.4052, 510.16, 512.2684 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 496.4052, 606.96, 512.2684 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 480.5419, 606.96, 496.4052 ], "cells": [ { "location": [ 26.16, 480.5419, 122.96, 496.4052 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 480.5419, 219.76, 496.4052 ], "text": "411,612", "html_text": "411,612", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 480.5419, 316.56, 496.4052 ], "text": "385,468", "html_text": "385,468", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 480.5419, 413.36, 496.4052 ], "text": "373,500", "html_text": "373,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 480.5419, 510.16, 496.4052 ], "text": "364,800", "html_text": "364,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 480.5419, 606.96, 496.4052 ], "text": "493,900", "html_text": "493,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 464.6787, 606.96, 480.5419 ], "cells": [ { "location": [ 26.16, 464.6787, 122.96, 480.5419 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 464.6787, 219.76, 480.5419 ], "text": "(4,679)", "html_text": "(4,679)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 464.6787, 316.56, 480.5419 ], "text": "(3,029)", "html_text": "(3,029)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 464.6787, 413.36, 480.5419 ], "text": "(1,900)", "html_text": "(1,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 464.6787, 510.16, 480.5419 ], "text": "(1,900)", "html_text": "(1,900)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 464.6787, 606.96, 480.5419 ], "text": "(1,900)", "html_text": "(1,900)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 448.8155, 606.96, 464.6787 ], "cells": [ { "location": [ 26.16, 448.8155, 122.96, 464.6787 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 448.8155, 219.76, 464.6787 ], "text": "406,939", "html_text": "406,939", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 448.8155, 316.56, 464.6787 ], "text": "369,510", "html_text": "369,510", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 448.8155, 413.36, 464.6787 ], "text": "367,600", "html_text": "367,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 448.8155, 510.16, 464.6787 ], "text": "362,900", "html_text": "362,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 448.8155, 606.96, 464.6787 ], "text": "492,000", "html_text": "492,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 432.9523, 606.96, 448.8155 ], "cells": [ { "location": [ 26.16, 432.9523, 122.96, 448.8155 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 432.9523, 219.76, 448.8155 ], "text": "1,397,921", "html_text": "1,397,921", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 432.9523, 316.56, 448.8155 ], "text": "1,280,322", "html_text": "1,280,322", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 432.9523, 413.36, 448.8155 ], "text": "1,638,000", "html_text": "1,638,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 432.9523, 510.16, 448.8155 ], "text": "1,373,300", "html_text": "1,373,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 432.9523, 606.96, 448.8155 ], "text": "1,700,700", "html_text": "1,700,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 417.089, 606.96, 432.9523 ], "cells": [ { "location": [ 26.16, 417.089, 122.96, 432.9523 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 417.089, 219.76, 432.9523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 417.089, 316.56, 432.9523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 417.089, 413.36, 432.9523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 417.089, 510.16, 432.9523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 417.089, 606.96, 432.9523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 401.2258, 606.96, 417.089 ], "cells": [ { "location": [ 26.16, 401.2258, 122.96, 417.089 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 401.2258, 219.76, 417.089 ], "text": "1,014,560", "html_text": "1,014,560", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 401.2258, 316.56, 417.089 ], "text": "908,579", "html_text": "908,579", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 401.2258, 413.36, 417.089 ], "text": "1,216,300", "html_text": "1,216,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 401.2258, 510.16, 417.089 ], "text": "949,700", "html_text": "949,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 401.2258, 606.96, 417.089 ], "text": "1,275,200", "html_text": "1,275,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 385.3626, 606.96, 401.2258 ], "cells": [ { "location": [ 26.16, 385.3626, 122.96, 401.2258 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 385.3626, 219.76, 401.2258 ], "text": "96,001", "html_text": "96,001", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 385.3626, 316.56, 401.2258 ], "text": "86,816", "html_text": "86,816", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 385.3626, 413.36, 401.2258 ], "text": "194,000", "html_text": "194,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 385.3626, 510.16, 401.2258 ], "text": "194,000", "html_text": "194,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 385.3626, 606.96, 401.2258 ], "text": "194,100", "html_text": "194,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 369.4994, 606.96, 385.3626 ], "cells": [ { "location": [ 26.16, 369.4994, 122.96, 385.3626 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 369.4994, 219.76, 385.3626 ], "text": "71,607", "html_text": "71,607", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 369.4994, 316.56, 385.3626 ], "text": "85,229", "html_text": "85,229", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 369.4994, 413.36, 385.3626 ], "text": "74,000", "html_text": "74,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 369.4994, 510.16, 385.3626 ], "text": "74,000", "html_text": "74,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 369.4994, 606.96, 385.3626 ], "text": "74,000", "html_text": "74,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 353.6361, 606.96, 369.4994 ], "cells": [ { "location": [ 26.16, 353.6361, 122.96, 369.4994 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 353.6361, 219.76, 369.4994 ], "text": "1,182,168", "html_text": "1,182,168", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 353.6361, 316.56, 369.4994 ], "text": "1,080,624", "html_text": "1,080,624", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 353.6361, 413.36, 369.4994 ], "text": "1,484,300", "html_text": "1,484,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 353.6361, 510.16, 369.4994 ], "text": "1,217,700", "html_text": "1,217,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 353.6361, 606.96, 369.4994 ], "text": "1,543,300", "html_text": "1,543,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 337.7729, 606.96, 353.6361 ], "cells": [ { "location": [ 26.16, 337.7729, 122.96, 353.6361 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 337.7729, 219.76, 353.6361 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 337.7729, 316.56, 353.6361 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 337.7729, 413.36, 353.6361 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 337.7729, 510.16, 353.6361 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 337.7729, 606.96, 353.6361 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 321.9097, 606.96, 337.7729 ], "cells": [ { "location": [ 26.16, 321.9097, 122.96, 337.7729 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 321.9097, 219.76, 337.7729 ], "text": "762,300", "html_text": "762,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 321.9097, 316.56, 337.7729 ], "text": "679,100", "html_text": "679,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 321.9097, 413.36, 337.7729 ], "text": "1,064,800", "html_text": "1,064,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 321.9097, 510.16, 337.7729 ], "text": "854,800", "html_text": "854,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 321.9097, 606.96, 337.7729 ], "text": "1,051,200", "html_text": "1,051,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 306.0465, 606.96, 321.9097 ], "cells": [ { "location": [ 26.16, 306.0465, 122.96, 321.9097 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 306.0465, 219.76, 321.9097 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 306.0465, 316.56, 321.9097 ], "text": "28,002", "html_text": "28,002", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 306.0465, 413.36, 321.9097 ], "text": "51,900", "html_text": "51,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 306.0465, 510.16, 321.9097 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 306.0465, 606.96, 321.9097 ], "text": "100", "html_text": "100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 290.1832, 606.96, 306.0465 ], "cells": [ { "location": [ 26.16, 290.1832, 122.96, 306.0465 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 290.1832, 219.76, 306.0465 ], "text": "419,868", "html_text": "419,868", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 290.1832, 316.56, 306.0465 ], "text": "373,522", "html_text": "373,522", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 290.1832, 413.36, 306.0465 ], "text": "367,600", "html_text": "367,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 290.1832, 510.16, 306.0465 ], "text": "362,900", "html_text": "362,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 290.1832, 606.96, 306.0465 ], "text": "492,000", "html_text": "492,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.16, 274.32, 606.96, 290.1832 ], "cells": [ { "location": [ 26.16, 274.32, 122.96, 290.1832 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 274.32, 219.76, 290.1832 ], "text": "1,182,168", "html_text": "1,182,168", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 274.32, 316.56, 290.1832 ], "text": "1,080,624", "html_text": "1,080,624", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 274.32, 413.36, 290.1832 ], "text": "1,484,300", "html_text": "1,484,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 274.32, 510.16, 290.1832 ], "text": "1,217,700", "html_text": "1,217,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 274.32, 606.96, 290.1832 ], "text": "1,543,300", "html_text": "1,543,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 31, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 161, "type": "TEXT", "location": { "l": 25.2, "t": 263.04, "r": 604.56, "b": 224.16 }, "text": "The Office of the Commissioner provides leadership, policy direction, and management for the Department for Natural Resources. The Commissioner provides guidance in policy and program implementation for the sustainability of Kentucky's natural resources and the safety of Kentucky's miners.", "reading_order": 1 }, { "page": 161, "type": "TEXT", "location": { "l": 309.6, "t": 18.72, "r": 324.96, "b": 8.88 }, "text": "148", "reading_order": 2 } ] }, { "page": 162, "items": [ { "page": 162, "type": "TABLE", "location": { "l": 26.16, "t": 768.96, "r": 607.44, "b": 230.64 }, "text": "
Energy and Environment
Natural Resources
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation16,033,80016,789,30016,934,00015,179,50015,965,300
State Salary and Compensation Allocation699,700
Budget Reduction-General Fund(385,900)
Mandated Allotments4,597,8903,640,639
Other917,8001,329,300
Total General Fund22,249,19021,759,23916,548,10015,179,50015,965,300
Restricted Funds
Balance Forward1,020,7571,529,2562,106,3001,445,500857,400
Current Receipts2,946,8534,459,8371,603,7001,609,1001,609,100
Non-Revenue Receipts(291,073)(229,189)(164,100)252,600(257,400)
Total Restricted Funds3,676,5375,759,9053,545,9003,307,2002,209,100
Federal Fund
Balance Forward(1,998,921)(1,514,730)(2,507,200)
Current Receipts4,897,6154,427,62811,208,2007,899,5007,954,400
Non-Revenue Receipts(137,377)(293,811)(873,300)(250,600)(250,600)
Total Federal Fund2,761,3182,619,0877,827,7007,648,9007,703,800
TOTAL SOURCE OF FUNDS28,687,04530,138,23027,921,70026,135,60025,878,200
EXPENDITURES BY CLASS
Personnel Costs20,684,48919,940,43517,744,20015,545,60015,888,800
Operating Expenses5,177,3034,826,8724,146,4004,067,9004,074,200
Grants Loans Benefits781,9081,296,6043,105,8003,633,1003,633,100
Debt Service111,500
Capital Outlay2,028,8194,363,7621,479,8002,031,6002,022,800
TOTAL EXPENDITURES28,672,51930,539,17326,476,20025,278,20025,618,900
EXPENDITURES BY FUND SOURCE
General Fund22,249,19021,759,23916,548,10015,179,50015,965,300
Restricted Funds2,147,2813,653,6472,100,4002,449,8001,949,800
Federal Fund4,276,0485,126,2877,827,7007,648,9007,703,800
TOTAL EXPENDITURES28,672,51930,539,17326,476,20025,278,20025,618,900
", "rows": [ { "row_index": 0, "location": [ 26.16, 753.1271, 607.44, 768.96 ], "cells": [ { "location": [ 26.16, 753.1271, 123.04, 768.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 753.1271, 607.44, 768.96 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 737.2941, 607.44, 753.1271 ], "cells": [ { "location": [ 26.16, 737.2941, 123.04, 753.1271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 737.2941, 607.44, 753.1271 ], "text": "Natural Resources", "html_text": "Natural Resources", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 721.4612, 607.44, 737.2941 ], "cells": [ { "location": [ 26.16, 721.4612, 123.04, 737.2941 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 721.4612, 219.92, 737.2941 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 721.4612, 316.8, 737.2941 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 721.4612, 413.68, 737.2941 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 721.4612, 510.56, 737.2941 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 721.4612, 607.44, 737.2941 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 705.6282, 607.44, 721.4612 ], "cells": [ { "location": [ 26.16, 705.6282, 123.04, 721.4612 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 705.6282, 219.92, 721.4612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 705.6282, 316.8, 721.4612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 705.6282, 413.68, 721.4612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 705.6282, 510.56, 721.4612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 705.6282, 607.44, 721.4612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 689.7953, 607.44, 705.6282 ], "cells": [ { "location": [ 26.16, 689.7953, 123.04, 705.6282 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 689.7953, 219.92, 705.6282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 689.7953, 316.8, 705.6282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 689.7953, 413.68, 705.6282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 689.7953, 510.56, 705.6282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 689.7953, 607.44, 705.6282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 673.9624, 607.44, 689.7953 ], "cells": [ { "location": [ 26.16, 673.9624, 123.04, 689.7953 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 673.9624, 219.92, 689.7953 ], "text": "16,033,800", "html_text": "16,033,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 673.9624, 316.8, 689.7953 ], "text": "16,789,300", "html_text": "16,789,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 673.9624, 413.68, 689.7953 ], "text": "16,934,000", "html_text": "16,934,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 673.9624, 510.56, 689.7953 ], "text": "15,179,500", "html_text": "15,179,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 673.9624, 607.44, 689.7953 ], "text": "15,965,300", "html_text": "15,965,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 658.1294, 607.44, 673.9624 ], "cells": [ { "location": [ 26.16, 658.1294, 123.04, 673.9624 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 658.1294, 219.92, 673.9624 ], "text": "699,700", "html_text": "699,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 658.1294, 316.8, 673.9624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 658.1294, 413.68, 673.9624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 658.1294, 510.56, 673.9624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 658.1294, 607.44, 673.9624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 642.2965, 607.44, 658.1294 ], "cells": [ { "location": [ 26.16, 642.2965, 123.04, 658.1294 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 642.2965, 219.92, 658.1294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 642.2965, 316.8, 658.1294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 642.2965, 413.68, 658.1294 ], "text": "(385,900)", "html_text": "(385,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 642.2965, 510.56, 658.1294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 642.2965, 607.44, 658.1294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 626.4635, 607.44, 642.2965 ], "cells": [ { "location": [ 26.16, 626.4635, 123.04, 642.2965 ], "text": "Mandated Allotments", "html_text": "Mandated Allotments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 626.4635, 219.92, 642.2965 ], "text": "4,597,890", "html_text": "4,597,890", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 626.4635, 316.8, 642.2965 ], "text": "3,640,639", "html_text": "3,640,639", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 626.4635, 413.68, 642.2965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 626.4635, 510.56, 642.2965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 626.4635, 607.44, 642.2965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 610.6306, 607.44, 626.4635 ], "cells": [ { "location": [ 26.16, 610.6306, 123.04, 626.4635 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 610.6306, 219.92, 626.4635 ], "text": "917,800", "html_text": "917,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 610.6306, 316.8, 626.4635 ], "text": "1,329,300", "html_text": "1,329,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 610.6306, 413.68, 626.4635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 610.6306, 510.56, 626.4635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 610.6306, 607.44, 626.4635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 594.7976, 607.44, 610.6306 ], "cells": [ { "location": [ 26.16, 594.7976, 123.04, 610.6306 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 594.7976, 219.92, 610.6306 ], "text": "22,249,190", "html_text": "22,249,190", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 594.7976, 316.8, 610.6306 ], "text": "21,759,239", "html_text": "21,759,239", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 594.7976, 413.68, 610.6306 ], "text": "16,548,100", "html_text": "16,548,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 594.7976, 510.56, 610.6306 ], "text": "15,179,500", "html_text": "15,179,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 594.7976, 607.44, 610.6306 ], "text": "15,965,300", "html_text": "15,965,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 578.9647, 607.44, 594.7976 ], "cells": [ { "location": [ 26.16, 578.9647, 123.04, 594.7976 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 578.9647, 219.92, 594.7976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 578.9647, 316.8, 594.7976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 578.9647, 413.68, 594.7976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 578.9647, 510.56, 594.7976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 578.9647, 607.44, 594.7976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 563.1318, 607.44, 578.9647 ], "cells": [ { "location": [ 26.16, 563.1318, 123.04, 578.9647 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 563.1318, 219.92, 578.9647 ], "text": "1,020,757", "html_text": "1,020,757", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 563.1318, 316.8, 578.9647 ], "text": "1,529,256", "html_text": "1,529,256", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 563.1318, 413.68, 578.9647 ], "text": "2,106,300", "html_text": "2,106,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 563.1318, 510.56, 578.9647 ], "text": "1,445,500", "html_text": "1,445,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 563.1318, 607.44, 578.9647 ], "text": "857,400", "html_text": "857,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 547.2988, 607.44, 563.1318 ], "cells": [ { "location": [ 26.16, 547.2988, 123.04, 563.1318 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 547.2988, 219.92, 563.1318 ], "text": "2,946,853", "html_text": "2,946,853", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 547.2988, 316.8, 563.1318 ], "text": "4,459,837", "html_text": "4,459,837", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 547.2988, 413.68, 563.1318 ], "text": "1,603,700", "html_text": "1,603,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 547.2988, 510.56, 563.1318 ], "text": "1,609,100", "html_text": "1,609,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 547.2988, 607.44, 563.1318 ], "text": "1,609,100", "html_text": "1,609,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 531.4659, 607.44, 547.2988 ], "cells": [ { "location": [ 26.16, 531.4659, 123.04, 547.2988 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 531.4659, 219.92, 547.2988 ], "text": "(291,073)", "html_text": "(291,073)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 531.4659, 316.8, 547.2988 ], "text": "(229,189)", "html_text": "(229,189)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 531.4659, 413.68, 547.2988 ], "text": "(164,100)", "html_text": "(164,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 531.4659, 510.56, 547.2988 ], "text": "252,600", "html_text": "252,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 531.4659, 607.44, 547.2988 ], "text": "(257,400)", "html_text": "(257,400)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 515.6329, 607.44, 531.4659 ], "cells": [ { "location": [ 26.16, 515.6329, 123.04, 531.4659 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 515.6329, 219.92, 531.4659 ], "text": "3,676,537", "html_text": "3,676,537", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 515.6329, 316.8, 531.4659 ], "text": "5,759,905", "html_text": "5,759,905", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 515.6329, 413.68, 531.4659 ], "text": "3,545,900", "html_text": "3,545,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 515.6329, 510.56, 531.4659 ], "text": "3,307,200", "html_text": "3,307,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 515.6329, 607.44, 531.4659 ], "text": "2,209,100", "html_text": "2,209,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 499.8, 607.44, 515.6329 ], "cells": [ { "location": [ 26.16, 499.8, 123.04, 515.6329 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 499.8, 219.92, 515.6329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 499.8, 316.8, 515.6329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 499.8, 413.68, 515.6329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 499.8, 510.56, 515.6329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 499.8, 607.44, 515.6329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 483.9671, 607.44, 499.8 ], "cells": [ { "location": [ 26.16, 483.9671, 123.04, 499.8 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 483.9671, 219.92, 499.8 ], "text": "(1,998,921)", "html_text": "(1,998,921)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 483.9671, 316.8, 499.8 ], "text": "(1,514,730)", "html_text": "(1,514,730)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 483.9671, 413.68, 499.8 ], "text": "(2,507,200)", "html_text": "(2,507,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 483.9671, 510.56, 499.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 483.9671, 607.44, 499.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 468.1341, 607.44, 483.9671 ], "cells": [ { "location": [ 26.16, 468.1341, 123.04, 483.9671 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 468.1341, 219.92, 483.9671 ], "text": "4,897,615", "html_text": "4,897,615", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 468.1341, 316.8, 483.9671 ], "text": "4,427,628", "html_text": "4,427,628", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 468.1341, 413.68, 483.9671 ], "text": "11,208,200", "html_text": "11,208,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 468.1341, 510.56, 483.9671 ], "text": "7,899,500", "html_text": "7,899,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 468.1341, 607.44, 483.9671 ], "text": "7,954,400", "html_text": "7,954,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 452.3012, 607.44, 468.1341 ], "cells": [ { "location": [ 26.16, 452.3012, 123.04, 468.1341 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 452.3012, 219.92, 468.1341 ], "text": "(137,377)", "html_text": "(137,377)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 452.3012, 316.8, 468.1341 ], "text": "(293,811)", "html_text": "(293,811)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 452.3012, 413.68, 468.1341 ], "text": "(873,300)", "html_text": "(873,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 452.3012, 510.56, 468.1341 ], "text": "(250,600)", "html_text": "(250,600)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 452.3012, 607.44, 468.1341 ], "text": "(250,600)", "html_text": "(250,600)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 436.4682, 607.44, 452.3012 ], "cells": [ { "location": [ 26.16, 436.4682, 123.04, 452.3012 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 436.4682, 219.92, 452.3012 ], "text": "2,761,318", "html_text": "2,761,318", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 436.4682, 316.8, 452.3012 ], "text": "2,619,087", "html_text": "2,619,087", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 436.4682, 413.68, 452.3012 ], "text": "7,827,700", "html_text": "7,827,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 436.4682, 510.56, 452.3012 ], "text": "7,648,900", "html_text": "7,648,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 436.4682, 607.44, 452.3012 ], "text": "7,703,800", "html_text": "7,703,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 420.6353, 607.44, 436.4682 ], "cells": [ { "location": [ 26.16, 420.6353, 123.04, 436.4682 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 420.6353, 219.92, 436.4682 ], "text": "28,687,045", "html_text": "28,687,045", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 420.6353, 316.8, 436.4682 ], "text": "30,138,230", "html_text": "30,138,230", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 420.6353, 413.68, 436.4682 ], "text": "27,921,700", "html_text": "27,921,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 420.6353, 510.56, 436.4682 ], "text": "26,135,600", "html_text": "26,135,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 420.6353, 607.44, 436.4682 ], "text": "25,878,200", "html_text": "25,878,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 404.8024, 607.44, 420.6353 ], "cells": [ { "location": [ 26.16, 404.8024, 123.04, 420.6353 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 404.8024, 219.92, 420.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 404.8024, 316.8, 420.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 404.8024, 413.68, 420.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 404.8024, 510.56, 420.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 404.8024, 607.44, 420.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 388.9694, 607.44, 404.8024 ], "cells": [ { "location": [ 26.16, 388.9694, 123.04, 404.8024 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 388.9694, 219.92, 404.8024 ], "text": "20,684,489", "html_text": "20,684,489", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 388.9694, 316.8, 404.8024 ], "text": "19,940,435", "html_text": "19,940,435", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 388.9694, 413.68, 404.8024 ], "text": "17,744,200", "html_text": "17,744,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 388.9694, 510.56, 404.8024 ], "text": "15,545,600", "html_text": "15,545,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 388.9694, 607.44, 404.8024 ], "text": "15,888,800", "html_text": "15,888,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 373.1365, 607.44, 388.9694 ], "cells": [ { "location": [ 26.16, 373.1365, 123.04, 388.9694 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 373.1365, 219.92, 388.9694 ], "text": "5,177,303", "html_text": "5,177,303", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 373.1365, 316.8, 388.9694 ], "text": "4,826,872", "html_text": "4,826,872", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 373.1365, 413.68, 388.9694 ], "text": "4,146,400", "html_text": "4,146,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 373.1365, 510.56, 388.9694 ], "text": "4,067,900", "html_text": "4,067,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 373.1365, 607.44, 388.9694 ], "text": "4,074,200", "html_text": "4,074,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 357.3035, 607.44, 373.1365 ], "cells": [ { "location": [ 26.16, 357.3035, 123.04, 373.1365 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 357.3035, 219.92, 373.1365 ], "text": "781,908", "html_text": "781,908", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 357.3035, 316.8, 373.1365 ], "text": "1,296,604", "html_text": "1,296,604", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 357.3035, 413.68, 373.1365 ], "text": "3,105,800", "html_text": "3,105,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 357.3035, 510.56, 373.1365 ], "text": "3,633,100", "html_text": "3,633,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 357.3035, 607.44, 373.1365 ], "text": "3,633,100", "html_text": "3,633,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 341.4706, 607.44, 357.3035 ], "cells": [ { "location": [ 26.16, 341.4706, 123.04, 357.3035 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 341.4706, 219.92, 357.3035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 341.4706, 316.8, 357.3035 ], "text": "111,500", "html_text": "111,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 341.4706, 413.68, 357.3035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 341.4706, 510.56, 357.3035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 341.4706, 607.44, 357.3035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 325.6376, 607.44, 341.4706 ], "cells": [ { "location": [ 26.16, 325.6376, 123.04, 341.4706 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 325.6376, 219.92, 341.4706 ], "text": "2,028,819", "html_text": "2,028,819", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 325.6376, 316.8, 341.4706 ], "text": "4,363,762", "html_text": "4,363,762", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 325.6376, 413.68, 341.4706 ], "text": "1,479,800", "html_text": "1,479,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 325.6376, 510.56, 341.4706 ], "text": "2,031,600", "html_text": "2,031,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 325.6376, 607.44, 341.4706 ], "text": "2,022,800", "html_text": "2,022,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 309.8047, 607.44, 325.6376 ], "cells": [ { "location": [ 26.16, 309.8047, 123.04, 325.6376 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 309.8047, 219.92, 325.6376 ], "text": "28,672,519", "html_text": "28,672,519", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 309.8047, 316.8, 325.6376 ], "text": "30,539,173", "html_text": "30,539,173", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 309.8047, 413.68, 325.6376 ], "text": "26,476,200", "html_text": "26,476,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 309.8047, 510.56, 325.6376 ], "text": "25,278,200", "html_text": "25,278,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 309.8047, 607.44, 325.6376 ], "text": "25,618,900", "html_text": "25,618,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 293.9718, 607.44, 309.8047 ], "cells": [ { "location": [ 26.16, 293.9718, 123.04, 309.8047 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 293.9718, 219.92, 309.8047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 293.9718, 316.8, 309.8047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 293.9718, 413.68, 309.8047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 293.9718, 510.56, 309.8047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 293.9718, 607.44, 309.8047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.16, 278.1388, 607.44, 293.9718 ], "cells": [ { "location": [ 26.16, 278.1388, 123.04, 293.9718 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 278.1388, 219.92, 293.9718 ], "text": "22,249,190", "html_text": "22,249,190", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 278.1388, 316.8, 293.9718 ], "text": "21,759,239", "html_text": "21,759,239", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 278.1388, 413.68, 293.9718 ], "text": "16,548,100", "html_text": "16,548,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 278.1388, 510.56, 293.9718 ], "text": "15,179,500", "html_text": "15,179,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 278.1388, 607.44, 293.9718 ], "text": "15,965,300", "html_text": "15,965,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.16, 262.3059, 607.44, 278.1388 ], "cells": [ { "location": [ 26.16, 262.3059, 123.04, 278.1388 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 262.3059, 219.92, 278.1388 ], "text": "2,147,281", "html_text": "2,147,281", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 262.3059, 316.8, 278.1388 ], "text": "3,653,647", "html_text": "3,653,647", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 262.3059, 413.68, 278.1388 ], "text": "2,100,400", "html_text": "2,100,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 262.3059, 510.56, 278.1388 ], "text": "2,449,800", "html_text": "2,449,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 262.3059, 607.44, 278.1388 ], "text": "1,949,800", "html_text": "1,949,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.16, 246.4729, 607.44, 262.3059 ], "cells": [ { "location": [ 26.16, 246.4729, 123.04, 262.3059 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 246.4729, 219.92, 262.3059 ], "text": "4,276,048", "html_text": "4,276,048", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 246.4729, 316.8, 262.3059 ], "text": "5,126,287", "html_text": "5,126,287", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 246.4729, 413.68, 262.3059 ], "text": "7,827,700", "html_text": "7,827,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 246.4729, 510.56, 262.3059 ], "text": "7,648,900", "html_text": "7,648,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 246.4729, 607.44, 262.3059 ], "text": "7,703,800", "html_text": "7,703,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.16, 230.64, 607.44, 246.4729 ], "cells": [ { "location": [ 26.16, 230.64, 123.04, 246.4729 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 230.64, 219.92, 246.4729 ], "text": "28,672,519", "html_text": "28,672,519", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 230.64, 316.8, 246.4729 ], "text": "30,539,173", "html_text": "30,539,173", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 230.64, 413.68, 246.4729 ], "text": "26,476,200", "html_text": "26,476,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 230.64, 510.56, 246.4729 ], "text": "25,278,200", "html_text": "25,278,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 230.64, 607.44, 246.4729 ], "text": "25,618,900", "html_text": "25,618,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 162, "type": "TEXT", "location": { "l": 26.16, "t": 222.48, "r": 587.28, "b": 172.32 }, "text": "In accordance with KRS 149 the Division of Forestry provides technical assistance on sound forest management practices; provides forest stewardship assistance to private landowners; assists timber operators and wood-using industries; grows and distributes tree seedlings at low cost for timber production; and provides urban and community forestry technical assistance to provide sustainability of the Commonwealth's 12.4 million acres of forestland.", "reading_order": 1 }, { "page": 162, "type": "TEXT", "location": { "l": 26.16, "t": 164.88, "r": 591.12, "b": 114 }, "text": "The Division enforces the Kentucky Forest Conservation Act (149.330 – 149.355); the Division is responsible for inspecting logging operations and enforcing compliance with the Kentucky Master Logger Program and Best Management Practices to protect water quality. In addition, the Division maintains an inventory of Kentucky's forests. The Division provides administrative oversight to the Forestry Best Management Practices Board.", "reading_order": 2 }, { "page": 162, "type": "TEXT", "location": { "l": 25.92, "t": 106.8, "r": 569.04, "b": 80.88 }, "text": "The Kentucky Division of Forestry is mandated to provide wildland fire protection for the Commonwealth. The Division has established a statewide system of wildland fire prevention, detection and suppression.", "reading_order": 3 }, { "page": 162, "type": "TEXT", "location": { "l": 309.6, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "149", "reading_order": 4 } ] }, { "page": 163, "items": [ { "page": 163, "type": "TABLE", "location": { "l": 25.92, "t": 767.04, "r": 607.2, "b": 172.32 }, "text": "
Energy and Environment
Natural Resources Conservation
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,516,5001,448,2001,489,3001,565,2001,603,900
Budget Reduction-General Fund(50,000)
Other(200,400)(45,000)242,200
Total General Fund1,316,1001,403,2001,681,5001,565,2001,603,900
Tobacco Fund
Tobacco Settlement - Phase I3,400,0003,000,0003,000,0003,000,0003,000,000
Continuing Approp-Tob Settlement7,523,4107,268,5766,701,000
Total Tobacco Fund10,923,41010,268,5769,701,0003,000,0003,000,000
Restricted Funds
Balance Forward489,493549,910556,000231,900202,100
Current Receipts6545200200200
Non-Revenue Receipts355,608365,650350,000350,000350,000
Total Restricted Funds845,166915,606906,200582,100552,300
Federal Fund
Balance Forward(34,120)5,181(21,100)
Current Receipts86,436225,4732,3002,3002,300
Non-Revenue Receipts(5,608)(15,650)21,100
Total Federal Fund46,708215,0032,3002,3002,300
TOTAL SOURCE OF FUNDS13,131,38412,802,38512,291,0005,149,6005,158,500
EXPENDITURES BY CLASS
Personnel Costs1,457,6391,744,8581,840,4001,685,0001,723,200
Operating Expenses110,407126,639142,400138,500139,000
Grants Loans Benefits3,739,6703,695,04110,126,3003,074,0003,074,000
Capital Outlay(50,000)50,00050,000
TOTAL EXPENDITURES5,307,7165,566,53812,059,1004,947,5004,986,200
EXPENDITURES BY FUND SOURCE
General Fund1,316,1001,403,2001,681,5001,565,2001,603,900
Tobacco Fund3,654,8343,567,6099,701,0003,000,0003,000,000
Restricted Funds295,255359,601674,300380,000380,000
Federal Fund41,527236,1282,3002,3002,300
TOTAL EXPENDITURES5,307,7165,566,53812,059,1004,947,5004,986,200
", "rows": [ { "row_index": 0, "location": [ 25.92, 750.52, 607.2, 767.04 ], "cells": [ { "location": [ 25.92, 750.52, 122.8, 767.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 750.52, 607.2, 767.04 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.92, 734, 607.2, 750.52 ], "cells": [ { "location": [ 25.92, 734, 122.8, 750.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 734, 607.2, 750.52 ], "text": "Natural Resources Conservation", "html_text": "Natural Resources Conservation", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.92, 717.48, 607.2, 734 ], "cells": [ { "location": [ 25.92, 717.48, 122.8, 734 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 717.48, 219.68, 734 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 717.48, 316.56, 734 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 717.48, 413.44, 734 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 717.48, 510.32, 734 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 717.48, 607.2, 734 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.92, 700.96, 607.2, 717.48 ], "cells": [ { "location": [ 25.92, 700.96, 122.8, 717.48 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 700.96, 219.68, 717.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 700.96, 316.56, 717.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 700.96, 413.44, 717.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 700.96, 510.32, 717.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 700.96, 607.2, 717.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.92, 684.44, 607.2, 700.96 ], "cells": [ { "location": [ 25.92, 684.44, 122.8, 700.96 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 684.44, 219.68, 700.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 684.44, 316.56, 700.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 684.44, 413.44, 700.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 684.44, 510.32, 700.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 684.44, 607.2, 700.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.92, 667.92, 607.2, 684.44 ], "cells": [ { "location": [ 25.92, 667.92, 122.8, 684.44 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 667.92, 219.68, 684.44 ], "text": "1,516,500", "html_text": "1,516,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 667.92, 316.56, 684.44 ], "text": "1,448,200", "html_text": "1,448,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 667.92, 413.44, 684.44 ], "text": "1,489,300", "html_text": "1,489,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 667.92, 510.32, 684.44 ], "text": "1,565,200", "html_text": "1,565,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 667.92, 607.2, 684.44 ], "text": "1,603,900", "html_text": "1,603,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.92, 651.4, 607.2, 667.92 ], "cells": [ { "location": [ 25.92, 651.4, 122.8, 667.92 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 651.4, 219.68, 667.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 651.4, 316.56, 667.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 651.4, 413.44, 667.92 ], "text": "(50,000)", "html_text": "(50,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 651.4, 510.32, 667.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 651.4, 607.2, 667.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.92, 634.88, 607.2, 651.4 ], "cells": [ { "location": [ 25.92, 634.88, 122.8, 651.4 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 634.88, 219.68, 651.4 ], "text": "(200,400)", "html_text": "(200,400)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 634.88, 316.56, 651.4 ], "text": "(45,000)", "html_text": "(45,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 634.88, 413.44, 651.4 ], "text": "242,200", "html_text": "242,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 634.88, 510.32, 651.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 634.88, 607.2, 651.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.92, 618.36, 607.2, 634.88 ], "cells": [ { "location": [ 25.92, 618.36, 122.8, 634.88 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 618.36, 219.68, 634.88 ], "text": "1,316,100", "html_text": "1,316,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 618.36, 316.56, 634.88 ], "text": "1,403,200", "html_text": "1,403,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 618.36, 413.44, 634.88 ], "text": "1,681,500", "html_text": "1,681,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 618.36, 510.32, 634.88 ], "text": "1,565,200", "html_text": "1,565,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 618.36, 607.2, 634.88 ], "text": "1,603,900", "html_text": "1,603,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.92, 601.84, 607.2, 618.36 ], "cells": [ { "location": [ 25.92, 601.84, 122.8, 618.36 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 601.84, 219.68, 618.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 601.84, 316.56, 618.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 601.84, 413.44, 618.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 601.84, 510.32, 618.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 601.84, 607.2, 618.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.92, 585.32, 607.2, 601.84 ], "cells": [ { "location": [ 25.92, 585.32, 122.8, 601.84 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 585.32, 219.68, 601.84 ], "text": "3,400,000", "html_text": "3,400,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 585.32, 316.56, 601.84 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 585.32, 413.44, 601.84 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 585.32, 510.32, 601.84 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 585.32, 607.2, 601.84 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.92, 568.8, 607.2, 585.32 ], "cells": [ { "location": [ 25.92, 568.8, 122.8, 585.32 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 568.8, 219.68, 585.32 ], "text": "7,523,410", "html_text": "7,523,410", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 568.8, 316.56, 585.32 ], "text": "7,268,576", "html_text": "7,268,576", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 568.8, 413.44, 585.32 ], "text": "6,701,000", "html_text": "6,701,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 568.8, 510.32, 585.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 568.8, 607.2, 585.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.92, 552.28, 607.2, 568.8 ], "cells": [ { "location": [ 25.92, 552.28, 122.8, 568.8 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 552.28, 219.68, 568.8 ], "text": "10,923,410", "html_text": "10,923,410", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 552.28, 316.56, 568.8 ], "text": "10,268,576", "html_text": "10,268,576", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 552.28, 413.44, 568.8 ], "text": "9,701,000", "html_text": "9,701,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 552.28, 510.32, 568.8 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 552.28, 607.2, 568.8 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.92, 535.76, 607.2, 552.28 ], "cells": [ { "location": [ 25.92, 535.76, 122.8, 552.28 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 535.76, 219.68, 552.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 535.76, 316.56, 552.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 535.76, 413.44, 552.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 535.76, 510.32, 552.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 535.76, 607.2, 552.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.92, 519.24, 607.2, 535.76 ], "cells": [ { "location": [ 25.92, 519.24, 122.8, 535.76 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 519.24, 219.68, 535.76 ], "text": "489,493", "html_text": "489,493", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 519.24, 316.56, 535.76 ], "text": "549,910", "html_text": "549,910", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 519.24, 413.44, 535.76 ], "text": "556,000", "html_text": "556,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 519.24, 510.32, 535.76 ], "text": "231,900", "html_text": "231,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 519.24, 607.2, 535.76 ], "text": "202,100", "html_text": "202,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.92, 502.72, 607.2, 519.24 ], "cells": [ { "location": [ 25.92, 502.72, 122.8, 519.24 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 502.72, 219.68, 519.24 ], "text": "65", "html_text": "65", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 502.72, 316.56, 519.24 ], "text": "45", "html_text": "45", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 502.72, 413.44, 519.24 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 502.72, 510.32, 519.24 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 502.72, 607.2, 519.24 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.92, 486.2, 607.2, 502.72 ], "cells": [ { "location": [ 25.92, 486.2, 122.8, 502.72 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 486.2, 219.68, 502.72 ], "text": "355,608", "html_text": "355,608", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 486.2, 316.56, 502.72 ], "text": "365,650", "html_text": "365,650", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 486.2, 413.44, 502.72 ], "text": "350,000", "html_text": "350,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 486.2, 510.32, 502.72 ], "text": "350,000", "html_text": "350,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 486.2, 607.2, 502.72 ], "text": "350,000", "html_text": "350,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.92, 469.68, 607.2, 486.2 ], "cells": [ { "location": [ 25.92, 469.68, 122.8, 486.2 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 469.68, 219.68, 486.2 ], "text": "845,166", "html_text": "845,166", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 469.68, 316.56, 486.2 ], "text": "915,606", "html_text": "915,606", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 469.68, 413.44, 486.2 ], "text": "906,200", "html_text": "906,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 469.68, 510.32, 486.2 ], "text": "582,100", "html_text": "582,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 469.68, 607.2, 486.2 ], "text": "552,300", "html_text": "552,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.92, 453.16, 607.2, 469.68 ], "cells": [ { "location": [ 25.92, 453.16, 122.8, 469.68 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 453.16, 219.68, 469.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 453.16, 316.56, 469.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 453.16, 413.44, 469.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 453.16, 510.32, 469.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 453.16, 607.2, 469.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.92, 436.64, 607.2, 453.16 ], "cells": [ { "location": [ 25.92, 436.64, 122.8, 453.16 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 436.64, 219.68, 453.16 ], "text": "(34,120)", "html_text": "(34,120)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 436.64, 316.56, 453.16 ], "text": "5,181", "html_text": "5,181", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 436.64, 413.44, 453.16 ], "text": "(21,100)", "html_text": "(21,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 436.64, 510.32, 453.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 436.64, 607.2, 453.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.92, 420.12, 607.2, 436.64 ], "cells": [ { "location": [ 25.92, 420.12, 122.8, 436.64 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 420.12, 219.68, 436.64 ], "text": "86,436", "html_text": "86,436", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 420.12, 316.56, 436.64 ], "text": "225,473", "html_text": "225,473", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 420.12, 413.44, 436.64 ], "text": "2,300", "html_text": "2,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 420.12, 510.32, 436.64 ], "text": "2,300", "html_text": "2,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 420.12, 607.2, 436.64 ], "text": "2,300", "html_text": "2,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.92, 403.6, 607.2, 420.12 ], "cells": [ { "location": [ 25.92, 403.6, 122.8, 420.12 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 403.6, 219.68, 420.12 ], "text": "(5,608)", "html_text": "(5,608)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 403.6, 316.56, 420.12 ], "text": "(15,650)", "html_text": "(15,650)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 403.6, 413.44, 420.12 ], "text": "21,100", "html_text": "21,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 403.6, 510.32, 420.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 403.6, 607.2, 420.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.92, 387.08, 607.2, 403.6 ], "cells": [ { "location": [ 25.92, 387.08, 122.8, 403.6 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 387.08, 219.68, 403.6 ], "text": "46,708", "html_text": "46,708", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 387.08, 316.56, 403.6 ], "text": "215,003", "html_text": "215,003", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 387.08, 413.44, 403.6 ], "text": "2,300", "html_text": "2,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 387.08, 510.32, 403.6 ], "text": "2,300", "html_text": "2,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 387.08, 607.2, 403.6 ], "text": "2,300", "html_text": "2,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.92, 370.56, 607.2, 387.08 ], "cells": [ { "location": [ 25.92, 370.56, 122.8, 387.08 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 370.56, 219.68, 387.08 ], "text": "13,131,384", "html_text": "13,131,384", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 370.56, 316.56, 387.08 ], "text": "12,802,385", "html_text": "12,802,385", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 370.56, 413.44, 387.08 ], "text": "12,291,000", "html_text": "12,291,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 370.56, 510.32, 387.08 ], "text": "5,149,600", "html_text": "5,149,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 370.56, 607.2, 387.08 ], "text": "5,158,500", "html_text": "5,158,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.92, 354.04, 607.2, 370.56 ], "cells": [ { "location": [ 25.92, 354.04, 122.8, 370.56 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 354.04, 219.68, 370.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 354.04, 316.56, 370.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 354.04, 413.44, 370.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 354.04, 510.32, 370.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 354.04, 607.2, 370.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.92, 337.52, 607.2, 354.04 ], "cells": [ { "location": [ 25.92, 337.52, 122.8, 354.04 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 337.52, 219.68, 354.04 ], "text": "1,457,639", "html_text": "1,457,639", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 337.52, 316.56, 354.04 ], "text": "1,744,858", "html_text": "1,744,858", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 337.52, 413.44, 354.04 ], "text": "1,840,400", "html_text": "1,840,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 337.52, 510.32, 354.04 ], "text": "1,685,000", "html_text": "1,685,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 337.52, 607.2, 354.04 ], "text": "1,723,200", "html_text": "1,723,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.92, 321, 607.2, 337.52 ], "cells": [ { "location": [ 25.92, 321, 122.8, 337.52 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 321, 219.68, 337.52 ], "text": "110,407", "html_text": "110,407", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 321, 316.56, 337.52 ], "text": "126,639", "html_text": "126,639", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 321, 413.44, 337.52 ], "text": "142,400", "html_text": "142,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 321, 510.32, 337.52 ], "text": "138,500", "html_text": "138,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 321, 607.2, 337.52 ], "text": "139,000", "html_text": "139,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.92, 304.48, 607.2, 321 ], "cells": [ { "location": [ 25.92, 304.48, 122.8, 321 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 304.48, 219.68, 321 ], "text": "3,739,670", "html_text": "3,739,670", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 304.48, 316.56, 321 ], "text": "3,695,041", "html_text": "3,695,041", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 304.48, 413.44, 321 ], "text": "10,126,300", "html_text": "10,126,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 304.48, 510.32, 321 ], "text": "3,074,000", "html_text": "3,074,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 304.48, 607.2, 321 ], "text": "3,074,000", "html_text": "3,074,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.92, 287.96, 607.2, 304.48 ], "cells": [ { "location": [ 25.92, 287.96, 122.8, 304.48 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 287.96, 219.68, 304.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 287.96, 316.56, 304.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 287.96, 413.44, 304.48 ], "text": "(50,000)", "html_text": "(50,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 287.96, 510.32, 304.48 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 287.96, 607.2, 304.48 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.92, 271.44, 607.2, 287.96 ], "cells": [ { "location": [ 25.92, 271.44, 122.8, 287.96 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 271.44, 219.68, 287.96 ], "text": "5,307,716", "html_text": "5,307,716", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 271.44, 316.56, 287.96 ], "text": "5,566,538", "html_text": "5,566,538", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 271.44, 413.44, 287.96 ], "text": "12,059,100", "html_text": "12,059,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 271.44, 510.32, 287.96 ], "text": "4,947,500", "html_text": "4,947,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 271.44, 607.2, 287.96 ], "text": "4,986,200", "html_text": "4,986,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.92, 254.92, 607.2, 271.44 ], "cells": [ { "location": [ 25.92, 254.92, 122.8, 271.44 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 254.92, 219.68, 271.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 254.92, 316.56, 271.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 254.92, 413.44, 271.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 254.92, 510.32, 271.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 254.92, 607.2, 271.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.92, 238.4, 607.2, 254.92 ], "cells": [ { "location": [ 25.92, 238.4, 122.8, 254.92 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 238.4, 219.68, 254.92 ], "text": "1,316,100", "html_text": "1,316,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 238.4, 316.56, 254.92 ], "text": "1,403,200", "html_text": "1,403,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 238.4, 413.44, 254.92 ], "text": "1,681,500", "html_text": "1,681,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 238.4, 510.32, 254.92 ], "text": "1,565,200", "html_text": "1,565,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 238.4, 607.2, 254.92 ], "text": "1,603,900", "html_text": "1,603,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.92, 221.88, 607.2, 238.4 ], "cells": [ { "location": [ 25.92, 221.88, 122.8, 238.4 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 221.88, 219.68, 238.4 ], "text": "3,654,834", "html_text": "3,654,834", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 221.88, 316.56, 238.4 ], "text": "3,567,609", "html_text": "3,567,609", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 221.88, 413.44, 238.4 ], "text": "9,701,000", "html_text": "9,701,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 221.88, 510.32, 238.4 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 221.88, 607.2, 238.4 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.92, 205.36, 607.2, 221.88 ], "cells": [ { "location": [ 25.92, 205.36, 122.8, 221.88 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 205.36, 219.68, 221.88 ], "text": "295,255", "html_text": "295,255", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 205.36, 316.56, 221.88 ], "text": "359,601", "html_text": "359,601", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 205.36, 413.44, 221.88 ], "text": "674,300", "html_text": "674,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 205.36, 510.32, 221.88 ], "text": "380,000", "html_text": "380,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 205.36, 607.2, 221.88 ], "text": "380,000", "html_text": "380,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.92, 188.84, 607.2, 205.36 ], "cells": [ { "location": [ 25.92, 188.84, 122.8, 205.36 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 188.84, 219.68, 205.36 ], "text": "41,527", "html_text": "41,527", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 188.84, 316.56, 205.36 ], "text": "236,128", "html_text": "236,128", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 188.84, 413.44, 205.36 ], "text": "2,300", "html_text": "2,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 188.84, 510.32, 205.36 ], "text": "2,300", "html_text": "2,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 188.84, 607.2, 205.36 ], "text": "2,300", "html_text": "2,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.92, 172.32, 607.2, 188.84 ], "cells": [ { "location": [ 25.92, 172.32, 122.8, 188.84 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 172.32, 219.68, 188.84 ], "text": "5,307,716", "html_text": "5,307,716", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 172.32, 316.56, 188.84 ], "text": "5,566,538", "html_text": "5,566,538", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 172.32, 413.44, 188.84 ], "text": "12,059,100", "html_text": "12,059,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 172.32, 510.32, 188.84 ], "text": "4,947,500", "html_text": "4,947,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 172.32, 607.2, 188.84 ], "text": "4,986,200", "html_text": "4,986,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 36, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 163, "type": "TEXT", "location": { "l": 25.2, "t": 160.56, "r": 605.04, "b": 133.2 }, "text": "The Division of Conservation provides assistance to Kentucky's 121 conservation districts in the development and implementation of sound conservation programs to protect, enhance, and develop the Commonwealth's natural resources.", "reading_order": 1 }, { "page": 163, "type": "TEXT", "location": { "l": 25.44, "t": 126, "r": 602.16, "b": 63.84 }, "text": "The Division administers the Kentucky Soil Erosion and Water Quality Cost Share Program and the Kentucky Soil Stewardship Program to help agricultural operations protect and preserve Kentucky's soil and water resources. The Division provides administrative services to the State Soil and Water Conservation Commission. The Division and the conservation districts provide educational opportunities to promote conservation of Kentucky's natural resources. These programs mitigate soil erosion, and other environmental problems associated with agricultural, woodland and construction operations which impact water quality.", "reading_order": 2 }, { "page": 163, "type": "TEXT", "location": { "l": 309.6, "t": 18.72, "r": 324.96, "b": 8.88 }, "text": "150", "reading_order": 3 } ] }, { "page": 164, "items": [ { "page": 164, "type": "TABLE", "location": { "l": 27.12, "t": 766.8, "r": 608.16, "b": 222 }, "text": "
Energy and Environment
Natural Resources
Oil and Gas
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation2,825,3002,329,6002,408,7002,910,1002,978,500
State Salary and Compensation
Allocation32,000
Other150,000550,000227,300
Total General Fund2,975,3002,879,6002,668,0002,910,1002,978,500
Restricted Funds
Balance Forward946,8871,242,347980,600442,800257,200
Current Receipts388,546159,606171,000171,000171,000
Non-Revenue Receipts(31,626)(14,324)44,700(74,000)(141,600)
Total Restricted Funds1,303,8081,387,6291,196,300539,800286,600
Federal Fund
Balance Forward(262,549)(119,693)(167,800)
Current Receipts6,800,6321,876,5676,832,2006,571,3006,618,100
Non-Revenue Receipts(52,174)(69,476)(128,500)(109,800)(109,800)
Total Federal Fund6,485,9091,687,3986,535,9006,461,5006,508,300
TOTAL SOURCE OF FUNDS10,765,0175,954,62710,400,2009,911,4009,773,400
EXPENDITURES BY CLASS
Personnel Costs3,272,0223,356,7564,129,0004,578,6004,692,200
Operating Expenses702,968614,927443,400444,400445,700
Grants Loans Benefits391,120534,4331,050,0001,050,0001,050,000
Capital Outlay86,747365,194310,000284,600284,600
Construction5,189,505270,4674,025,0003,296,6003,292,600
TOTAL EXPENDITURES9,642,3625,141,7769,957,4009,654,2009,765,100
EXPENDITURES BY FUND SOURCE
General Fund2,975,3002,879,6002,668,0002,910,1002,978,500
Restricted Funds61,460407,032753,500282,600278,300
Federal Fund6,605,6021,855,1446,535,9006,461,5006,508,300
TOTAL EXPENDITURES9,642,3625,141,7769,957,4009,654,2009,765,100
", "rows": [ { "row_index": 0, "location": [ 27.12, 750.7765, 608.16, 766.8 ], "cells": [ { "location": [ 27.12, 750.7765, 123.96, 766.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 750.7765, 608.16, 766.8 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.12, 734.7529, 608.16, 750.7765 ], "cells": [ { "location": [ 27.12, 734.7529, 123.96, 750.7765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 734.7529, 608.16, 750.7765 ], "text": "Natural Resources", "html_text": "Natural Resources", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.12, 718.7294, 608.16, 734.7529 ], "cells": [ { "location": [ 27.12, 718.7294, 123.96, 734.7529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 718.7294, 608.16, 734.7529 ], "text": "Oil and Gas", "html_text": "Oil and Gas", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.12, 702.7059, 608.16, 718.7294 ], "cells": [ { "location": [ 27.12, 702.7059, 123.96, 718.7294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 702.7059, 220.8, 718.7294 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 702.7059, 317.64, 718.7294 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 702.7059, 414.48, 718.7294 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 702.7059, 511.32, 718.7294 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 702.7059, 608.16, 718.7294 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.12, 686.6824, 608.16, 702.7059 ], "cells": [ { "location": [ 27.12, 686.6824, 123.96, 702.7059 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 686.6824, 220.8, 702.7059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 686.6824, 317.64, 702.7059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 686.6824, 414.48, 702.7059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 686.6824, 511.32, 702.7059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 686.6824, 608.16, 702.7059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.12, 670.6588, 608.16, 686.6824 ], "cells": [ { "location": [ 27.12, 670.6588, 123.96, 686.6824 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 670.6588, 220.8, 686.6824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 670.6588, 317.64, 686.6824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 670.6588, 414.48, 686.6824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 670.6588, 511.32, 686.6824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 670.6588, 608.16, 686.6824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.12, 654.6353, 608.16, 670.6588 ], "cells": [ { "location": [ 27.12, 654.6353, 123.96, 670.6588 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 654.6353, 220.8, 670.6588 ], "text": "2,825,300", "html_text": "2,825,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 654.6353, 317.64, 670.6588 ], "text": "2,329,600", "html_text": "2,329,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 654.6353, 414.48, 670.6588 ], "text": "2,408,700", "html_text": "2,408,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 654.6353, 511.32, 670.6588 ], "text": "2,910,100", "html_text": "2,910,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 654.6353, 608.16, 670.6588 ], "text": "2,978,500", "html_text": "2,978,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.12, 638.6118, 608.16, 654.6353 ], "cells": [ { "location": [ 27.12, 638.6118, 123.96, 654.6353 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 638.6118, 220.8, 654.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 638.6118, 317.64, 654.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 638.6118, 414.48, 654.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 638.6118, 511.32, 654.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 638.6118, 608.16, 654.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.12, 622.5882, 608.16, 638.6118 ], "cells": [ { "location": [ 27.12, 622.5882, 123.96, 638.6118 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 622.5882, 220.8, 638.6118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 622.5882, 317.64, 638.6118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 622.5882, 414.48, 638.6118 ], "text": "32,000", "html_text": "32,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 622.5882, 511.32, 638.6118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 622.5882, 608.16, 638.6118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.12, 606.5647, 608.16, 622.5882 ], "cells": [ { "location": [ 27.12, 606.5647, 123.96, 622.5882 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 606.5647, 220.8, 622.5882 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 606.5647, 317.64, 622.5882 ], "text": "550,000", "html_text": "550,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 606.5647, 414.48, 622.5882 ], "text": "227,300", "html_text": "227,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 606.5647, 511.32, 622.5882 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 606.5647, 608.16, 622.5882 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.12, 590.5412, 608.16, 606.5647 ], "cells": [ { "location": [ 27.12, 590.5412, 123.96, 606.5647 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 590.5412, 220.8, 606.5647 ], "text": "2,975,300", "html_text": "2,975,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 590.5412, 317.64, 606.5647 ], "text": "2,879,600", "html_text": "2,879,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 590.5412, 414.48, 606.5647 ], "text": "2,668,000", "html_text": "2,668,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 590.5412, 511.32, 606.5647 ], "text": "2,910,100", "html_text": "2,910,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 590.5412, 608.16, 606.5647 ], "text": "2,978,500", "html_text": "2,978,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.12, 574.5176, 608.16, 590.5412 ], "cells": [ { "location": [ 27.12, 574.5176, 123.96, 590.5412 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 574.5176, 220.8, 590.5412 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 574.5176, 317.64, 590.5412 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 574.5176, 414.48, 590.5412 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 574.5176, 511.32, 590.5412 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 574.5176, 608.16, 590.5412 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.12, 558.4941, 608.16, 574.5176 ], "cells": [ { "location": [ 27.12, 558.4941, 123.96, 574.5176 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 558.4941, 220.8, 574.5176 ], "text": "946,887", "html_text": "946,887", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 558.4941, 317.64, 574.5176 ], "text": "1,242,347", "html_text": "1,242,347", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 558.4941, 414.48, 574.5176 ], "text": "980,600", "html_text": "980,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 558.4941, 511.32, 574.5176 ], "text": "442,800", "html_text": "442,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 558.4941, 608.16, 574.5176 ], "text": "257,200", "html_text": "257,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.12, 542.4706, 608.16, 558.4941 ], "cells": [ { "location": [ 27.12, 542.4706, 123.96, 558.4941 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 542.4706, 220.8, 558.4941 ], "text": "388,546", "html_text": "388,546", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 542.4706, 317.64, 558.4941 ], "text": "159,606", "html_text": "159,606", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 542.4706, 414.48, 558.4941 ], "text": "171,000", "html_text": "171,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 542.4706, 511.32, 558.4941 ], "text": "171,000", "html_text": "171,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 542.4706, 608.16, 558.4941 ], "text": "171,000", "html_text": "171,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.12, 526.4471, 608.16, 542.4706 ], "cells": [ { "location": [ 27.12, 526.4471, 123.96, 542.4706 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 526.4471, 220.8, 542.4706 ], "text": "(31,626)", "html_text": "(31,626)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 526.4471, 317.64, 542.4706 ], "text": "(14,324)", "html_text": "(14,324)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 526.4471, 414.48, 542.4706 ], "text": "44,700", "html_text": "44,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 526.4471, 511.32, 542.4706 ], "text": "(74,000)", "html_text": "(74,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 526.4471, 608.16, 542.4706 ], "text": "(141,600)", "html_text": "(141,600)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.12, 510.4235, 608.16, 526.4471 ], "cells": [ { "location": [ 27.12, 510.4235, 123.96, 526.4471 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 510.4235, 220.8, 526.4471 ], "text": "1,303,808", "html_text": "1,303,808", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 510.4235, 317.64, 526.4471 ], "text": "1,387,629", "html_text": "1,387,629", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 510.4235, 414.48, 526.4471 ], "text": "1,196,300", "html_text": "1,196,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 510.4235, 511.32, 526.4471 ], "text": "539,800", "html_text": "539,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 510.4235, 608.16, 526.4471 ], "text": "286,600", "html_text": "286,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.12, 494.4, 608.16, 510.4235 ], "cells": [ { "location": [ 27.12, 494.4, 123.96, 510.4235 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 494.4, 220.8, 510.4235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 494.4, 317.64, 510.4235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 494.4, 414.48, 510.4235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 494.4, 511.32, 510.4235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 494.4, 608.16, 510.4235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.12, 478.3765, 608.16, 494.4 ], "cells": [ { "location": [ 27.12, 478.3765, 123.96, 494.4 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 478.3765, 220.8, 494.4 ], "text": "(262,549)", "html_text": "(262,549)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 478.3765, 317.64, 494.4 ], "text": "(119,693)", "html_text": "(119,693)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 478.3765, 414.48, 494.4 ], "text": "(167,800)", "html_text": "(167,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 478.3765, 511.32, 494.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 478.3765, 608.16, 494.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.12, 462.3529, 608.16, 478.3765 ], "cells": [ { "location": [ 27.12, 462.3529, 123.96, 478.3765 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 462.3529, 220.8, 478.3765 ], "text": "6,800,632", "html_text": "6,800,632", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 462.3529, 317.64, 478.3765 ], "text": "1,876,567", "html_text": "1,876,567", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 462.3529, 414.48, 478.3765 ], "text": "6,832,200", "html_text": "6,832,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 462.3529, 511.32, 478.3765 ], "text": "6,571,300", "html_text": "6,571,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 462.3529, 608.16, 478.3765 ], "text": "6,618,100", "html_text": "6,618,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.12, 446.3294, 608.16, 462.3529 ], "cells": [ { "location": [ 27.12, 446.3294, 123.96, 462.3529 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 446.3294, 220.8, 462.3529 ], "text": "(52,174)", "html_text": "(52,174)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 446.3294, 317.64, 462.3529 ], "text": "(69,476)", "html_text": "(69,476)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 446.3294, 414.48, 462.3529 ], "text": "(128,500)", "html_text": "(128,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 446.3294, 511.32, 462.3529 ], "text": "(109,800)", "html_text": "(109,800)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 446.3294, 608.16, 462.3529 ], "text": "(109,800)", "html_text": "(109,800)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.12, 430.3059, 608.16, 446.3294 ], "cells": [ { "location": [ 27.12, 430.3059, 123.96, 446.3294 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 430.3059, 220.8, 446.3294 ], "text": "6,485,909", "html_text": "6,485,909", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 430.3059, 317.64, 446.3294 ], "text": "1,687,398", "html_text": "1,687,398", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 430.3059, 414.48, 446.3294 ], "text": "6,535,900", "html_text": "6,535,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 430.3059, 511.32, 446.3294 ], "text": "6,461,500", "html_text": "6,461,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 430.3059, 608.16, 446.3294 ], "text": "6,508,300", "html_text": "6,508,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.12, 414.2824, 608.16, 430.3059 ], "cells": [ { "location": [ 27.12, 414.2824, 123.96, 430.3059 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 414.2824, 220.8, 430.3059 ], "text": "10,765,017", "html_text": "10,765,017", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 414.2824, 317.64, 430.3059 ], "text": "5,954,627", "html_text": "5,954,627", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 414.2824, 414.48, 430.3059 ], "text": "10,400,200", "html_text": "10,400,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 414.2824, 511.32, 430.3059 ], "text": "9,911,400", "html_text": "9,911,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 414.2824, 608.16, 430.3059 ], "text": "9,773,400", "html_text": "9,773,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.12, 398.2588, 608.16, 414.2824 ], "cells": [ { "location": [ 27.12, 398.2588, 123.96, 414.2824 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 398.2588, 220.8, 414.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 398.2588, 317.64, 414.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 398.2588, 414.48, 414.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 398.2588, 511.32, 414.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 398.2588, 608.16, 414.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.12, 382.2353, 608.16, 398.2588 ], "cells": [ { "location": [ 27.12, 382.2353, 123.96, 398.2588 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 382.2353, 220.8, 398.2588 ], "text": "3,272,022", "html_text": "3,272,022", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 382.2353, 317.64, 398.2588 ], "text": "3,356,756", "html_text": "3,356,756", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 382.2353, 414.48, 398.2588 ], "text": "4,129,000", "html_text": "4,129,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 382.2353, 511.32, 398.2588 ], "text": "4,578,600", "html_text": "4,578,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 382.2353, 608.16, 398.2588 ], "text": "4,692,200", "html_text": "4,692,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.12, 366.2118, 608.16, 382.2353 ], "cells": [ { "location": [ 27.12, 366.2118, 123.96, 382.2353 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 366.2118, 220.8, 382.2353 ], "text": "702,968", "html_text": "702,968", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 366.2118, 317.64, 382.2353 ], "text": "614,927", "html_text": "614,927", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 366.2118, 414.48, 382.2353 ], "text": "443,400", "html_text": "443,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 366.2118, 511.32, 382.2353 ], "text": "444,400", "html_text": "444,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 366.2118, 608.16, 382.2353 ], "text": "445,700", "html_text": "445,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.12, 350.1882, 608.16, 366.2118 ], "cells": [ { "location": [ 27.12, 350.1882, 123.96, 366.2118 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 350.1882, 220.8, 366.2118 ], "text": "391,120", "html_text": "391,120", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 350.1882, 317.64, 366.2118 ], "text": "534,433", "html_text": "534,433", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 350.1882, 414.48, 366.2118 ], "text": "1,050,000", "html_text": "1,050,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 350.1882, 511.32, 366.2118 ], "text": "1,050,000", "html_text": "1,050,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 350.1882, 608.16, 366.2118 ], "text": "1,050,000", "html_text": "1,050,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.12, 334.1647, 608.16, 350.1882 ], "cells": [ { "location": [ 27.12, 334.1647, 123.96, 350.1882 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 334.1647, 220.8, 350.1882 ], "text": "86,747", "html_text": "86,747", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 334.1647, 317.64, 350.1882 ], "text": "365,194", "html_text": "365,194", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 334.1647, 414.48, 350.1882 ], "text": "310,000", "html_text": "310,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 334.1647, 511.32, 350.1882 ], "text": "284,600", "html_text": "284,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 334.1647, 608.16, 350.1882 ], "text": "284,600", "html_text": "284,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.12, 318.1412, 608.16, 334.1647 ], "cells": [ { "location": [ 27.12, 318.1412, 123.96, 334.1647 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 318.1412, 220.8, 334.1647 ], "text": "5,189,505", "html_text": "5,189,505", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 318.1412, 317.64, 334.1647 ], "text": "270,467", "html_text": "270,467", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 318.1412, 414.48, 334.1647 ], "text": "4,025,000", "html_text": "4,025,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 318.1412, 511.32, 334.1647 ], "text": "3,296,600", "html_text": "3,296,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 318.1412, 608.16, 334.1647 ], "text": "3,292,600", "html_text": "3,292,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.12, 302.1176, 608.16, 318.1412 ], "cells": [ { "location": [ 27.12, 302.1176, 123.96, 318.1412 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 302.1176, 220.8, 318.1412 ], "text": "9,642,362", "html_text": "9,642,362", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 302.1176, 317.64, 318.1412 ], "text": "5,141,776", "html_text": "5,141,776", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 302.1176, 414.48, 318.1412 ], "text": "9,957,400", "html_text": "9,957,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 302.1176, 511.32, 318.1412 ], "text": "9,654,200", "html_text": "9,654,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 302.1176, 608.16, 318.1412 ], "text": "9,765,100", "html_text": "9,765,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.12, 286.0941, 608.16, 302.1176 ], "cells": [ { "location": [ 27.12, 286.0941, 123.96, 302.1176 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 286.0941, 220.8, 302.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 286.0941, 317.64, 302.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 286.0941, 414.48, 302.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 286.0941, 511.32, 302.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 286.0941, 608.16, 302.1176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.12, 270.0706, 608.16, 286.0941 ], "cells": [ { "location": [ 27.12, 270.0706, 123.96, 286.0941 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 270.0706, 220.8, 286.0941 ], "text": "2,975,300", "html_text": "2,975,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 270.0706, 317.64, 286.0941 ], "text": "2,879,600", "html_text": "2,879,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 270.0706, 414.48, 286.0941 ], "text": "2,668,000", "html_text": "2,668,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 270.0706, 511.32, 286.0941 ], "text": "2,910,100", "html_text": "2,910,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 270.0706, 608.16, 286.0941 ], "text": "2,978,500", "html_text": "2,978,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.12, 254.0471, 608.16, 270.0706 ], "cells": [ { "location": [ 27.12, 254.0471, 123.96, 270.0706 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 254.0471, 220.8, 270.0706 ], "text": "61,460", "html_text": "61,460", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 254.0471, 317.64, 270.0706 ], "text": "407,032", "html_text": "407,032", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 254.0471, 414.48, 270.0706 ], "text": "753,500", "html_text": "753,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 254.0471, 511.32, 270.0706 ], "text": "282,600", "html_text": "282,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 254.0471, 608.16, 270.0706 ], "text": "278,300", "html_text": "278,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.12, 238.0235, 608.16, 254.0471 ], "cells": [ { "location": [ 27.12, 238.0235, 123.96, 254.0471 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 238.0235, 220.8, 254.0471 ], "text": "6,605,602", "html_text": "6,605,602", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 238.0235, 317.64, 254.0471 ], "text": "1,855,144", "html_text": "1,855,144", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 238.0235, 414.48, 254.0471 ], "text": "6,535,900", "html_text": "6,535,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 238.0235, 511.32, 254.0471 ], "text": "6,461,500", "html_text": "6,461,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 238.0235, 608.16, 254.0471 ], "text": "6,508,300", "html_text": "6,508,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.12, 222, 608.16, 238.0235 ], "cells": [ { "location": [ 27.12, 222, 123.96, 238.0235 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 222, 220.8, 238.0235 ], "text": "9,642,362", "html_text": "9,642,362", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 222, 317.64, 238.0235 ], "text": "5,141,776", "html_text": "5,141,776", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 222, 414.48, 238.0235 ], "text": "9,957,400", "html_text": "9,957,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 222, 511.32, 238.0235 ], "text": "9,654,200", "html_text": "9,654,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 222, 608.16, 238.0235 ], "text": "9,765,100", "html_text": "9,765,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 164, "type": "TEXT", "location": { "l": 24.48, "t": 210.24, "r": 606.96, "b": 134.4 }, "text": "The Division of Oil and Gas, pursuant to KRS Chapter 353 and 805 KAR Chapter 1, is responsible for the conservation of oil and gas resources of the Commonwealth and for the protection of correlative rights of mineral owners. The Division's mission is to prevent waste and unnecessary loss, to encourage the maximum recovery of oil and gas, to promote safety, and to prevent contamination of underground water resources. The Division is also charged with the collection of geological data obtained from the drilling of oil and gas wells for deposit in the Kentucky Geological Survey whose records are for public use. The Division is also responsible for the plugging of abandoned wells.", "reading_order": 1 }, { "page": 164, "type": "TEXT", "location": { "l": 309.12, "t": 18.96, "r": 324.48, "b": 8.88 }, "text": "151", "reading_order": 2 } ] }, { "page": 165, "items": [ { "page": 165, "type": "TABLE", "location": { "l": 27.12, "t": 768.48, "r": 608.16, "b": 211.92 }, "text": "
Energy and Environment
Natural Resources
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation2,572,8002,514,5002,631,2002,189,6002,251,900
State Salary and Compensation Allocation16,600
Budget Reduction-General Fund(226,700)
Reorganization Adjustment(216,800)
Other(399,600)
Total General Fund2,173,2002,531,1002,187,7002,189,6002,251,900
Restricted Funds
Balance Forward670,763885,802986,400733,600399,100
Current Receipts628,575575,375573,300573,300573,300
Non-Revenue Receipts(329,005)(338,819)(333,800)(420,200)(433,800)
Total Restricted Funds970,3331,122,3581,225,900886,700538,600
Federal Fund
Balance Forward(292,909)(336,615)(298,200)
Current Receipts3,522,8222,926,0812,852,2001,876,5001,915,700
Non-Revenue Receipts(43,595)(33,781)259,600(38,800)(38,800)
Total Federal Fund3,186,3182,555,6862,813,6001,837,7001,876,900
TOTAL SOURCE OF FUNDS6,329,8516,209,1436,227,2004,914,0004,667,400
EXPENDITURES BY CLASS
Personnel Costs5,065,2014,780,0234,782,6003,820,0003,923,400
Operating Expenses541,313551,368570,100570,000570,200
Grants Loans Benefits174,150189,625124,900124,900124,900
Capital Outlay16,00016,000
TOTAL EXPENDITURES5,780,6645,521,0165,493,6004,514,9004,634,500
EXPENDITURES BY FUND SOURCE
General Fund2,173,2002,531,1002,187,7002,189,6002,251,900
Restricted Funds84,531135,977492,300487,600505,700
Federal Fund3,522,9332,853,9392,813,6001,837,7001,876,900
TOTAL EXPENDITURES5,780,6645,521,0165,493,6004,514,9004,634,500
", "rows": [ { "row_index": 0, "location": [ 27.12, 751.6145, 608.16, 768.48 ], "cells": [ { "location": [ 27.12, 751.6145, 123.96, 768.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 751.6145, 608.16, 768.48 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.12, 734.7491, 608.16, 751.6145 ], "cells": [ { "location": [ 27.12, 734.7491, 123.96, 751.6145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 734.7491, 608.16, 751.6145 ], "text": "Natural Resources", "html_text": "Natural Resources", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.12, 717.8836, 608.16, 734.7491 ], "cells": [ { "location": [ 27.12, 717.8836, 123.96, 734.7491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 717.8836, 220.8, 734.7491 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 717.8836, 317.64, 734.7491 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 717.8836, 414.48, 734.7491 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 717.8836, 511.32, 734.7491 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 717.8836, 608.16, 734.7491 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.12, 701.0182, 608.16, 717.8836 ], "cells": [ { "location": [ 27.12, 701.0182, 123.96, 717.8836 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 701.0182, 220.8, 717.8836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 701.0182, 317.64, 717.8836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 701.0182, 414.48, 717.8836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 701.0182, 511.32, 717.8836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 701.0182, 608.16, 717.8836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.12, 684.1527, 608.16, 701.0182 ], "cells": [ { "location": [ 27.12, 684.1527, 123.96, 701.0182 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 684.1527, 220.8, 701.0182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 684.1527, 317.64, 701.0182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 684.1527, 414.48, 701.0182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 684.1527, 511.32, 701.0182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 684.1527, 608.16, 701.0182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.12, 667.2873, 608.16, 684.1527 ], "cells": [ { "location": [ 27.12, 667.2873, 123.96, 684.1527 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 667.2873, 220.8, 684.1527 ], "text": "2,572,800", "html_text": "2,572,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 667.2873, 317.64, 684.1527 ], "text": "2,514,500", "html_text": "2,514,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 667.2873, 414.48, 684.1527 ], "text": "2,631,200", "html_text": "2,631,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 667.2873, 511.32, 684.1527 ], "text": "2,189,600", "html_text": "2,189,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 667.2873, 608.16, 684.1527 ], "text": "2,251,900", "html_text": "2,251,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.12, 650.4218, 608.16, 667.2873 ], "cells": [ { "location": [ 27.12, 650.4218, 123.96, 667.2873 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 650.4218, 220.8, 667.2873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 650.4218, 317.64, 667.2873 ], "text": "16,600", "html_text": "16,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 650.4218, 414.48, 667.2873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 650.4218, 511.32, 667.2873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 650.4218, 608.16, 667.2873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.12, 633.5564, 608.16, 650.4218 ], "cells": [ { "location": [ 27.12, 633.5564, 123.96, 650.4218 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 633.5564, 220.8, 650.4218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 633.5564, 317.64, 650.4218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 633.5564, 414.48, 650.4218 ], "text": "(226,700)", "html_text": "(226,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 633.5564, 511.32, 650.4218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 633.5564, 608.16, 650.4218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.12, 616.6909, 608.16, 633.5564 ], "cells": [ { "location": [ 27.12, 616.6909, 123.96, 633.5564 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 616.6909, 220.8, 633.5564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 616.6909, 317.64, 633.5564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 616.6909, 414.48, 633.5564 ], "text": "(216,800)", "html_text": "(216,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 616.6909, 511.32, 633.5564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 616.6909, 608.16, 633.5564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.12, 599.8255, 608.16, 616.6909 ], "cells": [ { "location": [ 27.12, 599.8255, 123.96, 616.6909 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 599.8255, 220.8, 616.6909 ], "text": "(399,600)", "html_text": "(399,600)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 599.8255, 317.64, 616.6909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 599.8255, 414.48, 616.6909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 599.8255, 511.32, 616.6909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 599.8255, 608.16, 616.6909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.12, 582.96, 608.16, 599.8255 ], "cells": [ { "location": [ 27.12, 582.96, 123.96, 599.8255 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 582.96, 220.8, 599.8255 ], "text": "2,173,200", "html_text": "2,173,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 582.96, 317.64, 599.8255 ], "text": "2,531,100", "html_text": "2,531,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 582.96, 414.48, 599.8255 ], "text": "2,187,700", "html_text": "2,187,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 582.96, 511.32, 599.8255 ], "text": "2,189,600", "html_text": "2,189,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 582.96, 608.16, 599.8255 ], "text": "2,251,900", "html_text": "2,251,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.12, 566.0945, 608.16, 582.96 ], "cells": [ { "location": [ 27.12, 566.0945, 123.96, 582.96 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 566.0945, 220.8, 582.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 566.0945, 317.64, 582.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 566.0945, 414.48, 582.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 566.0945, 511.32, 582.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 566.0945, 608.16, 582.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.12, 549.2291, 608.16, 566.0945 ], "cells": [ { "location": [ 27.12, 549.2291, 123.96, 566.0945 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 549.2291, 220.8, 566.0945 ], "text": "670,763", "html_text": "670,763", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 549.2291, 317.64, 566.0945 ], "text": "885,802", "html_text": "885,802", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 549.2291, 414.48, 566.0945 ], "text": "986,400", "html_text": "986,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 549.2291, 511.32, 566.0945 ], "text": "733,600", "html_text": "733,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 549.2291, 608.16, 566.0945 ], "text": "399,100", "html_text": "399,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.12, 532.3636, 608.16, 549.2291 ], "cells": [ { "location": [ 27.12, 532.3636, 123.96, 549.2291 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 532.3636, 220.8, 549.2291 ], "text": "628,575", "html_text": "628,575", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 532.3636, 317.64, 549.2291 ], "text": "575,375", "html_text": "575,375", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 532.3636, 414.48, 549.2291 ], "text": "573,300", "html_text": "573,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 532.3636, 511.32, 549.2291 ], "text": "573,300", "html_text": "573,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 532.3636, 608.16, 549.2291 ], "text": "573,300", "html_text": "573,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.12, 515.4982, 608.16, 532.3636 ], "cells": [ { "location": [ 27.12, 515.4982, 123.96, 532.3636 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 515.4982, 220.8, 532.3636 ], "text": "(329,005)", "html_text": "(329,005)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 515.4982, 317.64, 532.3636 ], "text": "(338,819)", "html_text": "(338,819)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 515.4982, 414.48, 532.3636 ], "text": "(333,800)", "html_text": "(333,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 515.4982, 511.32, 532.3636 ], "text": "(420,200)", "html_text": "(420,200)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 515.4982, 608.16, 532.3636 ], "text": "(433,800)", "html_text": "(433,800)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.12, 498.6327, 608.16, 515.4982 ], "cells": [ { "location": [ 27.12, 498.6327, 123.96, 515.4982 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 498.6327, 220.8, 515.4982 ], "text": "970,333", "html_text": "970,333", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 498.6327, 317.64, 515.4982 ], "text": "1,122,358", "html_text": "1,122,358", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 498.6327, 414.48, 515.4982 ], "text": "1,225,900", "html_text": "1,225,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 498.6327, 511.32, 515.4982 ], "text": "886,700", "html_text": "886,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 498.6327, 608.16, 515.4982 ], "text": "538,600", "html_text": "538,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.12, 481.7673, 608.16, 498.6327 ], "cells": [ { "location": [ 27.12, 481.7673, 123.96, 498.6327 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 481.7673, 220.8, 498.6327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 481.7673, 317.64, 498.6327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 481.7673, 414.48, 498.6327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 481.7673, 511.32, 498.6327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 481.7673, 608.16, 498.6327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.12, 464.9018, 608.16, 481.7673 ], "cells": [ { "location": [ 27.12, 464.9018, 123.96, 481.7673 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 464.9018, 220.8, 481.7673 ], "text": "(292,909)", "html_text": "(292,909)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 464.9018, 317.64, 481.7673 ], "text": "(336,615)", "html_text": "(336,615)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 464.9018, 414.48, 481.7673 ], "text": "(298,200)", "html_text": "(298,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 464.9018, 511.32, 481.7673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 464.9018, 608.16, 481.7673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.12, 448.0364, 608.16, 464.9018 ], "cells": [ { "location": [ 27.12, 448.0364, 123.96, 464.9018 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 448.0364, 220.8, 464.9018 ], "text": "3,522,822", "html_text": "3,522,822", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 448.0364, 317.64, 464.9018 ], "text": "2,926,081", "html_text": "2,926,081", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 448.0364, 414.48, 464.9018 ], "text": "2,852,200", "html_text": "2,852,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 448.0364, 511.32, 464.9018 ], "text": "1,876,500", "html_text": "1,876,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 448.0364, 608.16, 464.9018 ], "text": "1,915,700", "html_text": "1,915,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.12, 431.1709, 608.16, 448.0364 ], "cells": [ { "location": [ 27.12, 431.1709, 123.96, 448.0364 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 431.1709, 220.8, 448.0364 ], "text": "(43,595)", "html_text": "(43,595)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 431.1709, 317.64, 448.0364 ], "text": "(33,781)", "html_text": "(33,781)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 431.1709, 414.48, 448.0364 ], "text": "259,600", "html_text": "259,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 431.1709, 511.32, 448.0364 ], "text": "(38,800)", "html_text": "(38,800)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 431.1709, 608.16, 448.0364 ], "text": "(38,800)", "html_text": "(38,800)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.12, 414.3055, 608.16, 431.1709 ], "cells": [ { "location": [ 27.12, 414.3055, 123.96, 431.1709 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 414.3055, 220.8, 431.1709 ], "text": "3,186,318", "html_text": "3,186,318", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 414.3055, 317.64, 431.1709 ], "text": "2,555,686", "html_text": "2,555,686", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 414.3055, 414.48, 431.1709 ], "text": "2,813,600", "html_text": "2,813,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 414.3055, 511.32, 431.1709 ], "text": "1,837,700", "html_text": "1,837,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 414.3055, 608.16, 431.1709 ], "text": "1,876,900", "html_text": "1,876,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.12, 397.44, 608.16, 414.3055 ], "cells": [ { "location": [ 27.12, 397.44, 123.96, 414.3055 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 397.44, 220.8, 414.3055 ], "text": "6,329,851", "html_text": "6,329,851", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 397.44, 317.64, 414.3055 ], "text": "6,209,143", "html_text": "6,209,143", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 397.44, 414.48, 414.3055 ], "text": "6,227,200", "html_text": "6,227,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 397.44, 511.32, 414.3055 ], "text": "4,914,000", "html_text": "4,914,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 397.44, 608.16, 414.3055 ], "text": "4,667,400", "html_text": "4,667,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.12, 380.5745, 608.16, 397.44 ], "cells": [ { "location": [ 27.12, 380.5745, 123.96, 397.44 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 380.5745, 220.8, 397.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 380.5745, 317.64, 397.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 380.5745, 414.48, 397.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 380.5745, 511.32, 397.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 380.5745, 608.16, 397.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.12, 363.7091, 608.16, 380.5745 ], "cells": [ { "location": [ 27.12, 363.7091, 123.96, 380.5745 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 363.7091, 220.8, 380.5745 ], "text": "5,065,201", "html_text": "5,065,201", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 363.7091, 317.64, 380.5745 ], "text": "4,780,023", "html_text": "4,780,023", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 363.7091, 414.48, 380.5745 ], "text": "4,782,600", "html_text": "4,782,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 363.7091, 511.32, 380.5745 ], "text": "3,820,000", "html_text": "3,820,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 363.7091, 608.16, 380.5745 ], "text": "3,923,400", "html_text": "3,923,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.12, 346.8436, 608.16, 363.7091 ], "cells": [ { "location": [ 27.12, 346.8436, 123.96, 363.7091 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 346.8436, 220.8, 363.7091 ], "text": "541,313", "html_text": "541,313", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 346.8436, 317.64, 363.7091 ], "text": "551,368", "html_text": "551,368", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 346.8436, 414.48, 363.7091 ], "text": "570,100", "html_text": "570,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 346.8436, 511.32, 363.7091 ], "text": "570,000", "html_text": "570,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 346.8436, 608.16, 363.7091 ], "text": "570,200", "html_text": "570,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.12, 329.9782, 608.16, 346.8436 ], "cells": [ { "location": [ 27.12, 329.9782, 123.96, 346.8436 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 329.9782, 220.8, 346.8436 ], "text": "174,150", "html_text": "174,150", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 329.9782, 317.64, 346.8436 ], "text": "189,625", "html_text": "189,625", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 329.9782, 414.48, 346.8436 ], "text": "124,900", "html_text": "124,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 329.9782, 511.32, 346.8436 ], "text": "124,900", "html_text": "124,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 329.9782, 608.16, 346.8436 ], "text": "124,900", "html_text": "124,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.12, 313.1127, 608.16, 329.9782 ], "cells": [ { "location": [ 27.12, 313.1127, 123.96, 329.9782 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 313.1127, 220.8, 329.9782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 313.1127, 317.64, 329.9782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 313.1127, 414.48, 329.9782 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 313.1127, 511.32, 329.9782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 313.1127, 608.16, 329.9782 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.12, 296.2473, 608.16, 313.1127 ], "cells": [ { "location": [ 27.12, 296.2473, 123.96, 313.1127 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 296.2473, 220.8, 313.1127 ], "text": "5,780,664", "html_text": "5,780,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 296.2473, 317.64, 313.1127 ], "text": "5,521,016", "html_text": "5,521,016", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 296.2473, 414.48, 313.1127 ], "text": "5,493,600", "html_text": "5,493,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 296.2473, 511.32, 313.1127 ], "text": "4,514,900", "html_text": "4,514,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 296.2473, 608.16, 313.1127 ], "text": "4,634,500", "html_text": "4,634,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.12, 279.3818, 608.16, 296.2473 ], "cells": [ { "location": [ 27.12, 279.3818, 123.96, 296.2473 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 279.3818, 220.8, 296.2473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 279.3818, 317.64, 296.2473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 279.3818, 414.48, 296.2473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 279.3818, 511.32, 296.2473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 279.3818, 608.16, 296.2473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.12, 262.5164, 608.16, 279.3818 ], "cells": [ { "location": [ 27.12, 262.5164, 123.96, 279.3818 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 262.5164, 220.8, 279.3818 ], "text": "2,173,200", "html_text": "2,173,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 262.5164, 317.64, 279.3818 ], "text": "2,531,100", "html_text": "2,531,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 262.5164, 414.48, 279.3818 ], "text": "2,187,700", "html_text": "2,187,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 262.5164, 511.32, 279.3818 ], "text": "2,189,600", "html_text": "2,189,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 262.5164, 608.16, 279.3818 ], "text": "2,251,900", "html_text": "2,251,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.12, 245.6509, 608.16, 262.5164 ], "cells": [ { "location": [ 27.12, 245.6509, 123.96, 262.5164 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 245.6509, 220.8, 262.5164 ], "text": "84,531", "html_text": "84,531", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 245.6509, 317.64, 262.5164 ], "text": "135,977", "html_text": "135,977", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 245.6509, 414.48, 262.5164 ], "text": "492,300", "html_text": "492,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 245.6509, 511.32, 262.5164 ], "text": "487,600", "html_text": "487,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 245.6509, 608.16, 262.5164 ], "text": "505,700", "html_text": "505,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.12, 228.7855, 608.16, 245.6509 ], "cells": [ { "location": [ 27.12, 228.7855, 123.96, 245.6509 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 228.7855, 220.8, 245.6509 ], "text": "3,522,933", "html_text": "3,522,933", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 228.7855, 317.64, 245.6509 ], "text": "2,853,939", "html_text": "2,853,939", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 228.7855, 414.48, 245.6509 ], "text": "2,813,600", "html_text": "2,813,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 228.7855, 511.32, 245.6509 ], "text": "1,837,700", "html_text": "1,837,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 228.7855, 608.16, 245.6509 ], "text": "1,876,900", "html_text": "1,876,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.12, 211.92, 608.16, 228.7855 ], "cells": [ { "location": [ 27.12, 211.92, 123.96, 228.7855 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 211.92, 220.8, 228.7855 ], "text": "5,780,664", "html_text": "5,780,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 211.92, 317.64, 228.7855 ], "text": "5,521,016", "html_text": "5,521,016", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 211.92, 414.48, 228.7855 ], "text": "5,493,600", "html_text": "5,493,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.48, 211.92, 511.32, 228.7855 ], "text": "4,514,900", "html_text": "4,514,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 211.92, 608.16, 228.7855 ], "text": "4,634,500", "html_text": "4,634,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 33, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 165, "type": "TEXT", "location": { "l": 25.2, "t": 200.64, "r": 600.72, "b": 137.52 }, "text": "The Division of Mine Permits, pursuant to KRS 350 and 405 KAR Chapter 8, reviews all surface mining permit applications in accordance with Kentucky law and the federal Surface Mining Control and Reclamation Act. The Division, pursuant to KRS 350.450 and 405 KAR 7:080, administers the federal Small Operator Assistance Program and pursuant to KRS 350.610, the Lands Unsuitable for Mining program. The Division, pursuant to KRS 350.060(13) and 405 KAR 8:040, also reviews underground mining permit applications to determine the surface effects of such operations.", "reading_order": 1 }, { "page": 165, "type": "TEXT", "location": { "l": 309.84, "t": 18.72, "r": 324.96, "b": 8.88 }, "text": "152", "reading_order": 2 } ] }, { "page": 166, "items": [ { "page": 166, "type": "TABLE", "location": { "l": 26.4, "t": 766.8, "r": 606.96, "b": 253.68 }, "text": "
Energy and Environment
Natural Resources
Mine Reclamation and Enforcement
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation8,995,5009,554,4009,902,4008,620,4008,564,100
Budget Reduction-General Fund(873,500)
Other(875,000)(160,100)
Total General Fund8,995,5008,679,4008,868,8008,620,4008,564,100
Restricted Funds
Balance Forward565,737715,090919,2001,046,0001,072,300
Current Receipts43,945121,50643,60043,60043,600
Non-Revenue Receipts105,40882,54297,00097,00097,000
Total Restricted Funds715,090919,1381,059,8001,186,6001,212,900
Federal Fund
Balance Forward(33,264)(291,163)(30,500)
Current Receipts6,572,2276,877,9276,918,9005,929,0005,919,300
Non-Revenue Receipts(105,408)(82,542)(75,600)(97,000)(97,000)
Total Federal Fund6,433,5556,504,2226,812,8005,832,0005,822,300
TOTAL SOURCE OF FUNDS16,144,14516,102,76016,741,40015,639,00015,599,300
EXPENDITURES BY CLASS
Personnel Costs13,296,65912,649,07612,985,20012,126,30012,456,000
Operating Expenses1,955,7172,267,0562,179,2002,333,4002,335,100
Grants Loans Benefits84,00640,395104,000107,000107,000
Capital Outlay383,835257,545427,000
TOTAL EXPENDITURES15,720,21815,214,07215,695,40014,566,70014,898,100
EXPENDITURES BY FUND SOURCE
General Fund8,995,5008,679,4008,868,8008,620,4008,564,100
Restricted Funds13,800114,300511,700
Federal Fund6,724,7186,534,6726,812,8005,832,0005,822,300
TOTAL EXPENDITURES15,720,21815,214,07215,695,40014,566,70014,898,100
", "rows": [ { "row_index": 0, "location": [ 26.4, 750.765, 606.96, 766.8 ], "cells": [ { "location": [ 26.4, 750.765, 123.16, 766.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 750.765, 606.96, 766.8 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 734.73, 606.96, 750.765 ], "cells": [ { "location": [ 26.4, 734.73, 123.16, 750.765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 734.73, 606.96, 750.765 ], "text": "Natural Resources", "html_text": "Natural Resources", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 718.695, 606.96, 734.73 ], "cells": [ { "location": [ 26.4, 718.695, 123.16, 734.73 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 718.695, 606.96, 734.73 ], "text": "Mine Reclamation and Enforcement", "html_text": "Mine Reclamation and Enforcement", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 702.66, 606.96, 718.695 ], "cells": [ { "location": [ 26.4, 702.66, 123.16, 718.695 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 702.66, 219.92, 718.695 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 702.66, 316.68, 718.695 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 702.66, 413.44, 718.695 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 702.66, 510.2, 718.695 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 702.66, 606.96, 718.695 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 686.625, 606.96, 702.66 ], "cells": [ { "location": [ 26.4, 686.625, 123.16, 702.66 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 686.625, 219.92, 702.66 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 686.625, 316.68, 702.66 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 686.625, 413.44, 702.66 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 686.625, 510.2, 702.66 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 686.625, 606.96, 702.66 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 670.59, 606.96, 686.625 ], "cells": [ { "location": [ 26.4, 670.59, 123.16, 686.625 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 670.59, 219.92, 686.625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 670.59, 316.68, 686.625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 670.59, 413.44, 686.625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 670.59, 510.2, 686.625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 670.59, 606.96, 686.625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 654.555, 606.96, 670.59 ], "cells": [ { "location": [ 26.4, 654.555, 123.16, 670.59 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 654.555, 219.92, 670.59 ], "text": "8,995,500", "html_text": "8,995,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 654.555, 316.68, 670.59 ], "text": "9,554,400", "html_text": "9,554,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 654.555, 413.44, 670.59 ], "text": "9,902,400", "html_text": "9,902,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 654.555, 510.2, 670.59 ], "text": "8,620,400", "html_text": "8,620,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 654.555, 606.96, 670.59 ], "text": "8,564,100", "html_text": "8,564,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 638.52, 606.96, 654.555 ], "cells": [ { "location": [ 26.4, 638.52, 123.16, 654.555 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 638.52, 219.92, 654.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 638.52, 316.68, 654.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 638.52, 413.44, 654.555 ], "text": "(873,500)", "html_text": "(873,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 638.52, 510.2, 654.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 638.52, 606.96, 654.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 622.485, 606.96, 638.52 ], "cells": [ { "location": [ 26.4, 622.485, 123.16, 638.52 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 622.485, 219.92, 638.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 622.485, 316.68, 638.52 ], "text": "(875,000)", "html_text": "(875,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 622.485, 413.44, 638.52 ], "text": "(160,100)", "html_text": "(160,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 622.485, 510.2, 638.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 622.485, 606.96, 638.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 606.45, 606.96, 622.485 ], "cells": [ { "location": [ 26.4, 606.45, 123.16, 622.485 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 606.45, 219.92, 622.485 ], "text": "8,995,500", "html_text": "8,995,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 606.45, 316.68, 622.485 ], "text": "8,679,400", "html_text": "8,679,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 606.45, 413.44, 622.485 ], "text": "8,868,800", "html_text": "8,868,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 606.45, 510.2, 622.485 ], "text": "8,620,400", "html_text": "8,620,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 606.45, 606.96, 622.485 ], "text": "8,564,100", "html_text": "8,564,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 590.415, 606.96, 606.45 ], "cells": [ { "location": [ 26.4, 590.415, 123.16, 606.45 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 590.415, 219.92, 606.45 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 590.415, 316.68, 606.45 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 590.415, 413.44, 606.45 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 590.415, 510.2, 606.45 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 590.415, 606.96, 606.45 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 574.38, 606.96, 590.415 ], "cells": [ { "location": [ 26.4, 574.38, 123.16, 590.415 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 574.38, 219.92, 590.415 ], "text": "565,737", "html_text": "565,737", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 574.38, 316.68, 590.415 ], "text": "715,090", "html_text": "715,090", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 574.38, 413.44, 590.415 ], "text": "919,200", "html_text": "919,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 574.38, 510.2, 590.415 ], "text": "1,046,000", "html_text": "1,046,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 574.38, 606.96, 590.415 ], "text": "1,072,300", "html_text": "1,072,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 558.345, 606.96, 574.38 ], "cells": [ { "location": [ 26.4, 558.345, 123.16, 574.38 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 558.345, 219.92, 574.38 ], "text": "43,945", "html_text": "43,945", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 558.345, 316.68, 574.38 ], "text": "121,506", "html_text": "121,506", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 558.345, 413.44, 574.38 ], "text": "43,600", "html_text": "43,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 558.345, 510.2, 574.38 ], "text": "43,600", "html_text": "43,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 558.345, 606.96, 574.38 ], "text": "43,600", "html_text": "43,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 542.31, 606.96, 558.345 ], "cells": [ { "location": [ 26.4, 542.31, 123.16, 558.345 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 542.31, 219.92, 558.345 ], "text": "105,408", "html_text": "105,408", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 542.31, 316.68, 558.345 ], "text": "82,542", "html_text": "82,542", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 542.31, 413.44, 558.345 ], "text": "97,000", "html_text": "97,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 542.31, 510.2, 558.345 ], "text": "97,000", "html_text": "97,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 542.31, 606.96, 558.345 ], "text": "97,000", "html_text": "97,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 526.275, 606.96, 542.31 ], "cells": [ { "location": [ 26.4, 526.275, 123.16, 542.31 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 526.275, 219.92, 542.31 ], "text": "715,090", "html_text": "715,090", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 526.275, 316.68, 542.31 ], "text": "919,138", "html_text": "919,138", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 526.275, 413.44, 542.31 ], "text": "1,059,800", "html_text": "1,059,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 526.275, 510.2, 542.31 ], "text": "1,186,600", "html_text": "1,186,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 526.275, 606.96, 542.31 ], "text": "1,212,900", "html_text": "1,212,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 510.24, 606.96, 526.275 ], "cells": [ { "location": [ 26.4, 510.24, 123.16, 526.275 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 510.24, 219.92, 526.275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 510.24, 316.68, 526.275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 510.24, 413.44, 526.275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 510.24, 510.2, 526.275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 510.24, 606.96, 526.275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 494.205, 606.96, 510.24 ], "cells": [ { "location": [ 26.4, 494.205, 123.16, 510.24 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 494.205, 219.92, 510.24 ], "text": "(33,264)", "html_text": "(33,264)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 494.205, 316.68, 510.24 ], "text": "(291,163)", "html_text": "(291,163)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 494.205, 413.44, 510.24 ], "text": "(30,500)", "html_text": "(30,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 494.205, 510.2, 510.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 494.205, 606.96, 510.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 478.17, 606.96, 494.205 ], "cells": [ { "location": [ 26.4, 478.17, 123.16, 494.205 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 478.17, 219.92, 494.205 ], "text": "6,572,227", "html_text": "6,572,227", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 478.17, 316.68, 494.205 ], "text": "6,877,927", "html_text": "6,877,927", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 478.17, 413.44, 494.205 ], "text": "6,918,900", "html_text": "6,918,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 478.17, 510.2, 494.205 ], "text": "5,929,000", "html_text": "5,929,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 478.17, 606.96, 494.205 ], "text": "5,919,300", "html_text": "5,919,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 462.135, 606.96, 478.17 ], "cells": [ { "location": [ 26.4, 462.135, 123.16, 478.17 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 462.135, 219.92, 478.17 ], "text": "(105,408)", "html_text": "(105,408)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 462.135, 316.68, 478.17 ], "text": "(82,542)", "html_text": "(82,542)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 462.135, 413.44, 478.17 ], "text": "(75,600)", "html_text": "(75,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 462.135, 510.2, 478.17 ], "text": "(97,000)", "html_text": "(97,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 462.135, 606.96, 478.17 ], "text": "(97,000)", "html_text": "(97,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 446.1, 606.96, 462.135 ], "cells": [ { "location": [ 26.4, 446.1, 123.16, 462.135 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 446.1, 219.92, 462.135 ], "text": "6,433,555", "html_text": "6,433,555", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 446.1, 316.68, 462.135 ], "text": "6,504,222", "html_text": "6,504,222", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 446.1, 413.44, 462.135 ], "text": "6,812,800", "html_text": "6,812,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 446.1, 510.2, 462.135 ], "text": "5,832,000", "html_text": "5,832,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 446.1, 606.96, 462.135 ], "text": "5,822,300", "html_text": "5,822,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 430.065, 606.96, 446.1 ], "cells": [ { "location": [ 26.4, 430.065, 123.16, 446.1 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 430.065, 219.92, 446.1 ], "text": "16,144,145", "html_text": "16,144,145", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 430.065, 316.68, 446.1 ], "text": "16,102,760", "html_text": "16,102,760", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 430.065, 413.44, 446.1 ], "text": "16,741,400", "html_text": "16,741,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 430.065, 510.2, 446.1 ], "text": "15,639,000", "html_text": "15,639,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 430.065, 606.96, 446.1 ], "text": "15,599,300", "html_text": "15,599,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 414.03, 606.96, 430.065 ], "cells": [ { "location": [ 26.4, 414.03, 123.16, 430.065 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 414.03, 219.92, 430.065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 414.03, 316.68, 430.065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 414.03, 413.44, 430.065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 414.03, 510.2, 430.065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 414.03, 606.96, 430.065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 397.995, 606.96, 414.03 ], "cells": [ { "location": [ 26.4, 397.995, 123.16, 414.03 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 397.995, 219.92, 414.03 ], "text": "13,296,659", "html_text": "13,296,659", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 397.995, 316.68, 414.03 ], "text": "12,649,076", "html_text": "12,649,076", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 397.995, 413.44, 414.03 ], "text": "12,985,200", "html_text": "12,985,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 397.995, 510.2, 414.03 ], "text": "12,126,300", "html_text": "12,126,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 397.995, 606.96, 414.03 ], "text": "12,456,000", "html_text": "12,456,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 381.96, 606.96, 397.995 ], "cells": [ { "location": [ 26.4, 381.96, 123.16, 397.995 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 381.96, 219.92, 397.995 ], "text": "1,955,717", "html_text": "1,955,717", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 381.96, 316.68, 397.995 ], "text": "2,267,056", "html_text": "2,267,056", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 381.96, 413.44, 397.995 ], "text": "2,179,200", "html_text": "2,179,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 381.96, 510.2, 397.995 ], "text": "2,333,400", "html_text": "2,333,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 381.96, 606.96, 397.995 ], "text": "2,335,100", "html_text": "2,335,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.4, 365.925, 606.96, 381.96 ], "cells": [ { "location": [ 26.4, 365.925, 123.16, 381.96 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 365.925, 219.92, 381.96 ], "text": "84,006", "html_text": "84,006", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 365.925, 316.68, 381.96 ], "text": "40,395", "html_text": "40,395", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 365.925, 413.44, 381.96 ], "text": "104,000", "html_text": "104,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 365.925, 510.2, 381.96 ], "text": "107,000", "html_text": "107,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 365.925, 606.96, 381.96 ], "text": "107,000", "html_text": "107,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.4, 349.89, 606.96, 365.925 ], "cells": [ { "location": [ 26.4, 349.89, 123.16, 365.925 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 349.89, 219.92, 365.925 ], "text": "383,835", "html_text": "383,835", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 349.89, 316.68, 365.925 ], "text": "257,545", "html_text": "257,545", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 349.89, 413.44, 365.925 ], "text": "427,000", "html_text": "427,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 349.89, 510.2, 365.925 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 349.89, 606.96, 365.925 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.4, 333.855, 606.96, 349.89 ], "cells": [ { "location": [ 26.4, 333.855, 123.16, 349.89 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 333.855, 219.92, 349.89 ], "text": "15,720,218", "html_text": "15,720,218", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 333.855, 316.68, 349.89 ], "text": "15,214,072", "html_text": "15,214,072", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 333.855, 413.44, 349.89 ], "text": "15,695,400", "html_text": "15,695,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 333.855, 510.2, 349.89 ], "text": "14,566,700", "html_text": "14,566,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 333.855, 606.96, 349.89 ], "text": "14,898,100", "html_text": "14,898,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.4, 317.82, 606.96, 333.855 ], "cells": [ { "location": [ 26.4, 317.82, 123.16, 333.855 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 317.82, 219.92, 333.855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 317.82, 316.68, 333.855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 317.82, 413.44, 333.855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 317.82, 510.2, 333.855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 317.82, 606.96, 333.855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.4, 301.785, 606.96, 317.82 ], "cells": [ { "location": [ 26.4, 301.785, 123.16, 317.82 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 301.785, 219.92, 317.82 ], "text": "8,995,500", "html_text": "8,995,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 301.785, 316.68, 317.82 ], "text": "8,679,400", "html_text": "8,679,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 301.785, 413.44, 317.82 ], "text": "8,868,800", "html_text": "8,868,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 301.785, 510.2, 317.82 ], "text": "8,620,400", "html_text": "8,620,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 301.785, 606.96, 317.82 ], "text": "8,564,100", "html_text": "8,564,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.4, 285.75, 606.96, 301.785 ], "cells": [ { "location": [ 26.4, 285.75, 123.16, 301.785 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 285.75, 219.92, 301.785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 285.75, 316.68, 301.785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 285.75, 413.44, 301.785 ], "text": "13,800", "html_text": "13,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 285.75, 510.2, 301.785 ], "text": "114,300", "html_text": "114,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 285.75, 606.96, 301.785 ], "text": "511,700", "html_text": "511,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.4, 269.715, 606.96, 285.75 ], "cells": [ { "location": [ 26.4, 269.715, 123.16, 285.75 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 269.715, 219.92, 285.75 ], "text": "6,724,718", "html_text": "6,724,718", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 269.715, 316.68, 285.75 ], "text": "6,534,672", "html_text": "6,534,672", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 269.715, 413.44, 285.75 ], "text": "6,812,800", "html_text": "6,812,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 269.715, 510.2, 285.75 ], "text": "5,832,000", "html_text": "5,832,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 269.715, 606.96, 285.75 ], "text": "5,822,300", "html_text": "5,822,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.4, 253.68, 606.96, 269.715 ], "cells": [ { "location": [ 26.4, 253.68, 123.16, 269.715 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 253.68, 219.92, 269.715 ], "text": "15,720,218", "html_text": "15,720,218", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 253.68, 316.68, 269.715 ], "text": "15,214,072", "html_text": "15,214,072", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 253.68, 413.44, 269.715 ], "text": "15,695,400", "html_text": "15,695,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 253.68, 510.2, 269.715 ], "text": "14,566,700", "html_text": "14,566,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 253.68, 606.96, 269.715 ], "text": "14,898,100", "html_text": "14,898,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 166, "type": "TEXT", "location": { "l": 25.2, "t": 241.44, "r": 598.32, "b": 154.56 }, "text": "The Division of Mine Reclamation and Enforcement, pursuant to KRS 350, develops policies and procedures for reclamation and enforcement programs related to coal and non-coal minerals. The Division reviews permit applications for non-coal mineral operations pursuant to KRS 350.028 and 405 KAR 5:032. The Division conducts inspection programs to carry out these policies and procedures in accordance with applicable federal and state statutes. Pursuant to KRS 351 and 805 KAR Chapter 4, the Division is charged with ensuring the safety and regulation of all blasting operations within the Commonwealth, which includes the use, storage or transportation of explosives. The Division investigates citizens' complaints relating to surface mining and blasting activities.", "reading_order": 1 }, { "page": 166, "type": "TEXT", "location": { "l": 309.84, "t": 18.72, "r": 324.96, "b": 8.64 }, "text": "153", "reading_order": 2 } ] }, { "page": 167, "items": [ { "page": 167, "type": "TABLE", "location": { "l": 25.92, "t": 767.52, "r": 607.2, "b": 318.24 }, "text": "
Energy and Environment
Natural Resources
Abandoned Mine Lands
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward3,779,6783,215,1902,779,3001,582,000811,600
Current Receipts604,467784,592759,200759,200759,200
Non-Revenue Receipts130,225310,97217,418,70017,794,20019,016,400
Total Restricted Funds4,514,3704,310,75320,957,20020,135,40020,587,200
Federal Fund
Balance Forward(369,875)50,056,42129,321,90054,288,70079,617,400
Current Receipts40,846,08519,541,85045,809,80045,746,00047,156,500
Non-Revenue Receipts22,071,182(26,917,349)(195,500)(199,100)(199,100)
Total Federal Fund62,547,39242,680,92374,936,20099,835,600126,574,800
TOTAL SOURCE OF FUNDS67,061,76146,991,67695,893,400119,971,000147,162,000
EXPENDITURES BY CLASS
Personnel Costs10,779,81310,826,19612,195,60011,823,10012,098,500
Operating Expenses1,516,6491,463,4791,695,3001,754,8001,755,600
Grants Loans Benefits30,24831,52050,00050,00050,000
Capital Outlay512,8821,066,128897,100649,900649,900
Construction950,5581,503,05525,184,70025,264,20025,411,700
TOTAL EXPENDITURES13,790,15014,890,37740,022,70039,542,00039,965,700
EXPENDITURES BY FUND SOURCE
Restricted Funds1,299,1801,531,40319,375,20019,323,80019,477,200
Federal Fund12,490,97013,358,97320,647,50020,218,20020,488,500
TOTAL EXPENDITURES13,790,15014,890,37640,022,70039,542,00039,965,700
", "rows": [ { "row_index": 0, "location": [ 25.92, 750.88, 607.2, 767.52 ], "cells": [ { "location": [ 25.92, 750.88, 122.8, 767.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 750.88, 607.2, 767.52 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.92, 734.24, 607.2, 750.88 ], "cells": [ { "location": [ 25.92, 734.24, 122.8, 750.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 734.24, 607.2, 750.88 ], "text": "Natural Resources", "html_text": "Natural Resources", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.92, 717.6, 607.2, 734.24 ], "cells": [ { "location": [ 25.92, 717.6, 122.8, 734.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 717.6, 607.2, 734.24 ], "text": "Abandoned Mine Lands", "html_text": "Abandoned Mine Lands", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.92, 700.96, 607.2, 717.6 ], "cells": [ { "location": [ 25.92, 700.96, 122.8, 717.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 700.96, 219.68, 717.6 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 700.96, 316.56, 717.6 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 700.96, 413.44, 717.6 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 700.96, 510.32, 717.6 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 700.96, 607.2, 717.6 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.92, 684.32, 607.2, 700.96 ], "cells": [ { "location": [ 25.92, 684.32, 122.8, 700.96 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 684.32, 219.68, 700.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 684.32, 316.56, 700.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 684.32, 413.44, 700.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 684.32, 510.32, 700.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 684.32, 607.2, 700.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.92, 667.68, 607.2, 684.32 ], "cells": [ { "location": [ 25.92, 667.68, 122.8, 684.32 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 667.68, 219.68, 684.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 667.68, 316.56, 684.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 667.68, 413.44, 684.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 667.68, 510.32, 684.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 667.68, 607.2, 684.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.92, 651.04, 607.2, 667.68 ], "cells": [ { "location": [ 25.92, 651.04, 122.8, 667.68 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 651.04, 219.68, 667.68 ], "text": "3,779,678", "html_text": "3,779,678", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 651.04, 316.56, 667.68 ], "text": "3,215,190", "html_text": "3,215,190", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 651.04, 413.44, 667.68 ], "text": "2,779,300", "html_text": "2,779,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 651.04, 510.32, 667.68 ], "text": "1,582,000", "html_text": "1,582,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 651.04, 607.2, 667.68 ], "text": "811,600", "html_text": "811,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.92, 634.4, 607.2, 651.04 ], "cells": [ { "location": [ 25.92, 634.4, 122.8, 651.04 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 634.4, 219.68, 651.04 ], "text": "604,467", "html_text": "604,467", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 634.4, 316.56, 651.04 ], "text": "784,592", "html_text": "784,592", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 634.4, 413.44, 651.04 ], "text": "759,200", "html_text": "759,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 634.4, 510.32, 651.04 ], "text": "759,200", "html_text": "759,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 634.4, 607.2, 651.04 ], "text": "759,200", "html_text": "759,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.92, 617.76, 607.2, 634.4 ], "cells": [ { "location": [ 25.92, 617.76, 122.8, 634.4 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 617.76, 219.68, 634.4 ], "text": "130,225", "html_text": "130,225", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 617.76, 316.56, 634.4 ], "text": "310,972", "html_text": "310,972", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 617.76, 413.44, 634.4 ], "text": "17,418,700", "html_text": "17,418,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 617.76, 510.32, 634.4 ], "text": "17,794,200", "html_text": "17,794,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 617.76, 607.2, 634.4 ], "text": "19,016,400", "html_text": "19,016,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.92, 601.12, 607.2, 617.76 ], "cells": [ { "location": [ 25.92, 601.12, 122.8, 617.76 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 601.12, 219.68, 617.76 ], "text": "4,514,370", "html_text": "4,514,370", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 601.12, 316.56, 617.76 ], "text": "4,310,753", "html_text": "4,310,753", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 601.12, 413.44, 617.76 ], "text": "20,957,200", "html_text": "20,957,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 601.12, 510.32, 617.76 ], "text": "20,135,400", "html_text": "20,135,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 601.12, 607.2, 617.76 ], "text": "20,587,200", "html_text": "20,587,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.92, 584.48, 607.2, 601.12 ], "cells": [ { "location": [ 25.92, 584.48, 122.8, 601.12 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 584.48, 219.68, 601.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 584.48, 316.56, 601.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 584.48, 413.44, 601.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 584.48, 510.32, 601.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 584.48, 607.2, 601.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.92, 567.84, 607.2, 584.48 ], "cells": [ { "location": [ 25.92, 567.84, 122.8, 584.48 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 567.84, 219.68, 584.48 ], "text": "(369,875)", "html_text": "(369,875)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 567.84, 316.56, 584.48 ], "text": "50,056,421", "html_text": "50,056,421", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 567.84, 413.44, 584.48 ], "text": "29,321,900", "html_text": "29,321,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 567.84, 510.32, 584.48 ], "text": "54,288,700", "html_text": "54,288,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 567.84, 607.2, 584.48 ], "text": "79,617,400", "html_text": "79,617,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.92, 551.2, 607.2, 567.84 ], "cells": [ { "location": [ 25.92, 551.2, 122.8, 567.84 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 551.2, 219.68, 567.84 ], "text": "40,846,085", "html_text": "40,846,085", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 551.2, 316.56, 567.84 ], "text": "19,541,850", "html_text": "19,541,850", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 551.2, 413.44, 567.84 ], "text": "45,809,800", "html_text": "45,809,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 551.2, 510.32, 567.84 ], "text": "45,746,000", "html_text": "45,746,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 551.2, 607.2, 567.84 ], "text": "47,156,500", "html_text": "47,156,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.92, 534.56, 607.2, 551.2 ], "cells": [ { "location": [ 25.92, 534.56, 122.8, 551.2 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 534.56, 219.68, 551.2 ], "text": "22,071,182", "html_text": "22,071,182", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 534.56, 316.56, 551.2 ], "text": "(26,917,349)", "html_text": "(26,917,349)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 534.56, 413.44, 551.2 ], "text": "(195,500)", "html_text": "(195,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 534.56, 510.32, 551.2 ], "text": "(199,100)", "html_text": "(199,100)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 534.56, 607.2, 551.2 ], "text": "(199,100)", "html_text": "(199,100)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.92, 517.92, 607.2, 534.56 ], "cells": [ { "location": [ 25.92, 517.92, 122.8, 534.56 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 517.92, 219.68, 534.56 ], "text": "62,547,392", "html_text": "62,547,392", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 517.92, 316.56, 534.56 ], "text": "42,680,923", "html_text": "42,680,923", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 517.92, 413.44, 534.56 ], "text": "74,936,200", "html_text": "74,936,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 517.92, 510.32, 534.56 ], "text": "99,835,600", "html_text": "99,835,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 517.92, 607.2, 534.56 ], "text": "126,574,800", "html_text": "126,574,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.92, 501.28, 607.2, 517.92 ], "cells": [ { "location": [ 25.92, 501.28, 122.8, 517.92 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 501.28, 219.68, 517.92 ], "text": "67,061,761", "html_text": "67,061,761", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 501.28, 316.56, 517.92 ], "text": "46,991,676", "html_text": "46,991,676", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 501.28, 413.44, 517.92 ], "text": "95,893,400", "html_text": "95,893,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 501.28, 510.32, 517.92 ], "text": "119,971,000", "html_text": "119,971,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 501.28, 607.2, 517.92 ], "text": "147,162,000", "html_text": "147,162,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.92, 484.64, 607.2, 501.28 ], "cells": [ { "location": [ 25.92, 484.64, 122.8, 501.28 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 484.64, 219.68, 501.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 484.64, 316.56, 501.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 484.64, 413.44, 501.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 484.64, 510.32, 501.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 484.64, 607.2, 501.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.92, 468, 607.2, 484.64 ], "cells": [ { "location": [ 25.92, 468, 122.8, 484.64 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 468, 219.68, 484.64 ], "text": "10,779,813", "html_text": "10,779,813", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 468, 316.56, 484.64 ], "text": "10,826,196", "html_text": "10,826,196", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 468, 413.44, 484.64 ], "text": "12,195,600", "html_text": "12,195,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 468, 510.32, 484.64 ], "text": "11,823,100", "html_text": "11,823,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 468, 607.2, 484.64 ], "text": "12,098,500", "html_text": "12,098,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.92, 451.36, 607.2, 468 ], "cells": [ { "location": [ 25.92, 451.36, 122.8, 468 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 451.36, 219.68, 468 ], "text": "1,516,649", "html_text": "1,516,649", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 451.36, 316.56, 468 ], "text": "1,463,479", "html_text": "1,463,479", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 451.36, 413.44, 468 ], "text": "1,695,300", "html_text": "1,695,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 451.36, 510.32, 468 ], "text": "1,754,800", "html_text": "1,754,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 451.36, 607.2, 468 ], "text": "1,755,600", "html_text": "1,755,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.92, 434.72, 607.2, 451.36 ], "cells": [ { "location": [ 25.92, 434.72, 122.8, 451.36 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 434.72, 219.68, 451.36 ], "text": "30,248", "html_text": "30,248", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 434.72, 316.56, 451.36 ], "text": "31,520", "html_text": "31,520", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 434.72, 413.44, 451.36 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 434.72, 510.32, 451.36 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 434.72, 607.2, 451.36 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.92, 418.08, 607.2, 434.72 ], "cells": [ { "location": [ 25.92, 418.08, 122.8, 434.72 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 418.08, 219.68, 434.72 ], "text": "512,882", "html_text": "512,882", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 418.08, 316.56, 434.72 ], "text": "1,066,128", "html_text": "1,066,128", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 418.08, 413.44, 434.72 ], "text": "897,100", "html_text": "897,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 418.08, 510.32, 434.72 ], "text": "649,900", "html_text": "649,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 418.08, 607.2, 434.72 ], "text": "649,900", "html_text": "649,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.92, 401.44, 607.2, 418.08 ], "cells": [ { "location": [ 25.92, 401.44, 122.8, 418.08 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 401.44, 219.68, 418.08 ], "text": "950,558", "html_text": "950,558", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 401.44, 316.56, 418.08 ], "text": "1,503,055", "html_text": "1,503,055", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 401.44, 413.44, 418.08 ], "text": "25,184,700", "html_text": "25,184,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 401.44, 510.32, 418.08 ], "text": "25,264,200", "html_text": "25,264,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 401.44, 607.2, 418.08 ], "text": "25,411,700", "html_text": "25,411,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.92, 384.8, 607.2, 401.44 ], "cells": [ { "location": [ 25.92, 384.8, 122.8, 401.44 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 384.8, 219.68, 401.44 ], "text": "13,790,150", "html_text": "13,790,150", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 384.8, 316.56, 401.44 ], "text": "14,890,377", "html_text": "14,890,377", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 384.8, 413.44, 401.44 ], "text": "40,022,700", "html_text": "40,022,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 384.8, 510.32, 401.44 ], "text": "39,542,000", "html_text": "39,542,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 384.8, 607.2, 401.44 ], "text": "39,965,700", "html_text": "39,965,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.92, 368.16, 607.2, 384.8 ], "cells": [ { "location": [ 25.92, 368.16, 122.8, 384.8 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 368.16, 219.68, 384.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 368.16, 316.56, 384.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 368.16, 413.44, 384.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 368.16, 510.32, 384.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 368.16, 607.2, 384.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.92, 351.52, 607.2, 368.16 ], "cells": [ { "location": [ 25.92, 351.52, 122.8, 368.16 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 351.52, 219.68, 368.16 ], "text": "1,299,180", "html_text": "1,299,180", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 351.52, 316.56, 368.16 ], "text": "1,531,403", "html_text": "1,531,403", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 351.52, 413.44, 368.16 ], "text": "19,375,200", "html_text": "19,375,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 351.52, 510.32, 368.16 ], "text": "19,323,800", "html_text": "19,323,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 351.52, 607.2, 368.16 ], "text": "19,477,200", "html_text": "19,477,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.92, 334.88, 607.2, 351.52 ], "cells": [ { "location": [ 25.92, 334.88, 122.8, 351.52 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 334.88, 219.68, 351.52 ], "text": "12,490,970", "html_text": "12,490,970", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 334.88, 316.56, 351.52 ], "text": "13,358,973", "html_text": "13,358,973", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 334.88, 413.44, 351.52 ], "text": "20,647,500", "html_text": "20,647,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 334.88, 510.32, 351.52 ], "text": "20,218,200", "html_text": "20,218,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 334.88, 607.2, 351.52 ], "text": "20,488,500", "html_text": "20,488,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.92, 318.24, 607.2, 334.88 ], "cells": [ { "location": [ 25.92, 318.24, 122.8, 334.88 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 318.24, 219.68, 334.88 ], "text": "13,790,150", "html_text": "13,790,150", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 318.24, 316.56, 334.88 ], "text": "14,890,376", "html_text": "14,890,376", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 318.24, 413.44, 334.88 ], "text": "40,022,700", "html_text": "40,022,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 318.24, 510.32, 334.88 ], "text": "39,542,000", "html_text": "39,542,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 318.24, 607.2, 334.88 ], "text": "39,965,700", "html_text": "39,965,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 27, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 167, "type": "TEXT", "location": { "l": 25.92, "t": 306.48, "r": 597.6, "b": 268.8 }, "text": "The Division of Abandoned Mine Lands administers abandoned or unreclaimed land reclamation activities on previously surface-mined land or land used in connection with surface mining under Title IV of Public Law 95-87 and/or KRS 350.550 to KRS 350.597.", "reading_order": 1 }, { "page": 167, "type": "TEXT", "location": { "l": 26.4, "t": 259.92, "r": 593.76, "b": 222.72 }, "text": "The Division administers a bond forfeiture reclamation program; bonds forfeited to the Commonwealth due to the failure to mine and reclaim a coal mine site to the standards specified by the mine permit are used by the state to reclaim the site for which the bond was posted.", "reading_order": 2 }, { "page": 167, "type": "TEXT", "location": { "l": 25.68, "t": 214.08, "r": 604.56, "b": 151.68 }, "text": "The Division administers a water supply replacement program which extends waterlines into areas where drinking water has been contaminated by past mining. The division budgets up to 30 percent of its annual funding on waterline projects each year. Federal funds for this program are provided from federal tax levies imposed under Public Law 95-87 on all coal mined since August 3, 1977. Approximately 150,000 acres of abandoned mine lands in Kentucky are eligible for reclamation. All state and partial federal project contracts are administered by this agency.", "reading_order": 3 }, { "page": 167, "type": "TEXT", "location": { "l": 309.84, "t": 18.72, "r": 324.72, "b": 8.88 }, "text": "154", "reading_order": 4 } ] }, { "page": 168, "items": [ { "page": 168, "type": "TABLE", "location": { "l": 26.16, "t": 767.04, "r": 607.44, "b": 241.92 }, "text": "
Energy and Environment
Natural Resources
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation9,977,50010,148,80010,387,9007,642,8007,996,100
State Salary and Compensation Allocation400,000
Budget Reduction-General Fund(394,400)
Other(325,000)(788,700)(609,400)
Total General Fund10,052,5009,360,1009,384,1007,642,8007,996,100
Restricted Funds
Balance Forward738,906835,213890,400698,800351,900
Current Receipts230,173209,075212,100236,800236,800
Non-Revenue Receipts17,04615,34617,000117,00017,000
Total Restricted Funds986,1251,059,6341,119,5001,052,600605,700
Federal Fund
Balance Forward11
Current Receipts357,679352,144355,000343,400350,700
Non-Revenue Receipts(17,046)(15,346)(17,000)(17,000)(17,000)
Total Federal Fund340,633336,798338,000326,400333,700
TOTAL SOURCE OF FUNDS11,379,25810,756,53110,841,6009,021,8008,935,500
EXPENDITURES BY CLASS
Personnel Costs8,790,0807,721,4337,925,4007,017,3007,215,700
Operating Expenses1,300,5191,125,7061,320,8001,475,5001,479,000
Capital Outlay453,4471,019,006896,600177,100105,000
TOTAL EXPENDITURES10,544,0459,866,14510,142,8008,669,9008,799,700
EXPENDITURES BY FUND SOURCE
General Fund10,052,5009,360,1009,384,1007,642,8007,996,100
Restricted Funds150,912169,248420,700700,700469,900
Federal Fund340,633336,798338,000326,400333,700
TOTAL EXPENDITURES10,544,0459,866,14510,142,8008,669,9008,799,700
", "rows": [ { "row_index": 0, "location": [ 26.16, 750.1006, 607.44, 767.04 ], "cells": [ { "location": [ 26.16, 750.1006, 123.04, 767.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 750.1006, 607.44, 767.04 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 733.1613, 607.44, 750.1006 ], "cells": [ { "location": [ 26.16, 733.1613, 123.04, 750.1006 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 733.1613, 607.44, 750.1006 ], "text": "Natural Resources", "html_text": "Natural Resources", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 716.2219, 607.44, 733.1613 ], "cells": [ { "location": [ 26.16, 716.2219, 123.04, 733.1613 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 716.2219, 219.92, 733.1613 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 716.2219, 316.8, 733.1613 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 716.2219, 413.68, 733.1613 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 716.2219, 510.56, 733.1613 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 716.2219, 607.44, 733.1613 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 699.2826, 607.44, 716.2219 ], "cells": [ { "location": [ 26.16, 699.2826, 123.04, 716.2219 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 699.2826, 219.92, 716.2219 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 699.2826, 316.8, 716.2219 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 699.2826, 413.68, 716.2219 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 699.2826, 510.56, 716.2219 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 699.2826, 607.44, 716.2219 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 682.3432, 607.44, 699.2826 ], "cells": [ { "location": [ 26.16, 682.3432, 123.04, 699.2826 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 682.3432, 219.92, 699.2826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 682.3432, 316.8, 699.2826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 682.3432, 413.68, 699.2826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 682.3432, 510.56, 699.2826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 682.3432, 607.44, 699.2826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 665.4039, 607.44, 682.3432 ], "cells": [ { "location": [ 26.16, 665.4039, 123.04, 682.3432 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 665.4039, 219.92, 682.3432 ], "text": "9,977,500", "html_text": "9,977,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 665.4039, 316.8, 682.3432 ], "text": "10,148,800", "html_text": "10,148,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 665.4039, 413.68, 682.3432 ], "text": "10,387,900", "html_text": "10,387,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 665.4039, 510.56, 682.3432 ], "text": "7,642,800", "html_text": "7,642,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 665.4039, 607.44, 682.3432 ], "text": "7,996,100", "html_text": "7,996,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 648.4645, 607.44, 665.4039 ], "cells": [ { "location": [ 26.16, 648.4645, 123.04, 665.4039 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 648.4645, 219.92, 665.4039 ], "text": "400,000", "html_text": "400,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 648.4645, 316.8, 665.4039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 648.4645, 413.68, 665.4039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 648.4645, 510.56, 665.4039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 648.4645, 607.44, 665.4039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 631.5252, 607.44, 648.4645 ], "cells": [ { "location": [ 26.16, 631.5252, 123.04, 648.4645 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 631.5252, 219.92, 648.4645 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 631.5252, 316.8, 648.4645 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 631.5252, 413.68, 648.4645 ], "text": "(394,400)", "html_text": "(394,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 631.5252, 510.56, 648.4645 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 631.5252, 607.44, 648.4645 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 614.5858, 607.44, 631.5252 ], "cells": [ { "location": [ 26.16, 614.5858, 123.04, 631.5252 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 614.5858, 219.92, 631.5252 ], "text": "(325,000)", "html_text": "(325,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 614.5858, 316.8, 631.5252 ], "text": "(788,700)", "html_text": "(788,700)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 614.5858, 413.68, 631.5252 ], "text": "(609,400)", "html_text": "(609,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 614.5858, 510.56, 631.5252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 614.5858, 607.44, 631.5252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 597.6465, 607.44, 614.5858 ], "cells": [ { "location": [ 26.16, 597.6465, 123.04, 614.5858 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 597.6465, 219.92, 614.5858 ], "text": "10,052,500", "html_text": "10,052,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 597.6465, 316.8, 614.5858 ], "text": "9,360,100", "html_text": "9,360,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 597.6465, 413.68, 614.5858 ], "text": "9,384,100", "html_text": "9,384,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 597.6465, 510.56, 614.5858 ], "text": "7,642,800", "html_text": "7,642,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 597.6465, 607.44, 614.5858 ], "text": "7,996,100", "html_text": "7,996,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 580.7071, 607.44, 597.6465 ], "cells": [ { "location": [ 26.16, 580.7071, 123.04, 597.6465 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 580.7071, 219.92, 597.6465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 580.7071, 316.8, 597.6465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 580.7071, 413.68, 597.6465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 580.7071, 510.56, 597.6465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 580.7071, 607.44, 597.6465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 563.7677, 607.44, 580.7071 ], "cells": [ { "location": [ 26.16, 563.7677, 123.04, 580.7071 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 563.7677, 219.92, 580.7071 ], "text": "738,906", "html_text": "738,906", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 563.7677, 316.8, 580.7071 ], "text": "835,213", "html_text": "835,213", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 563.7677, 413.68, 580.7071 ], "text": "890,400", "html_text": "890,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 563.7677, 510.56, 580.7071 ], "text": "698,800", "html_text": "698,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 563.7677, 607.44, 580.7071 ], "text": "351,900", "html_text": "351,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 546.8284, 607.44, 563.7677 ], "cells": [ { "location": [ 26.16, 546.8284, 123.04, 563.7677 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 546.8284, 219.92, 563.7677 ], "text": "230,173", "html_text": "230,173", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 546.8284, 316.8, 563.7677 ], "text": "209,075", "html_text": "209,075", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 546.8284, 413.68, 563.7677 ], "text": "212,100", "html_text": "212,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 546.8284, 510.56, 563.7677 ], "text": "236,800", "html_text": "236,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 546.8284, 607.44, 563.7677 ], "text": "236,800", "html_text": "236,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 529.889, 607.44, 546.8284 ], "cells": [ { "location": [ 26.16, 529.889, 123.04, 546.8284 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 529.889, 219.92, 546.8284 ], "text": "17,046", "html_text": "17,046", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 529.889, 316.8, 546.8284 ], "text": "15,346", "html_text": "15,346", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 529.889, 413.68, 546.8284 ], "text": "17,000", "html_text": "17,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 529.889, 510.56, 546.8284 ], "text": "117,000", "html_text": "117,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 529.889, 607.44, 546.8284 ], "text": "17,000", "html_text": "17,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 512.9497, 607.44, 529.889 ], "cells": [ { "location": [ 26.16, 512.9497, 123.04, 529.889 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 512.9497, 219.92, 529.889 ], "text": "986,125", "html_text": "986,125", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 512.9497, 316.8, 529.889 ], "text": "1,059,634", "html_text": "1,059,634", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 512.9497, 413.68, 529.889 ], "text": "1,119,500", "html_text": "1,119,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 512.9497, 510.56, 529.889 ], "text": "1,052,600", "html_text": "1,052,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 512.9497, 607.44, 529.889 ], "text": "605,700", "html_text": "605,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 496.0103, 607.44, 512.9497 ], "cells": [ { "location": [ 26.16, 496.0103, 123.04, 512.9497 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 496.0103, 219.92, 512.9497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 496.0103, 316.8, 512.9497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 496.0103, 413.68, 512.9497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 496.0103, 510.56, 512.9497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 496.0103, 607.44, 512.9497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 479.071, 607.44, 496.0103 ], "cells": [ { "location": [ 26.16, 479.071, 123.04, 496.0103 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 479.071, 219.92, 496.0103 ], "text": "1", "html_text": "1", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 479.071, 316.8, 496.0103 ], "text": "1", "html_text": "1", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 479.071, 413.68, 496.0103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 479.071, 510.56, 496.0103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 479.071, 607.44, 496.0103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 462.1316, 607.44, 479.071 ], "cells": [ { "location": [ 26.16, 462.1316, 123.04, 479.071 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 462.1316, 219.92, 479.071 ], "text": "357,679", "html_text": "357,679", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 462.1316, 316.8, 479.071 ], "text": "352,144", "html_text": "352,144", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 462.1316, 413.68, 479.071 ], "text": "355,000", "html_text": "355,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 462.1316, 510.56, 479.071 ], "text": "343,400", "html_text": "343,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 462.1316, 607.44, 479.071 ], "text": "350,700", "html_text": "350,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 445.1923, 607.44, 462.1316 ], "cells": [ { "location": [ 26.16, 445.1923, 123.04, 462.1316 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 445.1923, 219.92, 462.1316 ], "text": "(17,046)", "html_text": "(17,046)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 445.1923, 316.8, 462.1316 ], "text": "(15,346)", "html_text": "(15,346)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 445.1923, 413.68, 462.1316 ], "text": "(17,000)", "html_text": "(17,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 445.1923, 510.56, 462.1316 ], "text": "(17,000)", "html_text": "(17,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 445.1923, 607.44, 462.1316 ], "text": "(17,000)", "html_text": "(17,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 428.2529, 607.44, 445.1923 ], "cells": [ { "location": [ 26.16, 428.2529, 123.04, 445.1923 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 428.2529, 219.92, 445.1923 ], "text": "340,633", "html_text": "340,633", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 428.2529, 316.8, 445.1923 ], "text": "336,798", "html_text": "336,798", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 428.2529, 413.68, 445.1923 ], "text": "338,000", "html_text": "338,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 428.2529, 510.56, 445.1923 ], "text": "326,400", "html_text": "326,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 428.2529, 607.44, 445.1923 ], "text": "333,700", "html_text": "333,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 411.3135, 607.44, 428.2529 ], "cells": [ { "location": [ 26.16, 411.3135, 123.04, 428.2529 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 411.3135, 219.92, 428.2529 ], "text": "11,379,258", "html_text": "11,379,258", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 411.3135, 316.8, 428.2529 ], "text": "10,756,531", "html_text": "10,756,531", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 411.3135, 413.68, 428.2529 ], "text": "10,841,600", "html_text": "10,841,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 411.3135, 510.56, 428.2529 ], "text": "9,021,800", "html_text": "9,021,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 411.3135, 607.44, 428.2529 ], "text": "8,935,500", "html_text": "8,935,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 394.3742, 607.44, 411.3135 ], "cells": [ { "location": [ 26.16, 394.3742, 123.04, 411.3135 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 394.3742, 219.92, 411.3135 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 394.3742, 316.8, 411.3135 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 394.3742, 413.68, 411.3135 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 394.3742, 510.56, 411.3135 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 394.3742, 607.44, 411.3135 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 377.4348, 607.44, 394.3742 ], "cells": [ { "location": [ 26.16, 377.4348, 123.04, 394.3742 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 377.4348, 219.92, 394.3742 ], "text": "8,790,080", "html_text": "8,790,080", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 377.4348, 316.8, 394.3742 ], "text": "7,721,433", "html_text": "7,721,433", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 377.4348, 413.68, 394.3742 ], "text": "7,925,400", "html_text": "7,925,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 377.4348, 510.56, 394.3742 ], "text": "7,017,300", "html_text": "7,017,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 377.4348, 607.44, 394.3742 ], "text": "7,215,700", "html_text": "7,215,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 360.4955, 607.44, 377.4348 ], "cells": [ { "location": [ 26.16, 360.4955, 123.04, 377.4348 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 360.4955, 219.92, 377.4348 ], "text": "1,300,519", "html_text": "1,300,519", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 360.4955, 316.8, 377.4348 ], "text": "1,125,706", "html_text": "1,125,706", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 360.4955, 413.68, 377.4348 ], "text": "1,320,800", "html_text": "1,320,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 360.4955, 510.56, 377.4348 ], "text": "1,475,500", "html_text": "1,475,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 360.4955, 607.44, 377.4348 ], "text": "1,479,000", "html_text": "1,479,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 343.5561, 607.44, 360.4955 ], "cells": [ { "location": [ 26.16, 343.5561, 123.04, 360.4955 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 343.5561, 219.92, 360.4955 ], "text": "453,447", "html_text": "453,447", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 343.5561, 316.8, 360.4955 ], "text": "1,019,006", "html_text": "1,019,006", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 343.5561, 413.68, 360.4955 ], "text": "896,600", "html_text": "896,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 343.5561, 510.56, 360.4955 ], "text": "177,100", "html_text": "177,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 343.5561, 607.44, 360.4955 ], "text": "105,000", "html_text": "105,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 326.6168, 607.44, 343.5561 ], "cells": [ { "location": [ 26.16, 326.6168, 123.04, 343.5561 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 326.6168, 219.92, 343.5561 ], "text": "10,544,045", "html_text": "10,544,045", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 326.6168, 316.8, 343.5561 ], "text": "9,866,145", "html_text": "9,866,145", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 326.6168, 413.68, 343.5561 ], "text": "10,142,800", "html_text": "10,142,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 326.6168, 510.56, 343.5561 ], "text": "8,669,900", "html_text": "8,669,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 326.6168, 607.44, 343.5561 ], "text": "8,799,700", "html_text": "8,799,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 309.6774, 607.44, 326.6168 ], "cells": [ { "location": [ 26.16, 309.6774, 123.04, 326.6168 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 309.6774, 219.92, 326.6168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 309.6774, 316.8, 326.6168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 309.6774, 413.68, 326.6168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 309.6774, 510.56, 326.6168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 309.6774, 607.44, 326.6168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 292.7381, 607.44, 309.6774 ], "cells": [ { "location": [ 26.16, 292.7381, 123.04, 309.6774 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 292.7381, 219.92, 309.6774 ], "text": "10,052,500", "html_text": "10,052,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 292.7381, 316.8, 309.6774 ], "text": "9,360,100", "html_text": "9,360,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 292.7381, 413.68, 309.6774 ], "text": "9,384,100", "html_text": "9,384,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 292.7381, 510.56, 309.6774 ], "text": "7,642,800", "html_text": "7,642,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 292.7381, 607.44, 309.6774 ], "text": "7,996,100", "html_text": "7,996,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 275.7987, 607.44, 292.7381 ], "cells": [ { "location": [ 26.16, 275.7987, 123.04, 292.7381 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 275.7987, 219.92, 292.7381 ], "text": "150,912", "html_text": "150,912", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 275.7987, 316.8, 292.7381 ], "text": "169,248", "html_text": "169,248", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 275.7987, 413.68, 292.7381 ], "text": "420,700", "html_text": "420,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 275.7987, 510.56, 292.7381 ], "text": "700,700", "html_text": "700,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 275.7987, 607.44, 292.7381 ], "text": "469,900", "html_text": "469,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 258.8594, 607.44, 275.7987 ], "cells": [ { "location": [ 26.16, 258.8594, 123.04, 275.7987 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 258.8594, 219.92, 275.7987 ], "text": "340,633", "html_text": "340,633", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 258.8594, 316.8, 275.7987 ], "text": "336,798", "html_text": "336,798", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 258.8594, 413.68, 275.7987 ], "text": "338,000", "html_text": "338,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 258.8594, 510.56, 275.7987 ], "text": "326,400", "html_text": "326,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 258.8594, 607.44, 275.7987 ], "text": "333,700", "html_text": "333,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.16, 241.92, 607.44, 258.8594 ], "cells": [ { "location": [ 26.16, 241.92, 123.04, 258.8594 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 241.92, 219.92, 258.8594 ], "text": "10,544,045", "html_text": "10,544,045", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 241.92, 316.8, 258.8594 ], "text": "9,866,145", "html_text": "9,866,145", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 241.92, 413.68, 258.8594 ], "text": "10,142,800", "html_text": "10,142,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 241.92, 510.56, 258.8594 ], "text": "8,669,900", "html_text": "8,669,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 241.92, 607.44, 258.8594 ], "text": "8,799,700", "html_text": "8,799,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 31, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 168, "type": "TEXT", "location": { "l": 26.16, "t": 229.44, "r": 599.52, "b": 202.56 }, "text": "The Division of Mine Safety, pursuant to KRS Chapter 351, is responsible for the regulation of mining practices to prevent injuries and fatalities in underground, strip, and auger mines.", "reading_order": 1 }, { "page": 168, "type": "TEXT", "location": { "l": 25.92, "t": 194.64, "r": 598.56, "b": 144.48 }, "text": "The Division trains, tests, and licenses mine personnel. Mine safety instructors provide general and technical safety training and education courses to mine personnel to maintain an adequate number of certified and qualified personnel for the mining industry. Moreover, the agency encourages safe work habits of coal miners by providing quality on-the-job, one-on-one safety training for surface and underground miners.", "reading_order": 2 }, { "page": 168, "type": "TEXT", "location": { "l": 26.4, "t": 136.8, "r": 603.12, "b": 98.16 }, "text": "The Division licenses all underground and surface coal mines in the Commonwealth. It issues permits for specific mining methods including the use of diesel equipment, roof control, extended cuts, mining near oil and gas wells, and additional mine openings. The agency inspects mines and investigates illegal mining operations.", "reading_order": 3 }, { "page": 168, "type": "TEXT", "location": { "l": 25.92, "t": 90.72, "r": 598.56, "b": 28.8 }, "text": "The Division develops and maintains a database to track information about each mining operation. The database includes the number of miners employed by the mine, type of operations, type of worker's compensation insurance, and the number and type of mining law violations, closures, and abatements for each mine and mine operator. A second database provides information on all individuals certified as surface mine foremen, surface mine safety analysts, underground mine foremen, underground mine instructors, underground mine inspectors, and electrical inspectors.", "reading_order": 4 }, { "page": 168, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "155", "reading_order": 5 } ] }, { "page": 169, "items": [ { "page": 169, "type": "TEXT", "location": { "l": 25.92, "t": 765.36, "r": 595.92, "b": 727.92 }, "text": "The Division administers drug testing of all miners as a condition of certification. A database is maintained on the status of those miners whose certifications have been revoked as a result of testing positive for drugs. The Division provides administrative oversight of the Kentucky Mining Board.", "reading_order": 0 }, { "page": 169, "type": "TEXT", "location": { "l": 25.92, "t": 718.8, "r": 598.32, "b": 681.84 }, "text": "Federal Law 30 CFR, Section 49, requires mine rescue teams to be stationed within one hour of each active coal mine and to be trained and knowledgeable about each mine the team covers. The Commonwealth, through the Division of Mine Safety and Licensing, provides state-sponsored mine rescue teams to help Kentucky's mines comply with this federal regulation.", "reading_order": 1 }, { "page": 169, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "156", "reading_order": 2 } ] }, { "page": 170, "items": [ { "page": 170, "type": "TABLE", "location": { "l": 26.64, "t": 767.04, "r": 606, "b": 378 }, "text": "
Energy and Environment
Natural Resources
Reclamation Guaranty Fund
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward84,625240,473202,90091,400
Current Receipts10,7538,1318,1008,1008,100
Non-Revenue Receipts454,225507,088509,400716,400720,800
Total Restricted Funds549,603755,693720,400724,500820,300
Federal Fund
Balance Forward(1,021)(9,761)(25,700)
Current Receipts300,915534,652750,300651,500658,000
Non-Revenue Receipts(4,225)(3,988)(4,500)(5,000)(5,000)
Total Federal Fund295,669520,903720,100646,500653,000
TOTAL SOURCE OF FUNDS845,2721,276,5961,440,5001,371,0001,473,300
EXPENDITURES BY CLASS
Personnel Costs567,0661,048,2221,385,9001,223,9001,236,700
Operating Expenses47,49451,16254,60055,70055,900
TOTAL EXPENDITURES614,5601,099,3841,440,5001,279,6001,292,600
EXPENDITURES BY FUND SOURCE
Restricted Funds309,130552,747720,400633,100639,600
Federal Fund305,431546,637720,100646,500653,000
TOTAL EXPENDITURES614,5601,099,3841,440,5001,279,6001,292,600
", "rows": [ { "row_index": 0, "location": [ 26.64, 750.83, 606, 767.04 ], "cells": [ { "location": [ 26.64, 750.83, 123.2, 767.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 750.83, 606, 767.04 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.64, 734.62, 606, 750.83 ], "cells": [ { "location": [ 26.64, 734.62, 123.2, 750.83 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 734.62, 606, 750.83 ], "text": "Natural Resources", "html_text": "Natural Resources", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.64, 718.41, 606, 734.62 ], "cells": [ { "location": [ 26.64, 718.41, 123.2, 734.62 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 718.41, 606, 734.62 ], "text": "Reclamation Guaranty Fund", "html_text": "Reclamation Guaranty Fund", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.64, 702.2, 606, 718.41 ], "cells": [ { "location": [ 26.64, 702.2, 123.2, 718.41 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 702.2, 219.76, 718.41 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 702.2, 316.32, 718.41 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 702.2, 412.88, 718.41 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 702.2, 509.44, 718.41 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 702.2, 606, 718.41 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.64, 685.99, 606, 702.2 ], "cells": [ { "location": [ 26.64, 685.99, 123.2, 702.2 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 685.99, 219.76, 702.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 685.99, 316.32, 702.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 685.99, 412.88, 702.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 685.99, 509.44, 702.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 685.99, 606, 702.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.64, 669.78, 606, 685.99 ], "cells": [ { "location": [ 26.64, 669.78, 123.2, 685.99 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 669.78, 219.76, 685.99 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 669.78, 316.32, 685.99 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 669.78, 412.88, 685.99 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 669.78, 509.44, 685.99 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 669.78, 606, 685.99 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.64, 653.57, 606, 669.78 ], "cells": [ { "location": [ 26.64, 653.57, 123.2, 669.78 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 653.57, 219.76, 669.78 ], "text": "84,625", "html_text": "84,625", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 653.57, 316.32, 669.78 ], "text": "240,473", "html_text": "240,473", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 653.57, 412.88, 669.78 ], "text": "202,900", "html_text": "202,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 653.57, 509.44, 669.78 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 653.57, 606, 669.78 ], "text": "91,400", "html_text": "91,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.64, 637.36, 606, 653.57 ], "cells": [ { "location": [ 26.64, 637.36, 123.2, 653.57 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 637.36, 219.76, 653.57 ], "text": "10,753", "html_text": "10,753", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 637.36, 316.32, 653.57 ], "text": "8,131", "html_text": "8,131", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 637.36, 412.88, 653.57 ], "text": "8,100", "html_text": "8,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 637.36, 509.44, 653.57 ], "text": "8,100", "html_text": "8,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 637.36, 606, 653.57 ], "text": "8,100", "html_text": "8,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.64, 621.15, 606, 637.36 ], "cells": [ { "location": [ 26.64, 621.15, 123.2, 637.36 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 621.15, 219.76, 637.36 ], "text": "454,225", "html_text": "454,225", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 621.15, 316.32, 637.36 ], "text": "507,088", "html_text": "507,088", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 621.15, 412.88, 637.36 ], "text": "509,400", "html_text": "509,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 621.15, 509.44, 637.36 ], "text": "716,400", "html_text": "716,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 621.15, 606, 637.36 ], "text": "720,800", "html_text": "720,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.64, 604.94, 606, 621.15 ], "cells": [ { "location": [ 26.64, 604.94, 123.2, 621.15 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 604.94, 219.76, 621.15 ], "text": "549,603", "html_text": "549,603", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 604.94, 316.32, 621.15 ], "text": "755,693", "html_text": "755,693", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 604.94, 412.88, 621.15 ], "text": "720,400", "html_text": "720,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 604.94, 509.44, 621.15 ], "text": "724,500", "html_text": "724,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 604.94, 606, 621.15 ], "text": "820,300", "html_text": "820,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.64, 588.73, 606, 604.94 ], "cells": [ { "location": [ 26.64, 588.73, 123.2, 604.94 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 588.73, 219.76, 604.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 588.73, 316.32, 604.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 588.73, 412.88, 604.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 588.73, 509.44, 604.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 588.73, 606, 604.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.64, 572.52, 606, 588.73 ], "cells": [ { "location": [ 26.64, 572.52, 123.2, 588.73 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 572.52, 219.76, 588.73 ], "text": "(1,021)", "html_text": "(1,021)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 572.52, 316.32, 588.73 ], "text": "(9,761)", "html_text": "(9,761)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 572.52, 412.88, 588.73 ], "text": "(25,700)", "html_text": "(25,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 572.52, 509.44, 588.73 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 572.52, 606, 588.73 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.64, 556.31, 606, 572.52 ], "cells": [ { "location": [ 26.64, 556.31, 123.2, 572.52 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 556.31, 219.76, 572.52 ], "text": "300,915", "html_text": "300,915", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 556.31, 316.32, 572.52 ], "text": "534,652", "html_text": "534,652", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 556.31, 412.88, 572.52 ], "text": "750,300", "html_text": "750,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 556.31, 509.44, 572.52 ], "text": "651,500", "html_text": "651,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 556.31, 606, 572.52 ], "text": "658,000", "html_text": "658,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.64, 540.1, 606, 556.31 ], "cells": [ { "location": [ 26.64, 540.1, 123.2, 556.31 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 540.1, 219.76, 556.31 ], "text": "(4,225)", "html_text": "(4,225)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 540.1, 316.32, 556.31 ], "text": "(3,988)", "html_text": "(3,988)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 540.1, 412.88, 556.31 ], "text": "(4,500)", "html_text": "(4,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 540.1, 509.44, 556.31 ], "text": "(5,000)", "html_text": "(5,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 540.1, 606, 556.31 ], "text": "(5,000)", "html_text": "(5,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.64, 523.89, 606, 540.1 ], "cells": [ { "location": [ 26.64, 523.89, 123.2, 540.1 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 523.89, 219.76, 540.1 ], "text": "295,669", "html_text": "295,669", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 523.89, 316.32, 540.1 ], "text": "520,903", "html_text": "520,903", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 523.89, 412.88, 540.1 ], "text": "720,100", "html_text": "720,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 523.89, 509.44, 540.1 ], "text": "646,500", "html_text": "646,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 523.89, 606, 540.1 ], "text": "653,000", "html_text": "653,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.64, 507.68, 606, 523.89 ], "cells": [ { "location": [ 26.64, 507.68, 123.2, 523.89 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 507.68, 219.76, 523.89 ], "text": "845,272", "html_text": "845,272", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 507.68, 316.32, 523.89 ], "text": "1,276,596", "html_text": "1,276,596", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 507.68, 412.88, 523.89 ], "text": "1,440,500", "html_text": "1,440,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 507.68, 509.44, 523.89 ], "text": "1,371,000", "html_text": "1,371,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 507.68, 606, 523.89 ], "text": "1,473,300", "html_text": "1,473,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.64, 491.47, 606, 507.68 ], "cells": [ { "location": [ 26.64, 491.47, 123.2, 507.68 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 491.47, 219.76, 507.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 491.47, 316.32, 507.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 491.47, 412.88, 507.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 491.47, 509.44, 507.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 491.47, 606, 507.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.64, 475.26, 606, 491.47 ], "cells": [ { "location": [ 26.64, 475.26, 123.2, 491.47 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 475.26, 219.76, 491.47 ], "text": "567,066", "html_text": "567,066", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 475.26, 316.32, 491.47 ], "text": "1,048,222", "html_text": "1,048,222", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 475.26, 412.88, 491.47 ], "text": "1,385,900", "html_text": "1,385,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 475.26, 509.44, 491.47 ], "text": "1,223,900", "html_text": "1,223,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 475.26, 606, 491.47 ], "text": "1,236,700", "html_text": "1,236,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.64, 459.05, 606, 475.26 ], "cells": [ { "location": [ 26.64, 459.05, 123.2, 475.26 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 459.05, 219.76, 475.26 ], "text": "47,494", "html_text": "47,494", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 459.05, 316.32, 475.26 ], "text": "51,162", "html_text": "51,162", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 459.05, 412.88, 475.26 ], "text": "54,600", "html_text": "54,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 459.05, 509.44, 475.26 ], "text": "55,700", "html_text": "55,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 459.05, 606, 475.26 ], "text": "55,900", "html_text": "55,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.64, 442.84, 606, 459.05 ], "cells": [ { "location": [ 26.64, 442.84, 123.2, 459.05 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 442.84, 219.76, 459.05 ], "text": "614,560", "html_text": "614,560", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 442.84, 316.32, 459.05 ], "text": "1,099,384", "html_text": "1,099,384", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 442.84, 412.88, 459.05 ], "text": "1,440,500", "html_text": "1,440,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 442.84, 509.44, 459.05 ], "text": "1,279,600", "html_text": "1,279,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 442.84, 606, 459.05 ], "text": "1,292,600", "html_text": "1,292,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.64, 426.63, 606, 442.84 ], "cells": [ { "location": [ 26.64, 426.63, 123.2, 442.84 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 426.63, 219.76, 442.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 426.63, 316.32, 442.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 426.63, 412.88, 442.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 426.63, 509.44, 442.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 426.63, 606, 442.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.64, 410.42, 606, 426.63 ], "cells": [ { "location": [ 26.64, 410.42, 123.2, 426.63 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 410.42, 219.76, 426.63 ], "text": "309,130", "html_text": "309,130", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 410.42, 316.32, 426.63 ], "text": "552,747", "html_text": "552,747", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 410.42, 412.88, 426.63 ], "text": "720,400", "html_text": "720,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 410.42, 509.44, 426.63 ], "text": "633,100", "html_text": "633,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 410.42, 606, 426.63 ], "text": "639,600", "html_text": "639,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.64, 394.21, 606, 410.42 ], "cells": [ { "location": [ 26.64, 394.21, 123.2, 410.42 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 394.21, 219.76, 410.42 ], "text": "305,431", "html_text": "305,431", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 394.21, 316.32, 410.42 ], "text": "546,637", "html_text": "546,637", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 394.21, 412.88, 410.42 ], "text": "720,100", "html_text": "720,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 394.21, 509.44, 410.42 ], "text": "646,500", "html_text": "646,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 394.21, 606, 410.42 ], "text": "653,000", "html_text": "653,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.64, 378, 606, 394.21 ], "cells": [ { "location": [ 26.64, 378, 123.2, 394.21 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 378, 219.76, 394.21 ], "text": "614,560", "html_text": "614,560", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 378, 316.32, 394.21 ], "text": "1,099,384", "html_text": "1,099,384", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 378, 412.88, 394.21 ], "text": "1,440,500", "html_text": "1,440,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 378, 509.44, 394.21 ], "text": "1,279,600", "html_text": "1,279,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.44, 378, 606, 394.21 ], "text": "1,292,600", "html_text": "1,292,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 24, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 170, "type": "TEXT", "location": { "l": 25.2, "t": 364.8, "r": 605.28, "b": 302.64 }, "text": "The Office of Reclamation Guaranty Fund, pursuant to KRS 350.500-350.521, provides administrative support to the Kentucky Reclamation Guaranty Fund Commission including covering all administrative, operating and legal expenses of the Commission and to fulfill both the Cabinet's and Commission's goals relating to bonding and reclamation of mining sites. In the event a permit-specific reclamation bond is insufficient to complete reclamation on the permitted mine site, the Fund provides financial assistance to the cabinet for reclamation.", "reading_order": 1 }, { "page": 170, "type": "TEXT", "location": { "l": 309.84, "t": 18.72, "r": 324.72, "b": 8.88 }, "text": "157", "reading_order": 2 } ] }, { "page": 171, "items": [ { "page": 171, "type": "TABLE", "location": { "l": 28.08, "t": 767.28, "r": 605.76, "b": 459.12 }, "text": "
Energy and Environment
Natural Resources
Abandoned Mine Land Reclamation Projects
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Federal Fund
Balance Forward(715,776)(2,542,784)(2,421,100)
Current Receipts49,576,50644,587,169131,950,900132,299,000132,306,000
Non-Revenue Receipts1,548,100
Total Federal Fund48,860,73042,044,385131,077,900132,299,000132,306,000
TOTAL SOURCE OF FUNDS48,860,73042,044,385131,077,900132,299,000132,306,000
EXPENDITURES BY CLASS
Personnel Costs22,265,107
Grants Loans Benefits2,617,2617,156,2156,272,3006,272,3006,272,300
Construction26,521,14537,309,202124,805,600126,026,700126,033,700
TOTAL EXPENDITURES51,403,51344,465,418131,077,900132,299,000132,306,000
EXPENDITURES BY FUND SOURCE
Federal Fund51,403,51344,465,418131,077,900132,299,000132,306,000
TOTAL EXPENDITURES51,403,51344,465,418131,077,900132,299,000132,306,000
", "rows": [ { "row_index": 0, "location": [ 28.08, 751.0611, 605.76, 767.28 ], "cells": [ { "location": [ 28.08, 751.0611, 124.36, 767.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 751.0611, 605.76, 767.28 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 734.8421, 605.76, 751.0611 ], "cells": [ { "location": [ 28.08, 734.8421, 124.36, 751.0611 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 734.8421, 605.76, 751.0611 ], "text": "Natural Resources", "html_text": "Natural Resources", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 718.6232, 605.76, 734.8421 ], "cells": [ { "location": [ 28.08, 718.6232, 124.36, 734.8421 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 718.6232, 605.76, 734.8421 ], "text": "Abandoned Mine Land Reclamation Projects", "html_text": "Abandoned Mine Land Reclamation Projects", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 702.4042, 605.76, 718.6232 ], "cells": [ { "location": [ 28.08, 702.4042, 124.36, 718.6232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 702.4042, 220.64, 718.6232 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 702.4042, 316.92, 718.6232 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 702.4042, 413.2, 718.6232 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 702.4042, 509.48, 718.6232 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 702.4042, 605.76, 718.6232 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 686.1853, 605.76, 702.4042 ], "cells": [ { "location": [ 28.08, 686.1853, 124.36, 702.4042 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 686.1853, 220.64, 702.4042 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 686.1853, 316.92, 702.4042 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 686.1853, 413.2, 702.4042 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 686.1853, 509.48, 702.4042 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 686.1853, 605.76, 702.4042 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 669.9663, 605.76, 686.1853 ], "cells": [ { "location": [ 28.08, 669.9663, 124.36, 686.1853 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 669.9663, 220.64, 686.1853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 669.9663, 316.92, 686.1853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 669.9663, 413.2, 686.1853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 669.9663, 509.48, 686.1853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 669.9663, 605.76, 686.1853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 653.7474, 605.76, 669.9663 ], "cells": [ { "location": [ 28.08, 653.7474, 124.36, 669.9663 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 653.7474, 220.64, 669.9663 ], "text": "(715,776)", "html_text": "(715,776)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 653.7474, 316.92, 669.9663 ], "text": "(2,542,784)", "html_text": "(2,542,784)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 653.7474, 413.2, 669.9663 ], "text": "(2,421,100)", "html_text": "(2,421,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 653.7474, 509.48, 669.9663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 653.7474, 605.76, 669.9663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 637.5284, 605.76, 653.7474 ], "cells": [ { "location": [ 28.08, 637.5284, 124.36, 653.7474 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 637.5284, 220.64, 653.7474 ], "text": "49,576,506", "html_text": "49,576,506", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 637.5284, 316.92, 653.7474 ], "text": "44,587,169", "html_text": "44,587,169", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 637.5284, 413.2, 653.7474 ], "text": "131,950,900", "html_text": "131,950,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 637.5284, 509.48, 653.7474 ], "text": "132,299,000", "html_text": "132,299,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 637.5284, 605.76, 653.7474 ], "text": "132,306,000", "html_text": "132,306,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 621.3095, 605.76, 637.5284 ], "cells": [ { "location": [ 28.08, 621.3095, 124.36, 637.5284 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 621.3095, 220.64, 637.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 621.3095, 316.92, 637.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 621.3095, 413.2, 637.5284 ], "text": "1,548,100", "html_text": "1,548,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 621.3095, 509.48, 637.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 621.3095, 605.76, 637.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 605.0905, 605.76, 621.3095 ], "cells": [ { "location": [ 28.08, 605.0905, 124.36, 621.3095 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 605.0905, 220.64, 621.3095 ], "text": "48,860,730", "html_text": "48,860,730", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 605.0905, 316.92, 621.3095 ], "text": "42,044,385", "html_text": "42,044,385", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 605.0905, 413.2, 621.3095 ], "text": "131,077,900", "html_text": "131,077,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 605.0905, 509.48, 621.3095 ], "text": "132,299,000", "html_text": "132,299,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 605.0905, 605.76, 621.3095 ], "text": "132,306,000", "html_text": "132,306,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 588.8716, 605.76, 605.0905 ], "cells": [ { "location": [ 28.08, 588.8716, 124.36, 605.0905 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 588.8716, 220.64, 605.0905 ], "text": "48,860,730", "html_text": "48,860,730", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 588.8716, 316.92, 605.0905 ], "text": "42,044,385", "html_text": "42,044,385", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 588.8716, 413.2, 605.0905 ], "text": "131,077,900", "html_text": "131,077,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 588.8716, 509.48, 605.0905 ], "text": "132,299,000", "html_text": "132,299,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 588.8716, 605.76, 605.0905 ], "text": "132,306,000", "html_text": "132,306,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 572.6526, 605.76, 588.8716 ], "cells": [ { "location": [ 28.08, 572.6526, 124.36, 588.8716 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 572.6526, 220.64, 588.8716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 572.6526, 316.92, 588.8716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 572.6526, 413.2, 588.8716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 572.6526, 509.48, 588.8716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 572.6526, 605.76, 588.8716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 556.4337, 605.76, 572.6526 ], "cells": [ { "location": [ 28.08, 556.4337, 124.36, 572.6526 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 556.4337, 220.64, 572.6526 ], "text": "22,265,107", "html_text": "22,265,107", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 556.4337, 316.92, 572.6526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 556.4337, 413.2, 572.6526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 556.4337, 509.48, 572.6526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 556.4337, 605.76, 572.6526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 540.2147, 605.76, 556.4337 ], "cells": [ { "location": [ 28.08, 540.2147, 124.36, 556.4337 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 540.2147, 220.64, 556.4337 ], "text": "2,617,261", "html_text": "2,617,261", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 540.2147, 316.92, 556.4337 ], "text": "7,156,215", "html_text": "7,156,215", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 540.2147, 413.2, 556.4337 ], "text": "6,272,300", "html_text": "6,272,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 540.2147, 509.48, 556.4337 ], "text": "6,272,300", "html_text": "6,272,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 540.2147, 605.76, 556.4337 ], "text": "6,272,300", "html_text": "6,272,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 523.9958, 605.76, 540.2147 ], "cells": [ { "location": [ 28.08, 523.9958, 124.36, 540.2147 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 523.9958, 220.64, 540.2147 ], "text": "26,521,145", "html_text": "26,521,145", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 523.9958, 316.92, 540.2147 ], "text": "37,309,202", "html_text": "37,309,202", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 523.9958, 413.2, 540.2147 ], "text": "124,805,600", "html_text": "124,805,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 523.9958, 509.48, 540.2147 ], "text": "126,026,700", "html_text": "126,026,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 523.9958, 605.76, 540.2147 ], "text": "126,033,700", "html_text": "126,033,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 507.7768, 605.76, 523.9958 ], "cells": [ { "location": [ 28.08, 507.7768, 124.36, 523.9958 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 507.7768, 220.64, 523.9958 ], "text": "51,403,513", "html_text": "51,403,513", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 507.7768, 316.92, 523.9958 ], "text": "44,465,418", "html_text": "44,465,418", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 507.7768, 413.2, 523.9958 ], "text": "131,077,900", "html_text": "131,077,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 507.7768, 509.48, 523.9958 ], "text": "132,299,000", "html_text": "132,299,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 507.7768, 605.76, 523.9958 ], "text": "132,306,000", "html_text": "132,306,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 491.5579, 605.76, 507.7768 ], "cells": [ { "location": [ 28.08, 491.5579, 124.36, 507.7768 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 491.5579, 220.64, 507.7768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 491.5579, 316.92, 507.7768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 491.5579, 413.2, 507.7768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 491.5579, 509.48, 507.7768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 491.5579, 605.76, 507.7768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 475.3389, 605.76, 491.5579 ], "cells": [ { "location": [ 28.08, 475.3389, 124.36, 491.5579 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 475.3389, 220.64, 491.5579 ], "text": "51,403,513", "html_text": "51,403,513", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 475.3389, 316.92, 491.5579 ], "text": "44,465,418", "html_text": "44,465,418", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 475.3389, 413.2, 491.5579 ], "text": "131,077,900", "html_text": "131,077,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 475.3389, 509.48, 491.5579 ], "text": "132,299,000", "html_text": "132,299,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 475.3389, 605.76, 491.5579 ], "text": "132,306,000", "html_text": "132,306,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 459.12, 605.76, 475.3389 ], "cells": [ { "location": [ 28.08, 459.12, 124.36, 475.3389 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 459.12, 220.64, 475.3389 ], "text": "51,403,513", "html_text": "51,403,513", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 459.12, 316.92, 475.3389 ], "text": "44,465,418", "html_text": "44,465,418", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 459.12, 413.2, 475.3389 ], "text": "131,077,900", "html_text": "131,077,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 459.12, 509.48, 475.3389 ], "text": "132,299,000", "html_text": "132,299,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 459.12, 605.76, 475.3389 ], "text": "132,306,000", "html_text": "132,306,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 19, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 171, "type": "TEXT", "location": { "l": 25.2, "t": 445.2, "r": 605.04, "b": 382.32 }, "text": "The Abandoned Mine Lands (AML) Reclamation Projects program in the Department for Natural Resources receives 100 percent federal funding for the reclamation of certain mine sites that have been abandoned or left unreclaimed under Title IV of Public Law 95-87 or KRS 350.550-.597. If the Commonwealth does not maintain an approved AML Reclamation program, federal funds allocated for reclamation projects within Kentucky may be reallocated to other coal-producing states. Abandoned mine sites are reclaimed through a priority ranking system based on human health and safety considerations.", "reading_order": 1 }, { "page": 171, "type": "TEXT", "location": { "l": 310.08, "t": 18.72, "r": 324.96, "b": 8.88 }, "text": "158", "reading_order": 2 } ] }, { "page": 172, "items": [ { "page": 172, "type": "TABLE", "location": { "l": 28.08, "t": 766.8, "r": 607.92, "b": 496.56 }, "text": "
Energy and Environment
Natural Resources
Mine Safety Review Commission
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation56,10056,10056,10056,10056,100
Total General Fund56,10056,10056,10056,10056,100
TOTAL SOURCE OF FUNDS56,10056,10056,10056,10056,100
EXPENDITURES BY CLASS
Personnel Costs50,00651,50450,20050,20050,200
Operating Expenses6,0944,5965,9005,9005,900
TOTAL EXPENDITURES56,10056,10056,10056,10056,100
EXPENDITURES BY FUND SOURCE
General Fund56,10056,10056,10056,10056,100
TOTAL EXPENDITURES56,10056,10056,10056,10056,100
", "rows": [ { "row_index": 0, "location": [ 28.08, 749.91, 607.92, 766.8 ], "cells": [ { "location": [ 28.08, 749.91, 124.72, 766.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 749.91, 607.92, 766.8 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 733.02, 607.92, 749.91 ], "cells": [ { "location": [ 28.08, 733.02, 124.72, 749.91 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 733.02, 607.92, 749.91 ], "text": "Natural Resources", "html_text": "Natural Resources", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 716.13, 607.92, 733.02 ], "cells": [ { "location": [ 28.08, 716.13, 124.72, 733.02 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 716.13, 607.92, 733.02 ], "text": "Mine Safety Review Commission", "html_text": "Mine Safety Review Commission", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 699.24, 607.92, 716.13 ], "cells": [ { "location": [ 28.08, 699.24, 124.72, 716.13 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 699.24, 221.36, 716.13 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.36, 699.24, 318, 716.13 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 699.24, 414.64, 716.13 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 699.24, 511.28, 716.13 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.28, 699.24, 607.92, 716.13 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 682.35, 607.92, 699.24 ], "cells": [ { "location": [ 28.08, 682.35, 124.72, 699.24 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 682.35, 221.36, 699.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.36, 682.35, 318, 699.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 682.35, 414.64, 699.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 682.35, 511.28, 699.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.28, 682.35, 607.92, 699.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 665.46, 607.92, 682.35 ], "cells": [ { "location": [ 28.08, 665.46, 124.72, 682.35 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 665.46, 221.36, 682.35 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.36, 665.46, 318, 682.35 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 665.46, 414.64, 682.35 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 665.46, 511.28, 682.35 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.28, 665.46, 607.92, 682.35 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 648.57, 607.92, 665.46 ], "cells": [ { "location": [ 28.08, 648.57, 124.72, 665.46 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 648.57, 221.36, 665.46 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.36, 648.57, 318, 665.46 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 648.57, 414.64, 665.46 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 648.57, 511.28, 665.46 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.28, 648.57, 607.92, 665.46 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 631.68, 607.92, 648.57 ], "cells": [ { "location": [ 28.08, 631.68, 124.72, 648.57 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 631.68, 221.36, 648.57 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.36, 631.68, 318, 648.57 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 631.68, 414.64, 648.57 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 631.68, 511.28, 648.57 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.28, 631.68, 607.92, 648.57 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 614.79, 607.92, 631.68 ], "cells": [ { "location": [ 28.08, 614.79, 124.72, 631.68 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 614.79, 221.36, 631.68 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.36, 614.79, 318, 631.68 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 614.79, 414.64, 631.68 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 614.79, 511.28, 631.68 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.28, 614.79, 607.92, 631.68 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 597.9, 607.92, 614.79 ], "cells": [ { "location": [ 28.08, 597.9, 124.72, 614.79 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 597.9, 221.36, 614.79 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.36, 597.9, 318, 614.79 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 597.9, 414.64, 614.79 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 597.9, 511.28, 614.79 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.28, 597.9, 607.92, 614.79 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 581.01, 607.92, 597.9 ], "cells": [ { "location": [ 28.08, 581.01, 124.72, 597.9 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 581.01, 221.36, 597.9 ], "text": "50,006", "html_text": "50,006", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.36, 581.01, 318, 597.9 ], "text": "51,504", "html_text": "51,504", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 581.01, 414.64, 597.9 ], "text": "50,200", "html_text": "50,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 581.01, 511.28, 597.9 ], "text": "50,200", "html_text": "50,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.28, 581.01, 607.92, 597.9 ], "text": "50,200", "html_text": "50,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 564.12, 607.92, 581.01 ], "cells": [ { "location": [ 28.08, 564.12, 124.72, 581.01 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 564.12, 221.36, 581.01 ], "text": "6,094", "html_text": "6,094", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.36, 564.12, 318, 581.01 ], "text": "4,596", "html_text": "4,596", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 564.12, 414.64, 581.01 ], "text": "5,900", "html_text": "5,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 564.12, 511.28, 581.01 ], "text": "5,900", "html_text": "5,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.28, 564.12, 607.92, 581.01 ], "text": "5,900", "html_text": "5,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 547.23, 607.92, 564.12 ], "cells": [ { "location": [ 28.08, 547.23, 124.72, 564.12 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 547.23, 221.36, 564.12 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.36, 547.23, 318, 564.12 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 547.23, 414.64, 564.12 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 547.23, 511.28, 564.12 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.28, 547.23, 607.92, 564.12 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 530.34, 607.92, 547.23 ], "cells": [ { "location": [ 28.08, 530.34, 124.72, 547.23 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 530.34, 221.36, 547.23 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.36, 530.34, 318, 547.23 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 530.34, 414.64, 547.23 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 530.34, 511.28, 547.23 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.28, 530.34, 607.92, 547.23 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 513.45, 607.92, 530.34 ], "cells": [ { "location": [ 28.08, 513.45, 124.72, 530.34 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 513.45, 221.36, 530.34 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.36, 513.45, 318, 530.34 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 513.45, 414.64, 530.34 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 513.45, 511.28, 530.34 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.28, 513.45, 607.92, 530.34 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 496.56, 607.92, 513.45 ], "cells": [ { "location": [ 28.08, 496.56, 124.72, 513.45 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.72, 496.56, 221.36, 513.45 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.36, 496.56, 318, 513.45 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 496.56, 414.64, 513.45 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 496.56, 511.28, 513.45 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.28, 496.56, 607.92, 513.45 ], "text": "56,100", "html_text": "56,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 16, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 172, "type": "TEXT", "location": { "l": 25.92, "t": 483.36, "r": 606, "b": 421.2 }, "text": "I he Mine Safety Review Commission, pursuant to KRS Chapter 351, protects the health and safety of coal miners by ensuring the enforcement of mine safety regulations. Its three members, appointed by the governor, conduct hearings on drug and safety violations and impose penalties for serious violations. The Commission has the power to probate, revoke or suspend a mine's license or an individual miner's certification and fine certified miners up to the equivalent of wages for ten working days for their first offense.", "reading_order": 1 }, { "page": 172, "type": "TEXT", "location": { "l": 27.12, "t": 413.28, "r": 587.04, "b": 399.36 }, "text": "The Commission is an independent agency attached to the Energy and Environment Cabinet for administrative purposes only.", "reading_order": 2 }, { "page": 172, "type": "TEXT", "location": { "l": 309.84, "t": 18.72, "r": 324.72, "b": 8.64 }, "text": "159", "reading_order": 3 } ] }, { "page": 173, "items": [ { "page": 173, "type": "TABLE", "location": { "l": 26.16, "t": 768.96, "r": 607.44, "b": 188.16 }, "text": "
Energy and Environment
Energy Policy
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation877,4001,741,1001,764,6001,571,8001,579,300
State Salary and Compensation Allocation10,400
Current Year Appropriation835,500
Reorganization Adjustment(77,500)
Total General Fund1,723,3001,741,1001,687,1001,571,8001,579,300
Restricted Funds
Balance Forward1,862,0831,830,9021,922,2001,692,4001,337,800
Current Receipts207,655
Non-Revenue Receipts207,55292,019264,900266,700266,700
Total Restricted Funds2,069,6352,130,5752,187,1001,959,1001,604,500
Federal Fund
Balance Forward(54,783)(56,005)(96,600)
Current Receipts1,496,9832,543,85940,931,60062,618,30062,633,000
Non-Revenue Receipts(70,054)(78,012)(4,121,400)(79,200)(79,200)
Total Federal Fund1,372,1462,409,84236,713,60062,539,10062,553,800
TOTAL SOURCE OF FUNDS5,165,0806,281,51840,587,80066,070,00065,737,600
EXPENDITURES BY CLASS
Personnel Costs1,322,1252,335,18711,785,70011,788,70011,814,300
Operating Expenses419,189330,986348,700355,500355,600
Grants Loans Benefits1,648,8691,789,70026,761,00052,588,00052,584,700
TOTAL EXPENDITURES3,390,1834,455,87338,895,40064,732,20064,754,600
EXPENDITURES BY FUND SOURCE
General Fund1,723,3001,741,1001,687,1001,571,8001,579,300
Restricted Funds238,733208,340494,700621,300621,500
Federal Fund1,428,1502,506,43436,713,60062,539,10062,553,800
TOTAL EXPENDITURES3,390,1834,455,87338,895,40064,732,20064,754,600
EXPENDITURES BY UNIT
Office of Energy Policy3,390,1834,455,87338,895,40064,732,20064,754,600
TOTAL EXPENDITURES3,390,1834,455,87338,895,40064,732,20064,754,600
", "rows": [ { "row_index": 0, "location": [ 26.16, 751.8776, 607.44, 768.96 ], "cells": [ { "location": [ 26.16, 751.8776, 123.04, 768.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 751.8776, 607.44, 768.96 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 734.7953, 607.44, 751.8776 ], "cells": [ { "location": [ 26.16, 734.7953, 123.04, 751.8776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 734.7953, 607.44, 751.8776 ], "text": "Energy Policy", "html_text": "Energy Policy", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 717.7129, 607.44, 734.7953 ], "cells": [ { "location": [ 26.16, 717.7129, 123.04, 734.7953 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 717.7129, 219.92, 734.7953 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 717.7129, 316.8, 734.7953 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 717.7129, 413.68, 734.7953 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 717.7129, 510.56, 734.7953 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 717.7129, 607.44, 734.7953 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 700.6306, 607.44, 717.7129 ], "cells": [ { "location": [ 26.16, 700.6306, 123.04, 717.7129 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 700.6306, 219.92, 717.7129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 700.6306, 316.8, 717.7129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 700.6306, 413.68, 717.7129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 700.6306, 510.56, 717.7129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 700.6306, 607.44, 717.7129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 683.5482, 607.44, 700.6306 ], "cells": [ { "location": [ 26.16, 683.5482, 123.04, 700.6306 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 683.5482, 219.92, 700.6306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 683.5482, 316.8, 700.6306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 683.5482, 413.68, 700.6306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 683.5482, 510.56, 700.6306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 683.5482, 607.44, 700.6306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 666.4659, 607.44, 683.5482 ], "cells": [ { "location": [ 26.16, 666.4659, 123.04, 683.5482 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 666.4659, 219.92, 683.5482 ], "text": "877,400", "html_text": "877,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 666.4659, 316.8, 683.5482 ], "text": "1,741,100", "html_text": "1,741,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 666.4659, 413.68, 683.5482 ], "text": "1,764,600", "html_text": "1,764,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 666.4659, 510.56, 683.5482 ], "text": "1,571,800", "html_text": "1,571,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 666.4659, 607.44, 683.5482 ], "text": "1,579,300", "html_text": "1,579,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 649.3835, 607.44, 666.4659 ], "cells": [ { "location": [ 26.16, 649.3835, 123.04, 666.4659 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 649.3835, 219.92, 666.4659 ], "text": "10,400", "html_text": "10,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 649.3835, 316.8, 666.4659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 649.3835, 413.68, 666.4659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 649.3835, 510.56, 666.4659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 649.3835, 607.44, 666.4659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 632.3012, 607.44, 649.3835 ], "cells": [ { "location": [ 26.16, 632.3012, 123.04, 649.3835 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 632.3012, 219.92, 649.3835 ], "text": "835,500", "html_text": "835,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 632.3012, 316.8, 649.3835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 632.3012, 413.68, 649.3835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 632.3012, 510.56, 649.3835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 632.3012, 607.44, 649.3835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 615.2188, 607.44, 632.3012 ], "cells": [ { "location": [ 26.16, 615.2188, 123.04, 632.3012 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 615.2188, 219.92, 632.3012 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 615.2188, 316.8, 632.3012 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 615.2188, 413.68, 632.3012 ], "text": "(77,500)", "html_text": "(77,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 615.2188, 510.56, 632.3012 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 615.2188, 607.44, 632.3012 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 598.1365, 607.44, 615.2188 ], "cells": [ { "location": [ 26.16, 598.1365, 123.04, 615.2188 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 598.1365, 219.92, 615.2188 ], "text": "1,723,300", "html_text": "1,723,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 598.1365, 316.8, 615.2188 ], "text": "1,741,100", "html_text": "1,741,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 598.1365, 413.68, 615.2188 ], "text": "1,687,100", "html_text": "1,687,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 598.1365, 510.56, 615.2188 ], "text": "1,571,800", "html_text": "1,571,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 598.1365, 607.44, 615.2188 ], "text": "1,579,300", "html_text": "1,579,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 581.0541, 607.44, 598.1365 ], "cells": [ { "location": [ 26.16, 581.0541, 123.04, 598.1365 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 581.0541, 219.92, 598.1365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 581.0541, 316.8, 598.1365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 581.0541, 413.68, 598.1365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 581.0541, 510.56, 598.1365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 581.0541, 607.44, 598.1365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 563.9718, 607.44, 581.0541 ], "cells": [ { "location": [ 26.16, 563.9718, 123.04, 581.0541 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 563.9718, 219.92, 581.0541 ], "text": "1,862,083", "html_text": "1,862,083", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 563.9718, 316.8, 581.0541 ], "text": "1,830,902", "html_text": "1,830,902", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 563.9718, 413.68, 581.0541 ], "text": "1,922,200", "html_text": "1,922,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 563.9718, 510.56, 581.0541 ], "text": "1,692,400", "html_text": "1,692,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 563.9718, 607.44, 581.0541 ], "text": "1,337,800", "html_text": "1,337,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 546.8894, 607.44, 563.9718 ], "cells": [ { "location": [ 26.16, 546.8894, 123.04, 563.9718 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 546.8894, 219.92, 563.9718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 546.8894, 316.8, 563.9718 ], "text": "207,655", "html_text": "207,655", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 546.8894, 413.68, 563.9718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 546.8894, 510.56, 563.9718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 546.8894, 607.44, 563.9718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 529.8071, 607.44, 546.8894 ], "cells": [ { "location": [ 26.16, 529.8071, 123.04, 546.8894 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 529.8071, 219.92, 546.8894 ], "text": "207,552", "html_text": "207,552", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 529.8071, 316.8, 546.8894 ], "text": "92,019", "html_text": "92,019", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 529.8071, 413.68, 546.8894 ], "text": "264,900", "html_text": "264,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 529.8071, 510.56, 546.8894 ], "text": "266,700", "html_text": "266,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 529.8071, 607.44, 546.8894 ], "text": "266,700", "html_text": "266,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 512.7247, 607.44, 529.8071 ], "cells": [ { "location": [ 26.16, 512.7247, 123.04, 529.8071 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 512.7247, 219.92, 529.8071 ], "text": "2,069,635", "html_text": "2,069,635", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 512.7247, 316.8, 529.8071 ], "text": "2,130,575", "html_text": "2,130,575", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 512.7247, 413.68, 529.8071 ], "text": "2,187,100", "html_text": "2,187,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 512.7247, 510.56, 529.8071 ], "text": "1,959,100", "html_text": "1,959,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 512.7247, 607.44, 529.8071 ], "text": "1,604,500", "html_text": "1,604,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 495.6424, 607.44, 512.7247 ], "cells": [ { "location": [ 26.16, 495.6424, 123.04, 512.7247 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 495.6424, 219.92, 512.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 495.6424, 316.8, 512.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 495.6424, 413.68, 512.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 495.6424, 510.56, 512.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 495.6424, 607.44, 512.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 478.56, 607.44, 495.6424 ], "cells": [ { "location": [ 26.16, 478.56, 123.04, 495.6424 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 478.56, 219.92, 495.6424 ], "text": "(54,783)", "html_text": "(54,783)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 478.56, 316.8, 495.6424 ], "text": "(56,005)", "html_text": "(56,005)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 478.56, 413.68, 495.6424 ], "text": "(96,600)", "html_text": "(96,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 478.56, 510.56, 495.6424 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 478.56, 607.44, 495.6424 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 461.4776, 607.44, 478.56 ], "cells": [ { "location": [ 26.16, 461.4776, 123.04, 478.56 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 461.4776, 219.92, 478.56 ], "text": "1,496,983", "html_text": "1,496,983", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 461.4776, 316.8, 478.56 ], "text": "2,543,859", "html_text": "2,543,859", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 461.4776, 413.68, 478.56 ], "text": "40,931,600", "html_text": "40,931,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 461.4776, 510.56, 478.56 ], "text": "62,618,300", "html_text": "62,618,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 461.4776, 607.44, 478.56 ], "text": "62,633,000", "html_text": "62,633,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 444.3953, 607.44, 461.4776 ], "cells": [ { "location": [ 26.16, 444.3953, 123.04, 461.4776 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 444.3953, 219.92, 461.4776 ], "text": "(70,054)", "html_text": "(70,054)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 444.3953, 316.8, 461.4776 ], "text": "(78,012)", "html_text": "(78,012)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 444.3953, 413.68, 461.4776 ], "text": "(4,121,400)", "html_text": "(4,121,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 444.3953, 510.56, 461.4776 ], "text": "(79,200)", "html_text": "(79,200)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 444.3953, 607.44, 461.4776 ], "text": "(79,200)", "html_text": "(79,200)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 427.3129, 607.44, 444.3953 ], "cells": [ { "location": [ 26.16, 427.3129, 123.04, 444.3953 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 427.3129, 219.92, 444.3953 ], "text": "1,372,146", "html_text": "1,372,146", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 427.3129, 316.8, 444.3953 ], "text": "2,409,842", "html_text": "2,409,842", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 427.3129, 413.68, 444.3953 ], "text": "36,713,600", "html_text": "36,713,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 427.3129, 510.56, 444.3953 ], "text": "62,539,100", "html_text": "62,539,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 427.3129, 607.44, 444.3953 ], "text": "62,553,800", "html_text": "62,553,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 410.2306, 607.44, 427.3129 ], "cells": [ { "location": [ 26.16, 410.2306, 123.04, 427.3129 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 410.2306, 219.92, 427.3129 ], "text": "5,165,080", "html_text": "5,165,080", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 410.2306, 316.8, 427.3129 ], "text": "6,281,518", "html_text": "6,281,518", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 410.2306, 413.68, 427.3129 ], "text": "40,587,800", "html_text": "40,587,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 410.2306, 510.56, 427.3129 ], "text": "66,070,000", "html_text": "66,070,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 410.2306, 607.44, 427.3129 ], "text": "65,737,600", "html_text": "65,737,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 393.1482, 607.44, 410.2306 ], "cells": [ { "location": [ 26.16, 393.1482, 123.04, 410.2306 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 393.1482, 219.92, 410.2306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 393.1482, 316.8, 410.2306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 393.1482, 413.68, 410.2306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 393.1482, 510.56, 410.2306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 393.1482, 607.44, 410.2306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 376.0659, 607.44, 393.1482 ], "cells": [ { "location": [ 26.16, 376.0659, 123.04, 393.1482 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 376.0659, 219.92, 393.1482 ], "text": "1,322,125", "html_text": "1,322,125", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 376.0659, 316.8, 393.1482 ], "text": "2,335,187", "html_text": "2,335,187", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 376.0659, 413.68, 393.1482 ], "text": "11,785,700", "html_text": "11,785,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 376.0659, 510.56, 393.1482 ], "text": "11,788,700", "html_text": "11,788,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 376.0659, 607.44, 393.1482 ], "text": "11,814,300", "html_text": "11,814,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 358.9835, 607.44, 376.0659 ], "cells": [ { "location": [ 26.16, 358.9835, 123.04, 376.0659 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 358.9835, 219.92, 376.0659 ], "text": "419,189", "html_text": "419,189", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 358.9835, 316.8, 376.0659 ], "text": "330,986", "html_text": "330,986", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 358.9835, 413.68, 376.0659 ], "text": "348,700", "html_text": "348,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 358.9835, 510.56, 376.0659 ], "text": "355,500", "html_text": "355,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 358.9835, 607.44, 376.0659 ], "text": "355,600", "html_text": "355,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 341.9012, 607.44, 358.9835 ], "cells": [ { "location": [ 26.16, 341.9012, 123.04, 358.9835 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 341.9012, 219.92, 358.9835 ], "text": "1,648,869", "html_text": "1,648,869", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 341.9012, 316.8, 358.9835 ], "text": "1,789,700", "html_text": "1,789,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 341.9012, 413.68, 358.9835 ], "text": "26,761,000", "html_text": "26,761,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 341.9012, 510.56, 358.9835 ], "text": "52,588,000", "html_text": "52,588,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 341.9012, 607.44, 358.9835 ], "text": "52,584,700", "html_text": "52,584,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 324.8188, 607.44, 341.9012 ], "cells": [ { "location": [ 26.16, 324.8188, 123.04, 341.9012 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 324.8188, 219.92, 341.9012 ], "text": "3,390,183", "html_text": "3,390,183", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 324.8188, 316.8, 341.9012 ], "text": "4,455,873", "html_text": "4,455,873", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 324.8188, 413.68, 341.9012 ], "text": "38,895,400", "html_text": "38,895,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 324.8188, 510.56, 341.9012 ], "text": "64,732,200", "html_text": "64,732,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 324.8188, 607.44, 341.9012 ], "text": "64,754,600", "html_text": "64,754,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 307.7365, 607.44, 324.8188 ], "cells": [ { "location": [ 26.16, 307.7365, 123.04, 324.8188 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 307.7365, 219.92, 324.8188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 307.7365, 316.8, 324.8188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 307.7365, 413.68, 324.8188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 307.7365, 510.56, 324.8188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 307.7365, 607.44, 324.8188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 290.6541, 607.44, 307.7365 ], "cells": [ { "location": [ 26.16, 290.6541, 123.04, 307.7365 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 290.6541, 219.92, 307.7365 ], "text": "1,723,300", "html_text": "1,723,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 290.6541, 316.8, 307.7365 ], "text": "1,741,100", "html_text": "1,741,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 290.6541, 413.68, 307.7365 ], "text": "1,687,100", "html_text": "1,687,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 290.6541, 510.56, 307.7365 ], "text": "1,571,800", "html_text": "1,571,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 290.6541, 607.44, 307.7365 ], "text": "1,579,300", "html_text": "1,579,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 273.5718, 607.44, 290.6541 ], "cells": [ { "location": [ 26.16, 273.5718, 123.04, 290.6541 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 273.5718, 219.92, 290.6541 ], "text": "238,733", "html_text": "238,733", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 273.5718, 316.8, 290.6541 ], "text": "208,340", "html_text": "208,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 273.5718, 413.68, 290.6541 ], "text": "494,700", "html_text": "494,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 273.5718, 510.56, 290.6541 ], "text": "621,300", "html_text": "621,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 273.5718, 607.44, 290.6541 ], "text": "621,500", "html_text": "621,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 256.4894, 607.44, 273.5718 ], "cells": [ { "location": [ 26.16, 256.4894, 123.04, 273.5718 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 256.4894, 219.92, 273.5718 ], "text": "1,428,150", "html_text": "1,428,150", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 256.4894, 316.8, 273.5718 ], "text": "2,506,434", "html_text": "2,506,434", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 256.4894, 413.68, 273.5718 ], "text": "36,713,600", "html_text": "36,713,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 256.4894, 510.56, 273.5718 ], "text": "62,539,100", "html_text": "62,539,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 256.4894, 607.44, 273.5718 ], "text": "62,553,800", "html_text": "62,553,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.16, 239.4071, 607.44, 256.4894 ], "cells": [ { "location": [ 26.16, 239.4071, 123.04, 256.4894 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 239.4071, 219.92, 256.4894 ], "text": "3,390,183", "html_text": "3,390,183", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 239.4071, 316.8, 256.4894 ], "text": "4,455,873", "html_text": "4,455,873", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 239.4071, 413.68, 256.4894 ], "text": "38,895,400", "html_text": "38,895,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 239.4071, 510.56, 256.4894 ], "text": "64,732,200", "html_text": "64,732,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 239.4071, 607.44, 256.4894 ], "text": "64,754,600", "html_text": "64,754,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.16, 222.3247, 607.44, 239.4071 ], "cells": [ { "location": [ 26.16, 222.3247, 123.04, 239.4071 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 222.3247, 219.92, 239.4071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 222.3247, 316.8, 239.4071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 222.3247, 413.68, 239.4071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 222.3247, 510.56, 239.4071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 222.3247, 607.44, 239.4071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.16, 205.2424, 607.44, 222.3247 ], "cells": [ { "location": [ 26.16, 205.2424, 123.04, 222.3247 ], "text": "Office of Energy Policy", "html_text": "Office of Energy Policy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 205.2424, 219.92, 222.3247 ], "text": "3,390,183", "html_text": "3,390,183", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 205.2424, 316.8, 222.3247 ], "text": "4,455,873", "html_text": "4,455,873", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 205.2424, 413.68, 222.3247 ], "text": "38,895,400", "html_text": "38,895,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 205.2424, 510.56, 222.3247 ], "text": "64,732,200", "html_text": "64,732,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 205.2424, 607.44, 222.3247 ], "text": "64,754,600", "html_text": "64,754,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.16, 188.16, 607.44, 205.2424 ], "cells": [ { "location": [ 26.16, 188.16, 123.04, 205.2424 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 188.16, 219.92, 205.2424 ], "text": "3,390,183", "html_text": "3,390,183", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 188.16, 316.8, 205.2424 ], "text": "4,455,873", "html_text": "4,455,873", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 188.16, 413.68, 205.2424 ], "text": "38,895,400", "html_text": "38,895,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 188.16, 510.56, 205.2424 ], "text": "64,732,200", "html_text": "64,732,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 188.16, 607.44, 205.2424 ], "text": "64,754,600", "html_text": "64,754,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 173, "type": "TEXT", "location": { "l": 25.92, "t": 176.4, "r": 596.88, "b": 149.76 }, "text": "The Office of Energy Policy, formerly known as the Department for Energy Development and Independence, was reorganized as result of the passage of Senate Bill 129 during the 2018 regular session.", "reading_order": 1 }, { "page": 173, "type": "TEXT", "location": { "l": 25.44, "t": 142.32, "r": 602.16, "b": 68.16 }, "text": "The Office oversees the development and implementation of Kentucky's comprehensive energy strategy, Intelligent Energy Choices for Kentucky's Future. The Office provides leadership to enhance the benefits of energy efficiency and alternative energy through supporting awareness, technology development, energy preparedness, partnerships and resource development. The Office also enhances the economic opportunities and benefits to Kentucky's citizens and industry by expanding current markets and developing market opportunities for Kentucky coal, natural gas, petroleum, oil shale, tar sands, liquid and gaseous fuels from coal, and chemicals from coal.", "reading_order": 2 }, { "page": 173, "type": "TEXT", "location": { "l": 309.6, "t": 18.72, "r": 324.96, "b": 8.88 }, "text": "160", "reading_order": 3 } ] }, { "page": 174, "items": [ { "page": 174, "type": "TEXT", "location": { "l": 25.92, "t": 765.36, "r": 606.72, "b": 715.44 }, "text": "To the extent that funding is available, the Office administers grant programs to support energy-related research, development and demonstration, including supporting multi-state cooperative regional partnerships and research initiatives. The Office develops and implements programs for the production, utilization and conservation of energy in a manner that meets basic needs while maintaining Kentucky's economic growth at the highest feasible level.", "reading_order": 0 }, { "page": 174, "type": "TEXT", "location": { "l": 25.92, "t": 707.28, "r": 587.52, "b": 670.08 }, "text": "The Office enters into agreements, administers grant programs and serves as a liaison with the federal government and other states in matters relating to energy; and participates in the review of applications, and upon request of the Kentucky Economic Development Finance Authority, assists in monitoring tax incentive agreements as provided in Subchapter 27 of KRS 154.", "reading_order": 1 }, { "page": 174, "type": "TITLE", "location": { "l": 26.64, "t": 661.68, "r": 60.24, "b": 648.72 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 174, "type": "TEXT", "location": { "l": 25.92, "t": 639.6, "r": 602.88, "b": 602.4 }, "text": "The Governor's budget includes additional funding in the amount of $18,800 in fiscal year 2027 and $38,800 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $6,200 and $12,800, respectively.", "reading_order": 3 }, { "page": 174, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.48, "b": 8.88 }, "text": "161", "reading_order": 4 } ] }, { "page": 175, "items": [ { "page": 175, "type": "TABLE", "location": { "l": 26.16, "t": 765.84, "r": 607.44, "b": 223.44 }, "text": "
Energy and Environment
Kentucky Nature Preserves
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,563,4001,669,3001,737,6001,634,4001,667,800
State Salary and Compensation
Allocation43,0008,40013,000
Budget Reduction-General Fund(17,500)
Total General Fund1,606,4001,677,7001,733,1001,634,4001,667,800
Restricted Funds
Balance Forward1,629,5561,389,8501,226,1001,009,300697,700
Current Receipts782,908878,0202,308,2001,957,6002,041,200
Non-Revenue Receipts410,398407,220186,100385,600382,900
Total Restricted Funds2,822,8612,675,0903,720,4003,352,5003,121,800
Federal Fund
Balance Forward(21,696)(37,180)(71,500)
Current Receipts166,918158,550356,600280,900283,000
Non-Revenue Receipts(8,898)(5,720)(5,800)(5,800)(4,800)
Total Federal Fund136,324115,650279,300275,100278,200
TOTAL SOURCE OF FUNDS4,565,5864,468,4405,732,8005,262,0005,067,800
EXPENDITURES BY CLASS
Personnel Costs2,653,6512,731,4562,671,3002,697,1002,759,100
Operating Expenses391,850452,938448,900462,800462,400
Grants Loans Benefits119,749102,9841,585,3001,386,4001,386,800
Capital Outlay47,66526,37718,00018,00018,000
TOTAL EXPENDITURES3,212,9153,313,7554,723,5004,564,3004,626,300
EXPENDITURES BY FUND SOURCE
General Fund1,606,4001,677,7001,733,1001,634,4001,667,800
Restricted Funds1,433,0111,448,9392,711,1002,654,8002,680,300
Federal Fund173,504187,117279,300275,100278,200
TOTAL EXPENDITURES3,212,9153,313,7554,723,5004,564,3004,626,300
EXPENDITURES BY UNIT
Office of KY Nature Preserves3,212,9153,313,7554,723,5004,564,3004,626,300
TOTAL EXPENDITURES3,212,9153,313,7554,723,5004,564,3004,626,300
", "rows": [ { "row_index": 0, "location": [ 26.16, 750.3429, 607.44, 765.84 ], "cells": [ { "location": [ 26.16, 750.3429, 123.04, 765.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 750.3429, 607.44, 765.84 ], "text": "Energy and Environment", "html_text": "Energy and Environment", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 734.8457, 607.44, 750.3429 ], "cells": [ { "location": [ 26.16, 734.8457, 123.04, 750.3429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 734.8457, 607.44, 750.3429 ], "text": "Kentucky Nature Preserves", "html_text": "Kentucky Nature Preserves", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 719.3486, 607.44, 734.8457 ], "cells": [ { "location": [ 26.16, 719.3486, 123.04, 734.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 719.3486, 219.92, 734.8457 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 719.3486, 316.8, 734.8457 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 719.3486, 413.68, 734.8457 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 719.3486, 510.56, 734.8457 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 719.3486, 607.44, 734.8457 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 703.8514, 607.44, 719.3486 ], "cells": [ { "location": [ 26.16, 703.8514, 123.04, 719.3486 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 703.8514, 219.92, 719.3486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 703.8514, 316.8, 719.3486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 703.8514, 413.68, 719.3486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 703.8514, 510.56, 719.3486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 703.8514, 607.44, 719.3486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 688.3543, 607.44, 703.8514 ], "cells": [ { "location": [ 26.16, 688.3543, 123.04, 703.8514 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 688.3543, 219.92, 703.8514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 688.3543, 316.8, 703.8514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 688.3543, 413.68, 703.8514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 688.3543, 510.56, 703.8514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 688.3543, 607.44, 703.8514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 672.8571, 607.44, 688.3543 ], "cells": [ { "location": [ 26.16, 672.8571, 123.04, 688.3543 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 672.8571, 219.92, 688.3543 ], "text": "1,563,400", "html_text": "1,563,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 672.8571, 316.8, 688.3543 ], "text": "1,669,300", "html_text": "1,669,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 672.8571, 413.68, 688.3543 ], "text": "1,737,600", "html_text": "1,737,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 672.8571, 510.56, 688.3543 ], "text": "1,634,400", "html_text": "1,634,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 672.8571, 607.44, 688.3543 ], "text": "1,667,800", "html_text": "1,667,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 657.36, 607.44, 672.8571 ], "cells": [ { "location": [ 26.16, 657.36, 123.04, 672.8571 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 657.36, 219.92, 672.8571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 657.36, 316.8, 672.8571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 657.36, 413.68, 672.8571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 657.36, 510.56, 672.8571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 657.36, 607.44, 672.8571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 641.8629, 607.44, 657.36 ], "cells": [ { "location": [ 26.16, 641.8629, 123.04, 657.36 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 641.8629, 219.92, 657.36 ], "text": "43,000", "html_text": "43,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 641.8629, 316.8, 657.36 ], "text": "8,400", "html_text": "8,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 641.8629, 413.68, 657.36 ], "text": "13,000", "html_text": "13,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 641.8629, 510.56, 657.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 641.8629, 607.44, 657.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 626.3657, 607.44, 641.8629 ], "cells": [ { "location": [ 26.16, 626.3657, 123.04, 641.8629 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 626.3657, 219.92, 641.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 626.3657, 316.8, 641.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 626.3657, 413.68, 641.8629 ], "text": "(17,500)", "html_text": "(17,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 626.3657, 510.56, 641.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 626.3657, 607.44, 641.8629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 610.8686, 607.44, 626.3657 ], "cells": [ { "location": [ 26.16, 610.8686, 123.04, 626.3657 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 610.8686, 219.92, 626.3657 ], "text": "1,606,400", "html_text": "1,606,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 610.8686, 316.8, 626.3657 ], "text": "1,677,700", "html_text": "1,677,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 610.8686, 413.68, 626.3657 ], "text": "1,733,100", "html_text": "1,733,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 610.8686, 510.56, 626.3657 ], "text": "1,634,400", "html_text": "1,634,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 610.8686, 607.44, 626.3657 ], "text": "1,667,800", "html_text": "1,667,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 595.3714, 607.44, 610.8686 ], "cells": [ { "location": [ 26.16, 595.3714, 123.04, 610.8686 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 595.3714, 219.92, 610.8686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 595.3714, 316.8, 610.8686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 595.3714, 413.68, 610.8686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 595.3714, 510.56, 610.8686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 595.3714, 607.44, 610.8686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 579.8743, 607.44, 595.3714 ], "cells": [ { "location": [ 26.16, 579.8743, 123.04, 595.3714 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 579.8743, 219.92, 595.3714 ], "text": "1,629,556", "html_text": "1,629,556", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 579.8743, 316.8, 595.3714 ], "text": "1,389,850", "html_text": "1,389,850", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 579.8743, 413.68, 595.3714 ], "text": "1,226,100", "html_text": "1,226,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 579.8743, 510.56, 595.3714 ], "text": "1,009,300", "html_text": "1,009,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 579.8743, 607.44, 595.3714 ], "text": "697,700", "html_text": "697,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 564.3771, 607.44, 579.8743 ], "cells": [ { "location": [ 26.16, 564.3771, 123.04, 579.8743 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 564.3771, 219.92, 579.8743 ], "text": "782,908", "html_text": "782,908", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 564.3771, 316.8, 579.8743 ], "text": "878,020", "html_text": "878,020", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 564.3771, 413.68, 579.8743 ], "text": "2,308,200", "html_text": "2,308,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 564.3771, 510.56, 579.8743 ], "text": "1,957,600", "html_text": "1,957,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 564.3771, 607.44, 579.8743 ], "text": "2,041,200", "html_text": "2,041,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 548.88, 607.44, 564.3771 ], "cells": [ { "location": [ 26.16, 548.88, 123.04, 564.3771 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 548.88, 219.92, 564.3771 ], "text": "410,398", "html_text": "410,398", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 548.88, 316.8, 564.3771 ], "text": "407,220", "html_text": "407,220", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 548.88, 413.68, 564.3771 ], "text": "186,100", "html_text": "186,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 548.88, 510.56, 564.3771 ], "text": "385,600", "html_text": "385,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 548.88, 607.44, 564.3771 ], "text": "382,900", "html_text": "382,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 533.3829, 607.44, 548.88 ], "cells": [ { "location": [ 26.16, 533.3829, 123.04, 548.88 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 533.3829, 219.92, 548.88 ], "text": "2,822,861", "html_text": "2,822,861", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 533.3829, 316.8, 548.88 ], "text": "2,675,090", "html_text": "2,675,090", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 533.3829, 413.68, 548.88 ], "text": "3,720,400", "html_text": "3,720,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 533.3829, 510.56, 548.88 ], "text": "3,352,500", "html_text": "3,352,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 533.3829, 607.44, 548.88 ], "text": "3,121,800", "html_text": "3,121,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 517.8857, 607.44, 533.3829 ], "cells": [ { "location": [ 26.16, 517.8857, 123.04, 533.3829 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 517.8857, 219.92, 533.3829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 517.8857, 316.8, 533.3829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 517.8857, 413.68, 533.3829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 517.8857, 510.56, 533.3829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 517.8857, 607.44, 533.3829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 502.3886, 607.44, 517.8857 ], "cells": [ { "location": [ 26.16, 502.3886, 123.04, 517.8857 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 502.3886, 219.92, 517.8857 ], "text": "(21,696)", "html_text": "(21,696)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 502.3886, 316.8, 517.8857 ], "text": "(37,180)", "html_text": "(37,180)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 502.3886, 413.68, 517.8857 ], "text": "(71,500)", "html_text": "(71,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 502.3886, 510.56, 517.8857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 502.3886, 607.44, 517.8857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 486.8914, 607.44, 502.3886 ], "cells": [ { "location": [ 26.16, 486.8914, 123.04, 502.3886 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 486.8914, 219.92, 502.3886 ], "text": "166,918", "html_text": "166,918", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 486.8914, 316.8, 502.3886 ], "text": "158,550", "html_text": "158,550", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 486.8914, 413.68, 502.3886 ], "text": "356,600", "html_text": "356,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 486.8914, 510.56, 502.3886 ], "text": "280,900", "html_text": "280,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 486.8914, 607.44, 502.3886 ], "text": "283,000", "html_text": "283,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 471.3943, 607.44, 486.8914 ], "cells": [ { "location": [ 26.16, 471.3943, 123.04, 486.8914 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 471.3943, 219.92, 486.8914 ], "text": "(8,898)", "html_text": "(8,898)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 471.3943, 316.8, 486.8914 ], "text": "(5,720)", "html_text": "(5,720)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 471.3943, 413.68, 486.8914 ], "text": "(5,800)", "html_text": "(5,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 471.3943, 510.56, 486.8914 ], "text": "(5,800)", "html_text": "(5,800)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 471.3943, 607.44, 486.8914 ], "text": "(4,800)", "html_text": "(4,800)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 455.8971, 607.44, 471.3943 ], "cells": [ { "location": [ 26.16, 455.8971, 123.04, 471.3943 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 455.8971, 219.92, 471.3943 ], "text": "136,324", "html_text": "136,324", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 455.8971, 316.8, 471.3943 ], "text": "115,650", "html_text": "115,650", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 455.8971, 413.68, 471.3943 ], "text": "279,300", "html_text": "279,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 455.8971, 510.56, 471.3943 ], "text": "275,100", "html_text": "275,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 455.8971, 607.44, 471.3943 ], "text": "278,200", "html_text": "278,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 440.4, 607.44, 455.8971 ], "cells": [ { "location": [ 26.16, 440.4, 123.04, 455.8971 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 440.4, 219.92, 455.8971 ], "text": "4,565,586", "html_text": "4,565,586", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 440.4, 316.8, 455.8971 ], "text": "4,468,440", "html_text": "4,468,440", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 440.4, 413.68, 455.8971 ], "text": "5,732,800", "html_text": "5,732,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 440.4, 510.56, 455.8971 ], "text": "5,262,000", "html_text": "5,262,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 440.4, 607.44, 455.8971 ], "text": "5,067,800", "html_text": "5,067,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 424.9029, 607.44, 440.4 ], "cells": [ { "location": [ 26.16, 424.9029, 123.04, 440.4 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 424.9029, 219.92, 440.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 424.9029, 316.8, 440.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 424.9029, 413.68, 440.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 424.9029, 510.56, 440.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 424.9029, 607.44, 440.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 409.4057, 607.44, 424.9029 ], "cells": [ { "location": [ 26.16, 409.4057, 123.04, 424.9029 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 409.4057, 219.92, 424.9029 ], "text": "2,653,651", "html_text": "2,653,651", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 409.4057, 316.8, 424.9029 ], "text": "2,731,456", "html_text": "2,731,456", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 409.4057, 413.68, 424.9029 ], "text": "2,671,300", "html_text": "2,671,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 409.4057, 510.56, 424.9029 ], "text": "2,697,100", "html_text": "2,697,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 409.4057, 607.44, 424.9029 ], "text": "2,759,100", "html_text": "2,759,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 393.9086, 607.44, 409.4057 ], "cells": [ { "location": [ 26.16, 393.9086, 123.04, 409.4057 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 393.9086, 219.92, 409.4057 ], "text": "391,850", "html_text": "391,850", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 393.9086, 316.8, 409.4057 ], "text": "452,938", "html_text": "452,938", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 393.9086, 413.68, 409.4057 ], "text": "448,900", "html_text": "448,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 393.9086, 510.56, 409.4057 ], "text": "462,800", "html_text": "462,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 393.9086, 607.44, 409.4057 ], "text": "462,400", "html_text": "462,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 378.4114, 607.44, 393.9086 ], "cells": [ { "location": [ 26.16, 378.4114, 123.04, 393.9086 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 378.4114, 219.92, 393.9086 ], "text": "119,749", "html_text": "119,749", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 378.4114, 316.8, 393.9086 ], "text": "102,984", "html_text": "102,984", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 378.4114, 413.68, 393.9086 ], "text": "1,585,300", "html_text": "1,585,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 378.4114, 510.56, 393.9086 ], "text": "1,386,400", "html_text": "1,386,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 378.4114, 607.44, 393.9086 ], "text": "1,386,800", "html_text": "1,386,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 362.9143, 607.44, 378.4114 ], "cells": [ { "location": [ 26.16, 362.9143, 123.04, 378.4114 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 362.9143, 219.92, 378.4114 ], "text": "47,665", "html_text": "47,665", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 362.9143, 316.8, 378.4114 ], "text": "26,377", "html_text": "26,377", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 362.9143, 413.68, 378.4114 ], "text": "18,000", "html_text": "18,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 362.9143, 510.56, 378.4114 ], "text": "18,000", "html_text": "18,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 362.9143, 607.44, 378.4114 ], "text": "18,000", "html_text": "18,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 347.4171, 607.44, 362.9143 ], "cells": [ { "location": [ 26.16, 347.4171, 123.04, 362.9143 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 347.4171, 219.92, 362.9143 ], "text": "3,212,915", "html_text": "3,212,915", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 347.4171, 316.8, 362.9143 ], "text": "3,313,755", "html_text": "3,313,755", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 347.4171, 413.68, 362.9143 ], "text": "4,723,500", "html_text": "4,723,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 347.4171, 510.56, 362.9143 ], "text": "4,564,300", "html_text": "4,564,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 347.4171, 607.44, 362.9143 ], "text": "4,626,300", "html_text": "4,626,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 331.92, 607.44, 347.4171 ], "cells": [ { "location": [ 26.16, 331.92, 123.04, 347.4171 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 331.92, 219.92, 347.4171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 331.92, 316.8, 347.4171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 331.92, 413.68, 347.4171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 331.92, 510.56, 347.4171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 331.92, 607.44, 347.4171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 316.4229, 607.44, 331.92 ], "cells": [ { "location": [ 26.16, 316.4229, 123.04, 331.92 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 316.4229, 219.92, 331.92 ], "text": "1,606,400", "html_text": "1,606,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 316.4229, 316.8, 331.92 ], "text": "1,677,700", "html_text": "1,677,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 316.4229, 413.68, 331.92 ], "text": "1,733,100", "html_text": "1,733,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 316.4229, 510.56, 331.92 ], "text": "1,634,400", "html_text": "1,634,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 316.4229, 607.44, 331.92 ], "text": "1,667,800", "html_text": "1,667,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 300.9257, 607.44, 316.4229 ], "cells": [ { "location": [ 26.16, 300.9257, 123.04, 316.4229 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 300.9257, 219.92, 316.4229 ], "text": "1,433,011", "html_text": "1,433,011", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 300.9257, 316.8, 316.4229 ], "text": "1,448,939", "html_text": "1,448,939", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 300.9257, 413.68, 316.4229 ], "text": "2,711,100", "html_text": "2,711,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 300.9257, 510.56, 316.4229 ], "text": "2,654,800", "html_text": "2,654,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 300.9257, 607.44, 316.4229 ], "text": "2,680,300", "html_text": "2,680,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.16, 285.4286, 607.44, 300.9257 ], "cells": [ { "location": [ 26.16, 285.4286, 123.04, 300.9257 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 285.4286, 219.92, 300.9257 ], "text": "173,504", "html_text": "173,504", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 285.4286, 316.8, 300.9257 ], "text": "187,117", "html_text": "187,117", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 285.4286, 413.68, 300.9257 ], "text": "279,300", "html_text": "279,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 285.4286, 510.56, 300.9257 ], "text": "275,100", "html_text": "275,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 285.4286, 607.44, 300.9257 ], "text": "278,200", "html_text": "278,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.16, 269.9314, 607.44, 285.4286 ], "cells": [ { "location": [ 26.16, 269.9314, 123.04, 285.4286 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 269.9314, 219.92, 285.4286 ], "text": "3,212,915", "html_text": "3,212,915", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 269.9314, 316.8, 285.4286 ], "text": "3,313,755", "html_text": "3,313,755", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 269.9314, 413.68, 285.4286 ], "text": "4,723,500", "html_text": "4,723,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 269.9314, 510.56, 285.4286 ], "text": "4,564,300", "html_text": "4,564,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 269.9314, 607.44, 285.4286 ], "text": "4,626,300", "html_text": "4,626,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.16, 254.4343, 607.44, 269.9314 ], "cells": [ { "location": [ 26.16, 254.4343, 123.04, 269.9314 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 254.4343, 219.92, 269.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 254.4343, 316.8, 269.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 254.4343, 413.68, 269.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 254.4343, 510.56, 269.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 254.4343, 607.44, 269.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.16, 238.9371, 607.44, 254.4343 ], "cells": [ { "location": [ 26.16, 238.9371, 123.04, 254.4343 ], "text": "Office of KY Nature Preserves", "html_text": "Office of KY Nature Preserves", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 238.9371, 219.92, 254.4343 ], "text": "3,212,915", "html_text": "3,212,915", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 238.9371, 316.8, 254.4343 ], "text": "3,313,755", "html_text": "3,313,755", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 238.9371, 413.68, 254.4343 ], "text": "4,723,500", "html_text": "4,723,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 238.9371, 510.56, 254.4343 ], "text": "4,564,300", "html_text": "4,564,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 238.9371, 607.44, 254.4343 ], "text": "4,626,300", "html_text": "4,626,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.16, 223.44, 607.44, 238.9371 ], "cells": [ { "location": [ 26.16, 223.44, 123.04, 238.9371 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.04, 223.44, 219.92, 238.9371 ], "text": "3,212,915", "html_text": "3,212,915", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 223.44, 316.8, 238.9371 ], "text": "3,313,755", "html_text": "3,313,755", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 223.44, 413.68, 238.9371 ], "text": "4,723,500", "html_text": "4,723,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 223.44, 510.56, 238.9371 ], "text": "4,564,300", "html_text": "4,564,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 223.44, 607.44, 238.9371 ], "text": "4,626,300", "html_text": "4,626,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 35, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 175, "type": "TEXT", "location": { "l": 25.92, "t": 215.76, "r": 605.76, "b": 165.6 }, "text": "Pursuant to KRS 146.410-146.530, the Office of Kentucky Nature Preserves', formerly known as the Kentucky State Nature Preserves Commission, mission is two-fold: to inventory the Commonwealth for its natural diversity, including its plants, animal life, biological communities, and areas of natural significance, and to protect these natural features by establishing a system of nature preserves. Pursuant to KRS 224.10-022, the Office is attached to the Energy and Environment Cabinet.", "reading_order": 1 }, { "page": 175, "type": "TEXT", "location": { "l": 26.16, "t": 157.92, "r": 602.4, "b": 96 }, "text": "Acquisition and management funds for the agency are derived through a tax refund check-off system authorized in KRS 141.450-141.480, through gifts, grants, devises and bequests pursuant to KRS 146.465, and through allocations from the Kentucky Heritage Land Conservation Fund pursuant to KRS 146.570. The Office, together with the Kentucky Department of Fish and Wildlife Resources, shares equally the receipts generated by the Non-game Species Protection and Habitat Acquisition program.", "reading_order": 2 }, { "page": 175, "type": "TEXT", "location": { "l": 25.68, "t": 87.84, "r": 593.04, "b": 62.64 }, "text": "The Office is responsible for administering the Wild Rivers program. Whose mission is to preserve the Commonwealth's natural streams and attract out-of-state visitors pursuant to KRS 146.200-360.", "reading_order": 3 }, { "page": 175, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.96, "b": 9.12 }, "text": "162", "reading_order": 4 } ] }, { "page": 176, "items": [ { "page": 176, "type": "TITLE", "location": { "l": 26.4, "t": 765.6, "r": 60.24, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 176, "type": "TEXT", "location": { "l": 25.44, "t": 743.76, "r": 602.88, "b": 706.32 }, "text": "The Governor's budget includes additional funding in the amount of $43,700 in fiscal year 2027 and $89,900 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $23,600 and $48,500, respectively.", "reading_order": 1 }, { "page": 176, "type": "TEXT", "location": { "l": 309.6, "t": 18.24, "r": 325.2, "b": 8.88 }, "text": "163", "reading_order": 2 } ] }, { "page": 177, "items": [ { "page": 177, "type": "TEXT", "location": { "l": 249.6, "t": 765.84, "r": 383.76, "b": 740.88 }, "text": "Energy and Environment\nPublic Service Commission", "reading_order": 0 }, { "page": 177, "type": "TABLE", "location": { "l": 27.6, "t": 738, "r": 608.4, "b": 180.96 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation12,862,50013,833,40014,620,90013,728,60013,992,500
State Salary and Compensation Allocation314,8001,0001,600
Continuing Approp-General Fund2,353,6801,687,9601,172,900\\n(438,700)
Total General Fund15,530,98015,522,36015,356,70013,728,60013,992,500
Restricted Funds
Balance Forward3,230,5603,884,7273,600,1002,231,4001,059,000
Current Receipts1,342,746997,143996,9001,176,4001,292,300
Non-Revenue Receipts618,907540,680676,700691,500693,000
Total Restricted Funds5,192,2135,422,5505,273,7004,099,3003,044,300
Federal Fund
Balance Forward(142,998)(124,259)(124,000)
Current Receipts881,9321,039,2141,346,9001,169,6001,181,200
Non-Revenue Receipts(123,421)(94,748)(84,200)(84,200)(84,200)
Total Federal Fund615,513820,2071,138,7001,085,4001,097,000
TOTAL SOURCE OF FUNDS21,338,70621,765,11621,769,10018,913,30018,133,800
EXPENDITURES BY CLASS
Personnel Costs13,005,75314,658,00516,638,80015,369,50015,601,800
Operating Expenses1,845,4352,280,2882,524,3002,158,7002,203,500
Grants Loans Benefits6,905
Capital Outlay1,039,091170,863374,600326,100326,100
TOTAL EXPENDITURES15,890,27817,116,06119,537,70017,854,30018,131,400
EXPENDITURES BY FUND SOURCE
General Fund13,843,01914,349,48515,356,70013,728,60013,992,500
Restricted Funds1,307,4861,822,3673,042,3003,040,3003,041,900
Federal Fund739,773944,2091,138,7001,085,4001,097,000
TOTAL EXPENDITURES15,890,27817,116,06119,537,70017,854,30018,131,400
EXPENDITURES BY UNIT
Public Service Commission15,890,27817,116,06119,537,70017,854,30018,131,400
TOTAL EXPENDITURES15,890,27817,116,06119,537,70017,854,30018,131,400
", "rows": [ { "row_index": 0, "location": [ 27.6, 720.5925, 608.4, 738 ], "cells": [ { "location": [ 27.6, 720.5925, 124.4, 738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 720.5925, 221.2, 738 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 720.5925, 318, 738 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 720.5925, 414.8, 738 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 720.5925, 511.6, 738 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 720.5925, 608.4, 738 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 703.185, 608.4, 720.5925 ], "cells": [ { "location": [ 27.6, 703.185, 124.4, 720.5925 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 703.185, 221.2, 720.5925 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 703.185, 318, 720.5925 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 703.185, 414.8, 720.5925 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 703.185, 511.6, 720.5925 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 703.185, 608.4, 720.5925 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 685.7775, 608.4, 703.185 ], "cells": [ { "location": [ 27.6, 685.7775, 124.4, 703.185 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 685.7775, 221.2, 703.185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 685.7775, 318, 703.185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 685.7775, 414.8, 703.185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 685.7775, 511.6, 703.185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 685.7775, 608.4, 703.185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 668.37, 608.4, 685.7775 ], "cells": [ { "location": [ 27.6, 668.37, 124.4, 685.7775 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 668.37, 221.2, 685.7775 ], "text": "12,862,500", "html_text": "12,862,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 668.37, 318, 685.7775 ], "text": "13,833,400", "html_text": "13,833,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 668.37, 414.8, 685.7775 ], "text": "14,620,900", "html_text": "14,620,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 668.37, 511.6, 685.7775 ], "text": "13,728,600", "html_text": "13,728,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 668.37, 608.4, 685.7775 ], "text": "13,992,500", "html_text": "13,992,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 650.9625, 608.4, 668.37 ], "cells": [ { "location": [ 27.6, 650.9625, 124.4, 668.37 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 650.9625, 221.2, 668.37 ], "text": "314,800", "html_text": "314,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 650.9625, 318, 668.37 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 650.9625, 414.8, 668.37 ], "text": "1,600", "html_text": "1,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 650.9625, 511.6, 668.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 650.9625, 608.4, 668.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 633.555, 608.4, 650.9625 ], "cells": [ { "location": [ 27.6, 633.555, 124.4, 650.9625 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 633.555, 221.2, 650.9625 ], "text": "2,353,680", "html_text": "2,353,680", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 633.555, 318, 650.9625 ], "text": "1,687,960", "html_text": "1,687,960", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 633.555, 414.8, 650.9625 ], "text": "1,172,900\\n(438,700)", "html_text": "1,172,900\\n(438,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 633.555, 511.6, 650.9625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 633.555, 608.4, 650.9625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 616.1475, 608.4, 633.555 ], "cells": [ { "location": [ 27.6, 616.1475, 124.4, 633.555 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 616.1475, 221.2, 633.555 ], "text": "15,530,980", "html_text": "15,530,980", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 616.1475, 318, 633.555 ], "text": "15,522,360", "html_text": "15,522,360", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 616.1475, 414.8, 633.555 ], "text": "15,356,700", "html_text": "15,356,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 616.1475, 511.6, 633.555 ], "text": "13,728,600", "html_text": "13,728,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 616.1475, 608.4, 633.555 ], "text": "13,992,500", "html_text": "13,992,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 598.74, 608.4, 616.1475 ], "cells": [ { "location": [ 27.6, 598.74, 124.4, 616.1475 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 598.74, 221.2, 616.1475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 598.74, 318, 616.1475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 598.74, 414.8, 616.1475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 598.74, 511.6, 616.1475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 598.74, 608.4, 616.1475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 581.3325, 608.4, 598.74 ], "cells": [ { "location": [ 27.6, 581.3325, 124.4, 598.74 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 581.3325, 221.2, 598.74 ], "text": "3,230,560", "html_text": "3,230,560", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 581.3325, 318, 598.74 ], "text": "3,884,727", "html_text": "3,884,727", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 581.3325, 414.8, 598.74 ], "text": "3,600,100", "html_text": "3,600,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 581.3325, 511.6, 598.74 ], "text": "2,231,400", "html_text": "2,231,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 581.3325, 608.4, 598.74 ], "text": "1,059,000", "html_text": "1,059,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 563.925, 608.4, 581.3325 ], "cells": [ { "location": [ 27.6, 563.925, 124.4, 581.3325 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 563.925, 221.2, 581.3325 ], "text": "1,342,746", "html_text": "1,342,746", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 563.925, 318, 581.3325 ], "text": "997,143", "html_text": "997,143", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 563.925, 414.8, 581.3325 ], "text": "996,900", "html_text": "996,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 563.925, 511.6, 581.3325 ], "text": "1,176,400", "html_text": "1,176,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 563.925, 608.4, 581.3325 ], "text": "1,292,300", "html_text": "1,292,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 546.5175, 608.4, 563.925 ], "cells": [ { "location": [ 27.6, 546.5175, 124.4, 563.925 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 546.5175, 221.2, 563.925 ], "text": "618,907", "html_text": "618,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 546.5175, 318, 563.925 ], "text": "540,680", "html_text": "540,680", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 546.5175, 414.8, 563.925 ], "text": "676,700", "html_text": "676,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 546.5175, 511.6, 563.925 ], "text": "691,500", "html_text": "691,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 546.5175, 608.4, 563.925 ], "text": "693,000", "html_text": "693,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 529.11, 608.4, 546.5175 ], "cells": [ { "location": [ 27.6, 529.11, 124.4, 546.5175 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 529.11, 221.2, 546.5175 ], "text": "5,192,213", "html_text": "5,192,213", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 529.11, 318, 546.5175 ], "text": "5,422,550", "html_text": "5,422,550", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 529.11, 414.8, 546.5175 ], "text": "5,273,700", "html_text": "5,273,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 529.11, 511.6, 546.5175 ], "text": "4,099,300", "html_text": "4,099,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 529.11, 608.4, 546.5175 ], "text": "3,044,300", "html_text": "3,044,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 511.7025, 608.4, 529.11 ], "cells": [ { "location": [ 27.6, 511.7025, 124.4, 529.11 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 511.7025, 221.2, 529.11 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 511.7025, 318, 529.11 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 511.7025, 414.8, 529.11 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 511.7025, 511.6, 529.11 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 511.7025, 608.4, 529.11 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 494.295, 608.4, 511.7025 ], "cells": [ { "location": [ 27.6, 494.295, 124.4, 511.7025 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 494.295, 221.2, 511.7025 ], "text": "(142,998)", "html_text": "(142,998)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 494.295, 318, 511.7025 ], "text": "(124,259)", "html_text": "(124,259)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 494.295, 414.8, 511.7025 ], "text": "(124,000)", "html_text": "(124,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 494.295, 511.6, 511.7025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 494.295, 608.4, 511.7025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 476.8875, 608.4, 494.295 ], "cells": [ { "location": [ 27.6, 476.8875, 124.4, 494.295 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 476.8875, 221.2, 494.295 ], "text": "881,932", "html_text": "881,932", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 476.8875, 318, 494.295 ], "text": "1,039,214", "html_text": "1,039,214", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 476.8875, 414.8, 494.295 ], "text": "1,346,900", "html_text": "1,346,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 476.8875, 511.6, 494.295 ], "text": "1,169,600", "html_text": "1,169,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 476.8875, 608.4, 494.295 ], "text": "1,181,200", "html_text": "1,181,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 459.48, 608.4, 476.8875 ], "cells": [ { "location": [ 27.6, 459.48, 124.4, 476.8875 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 459.48, 221.2, 476.8875 ], "text": "(123,421)", "html_text": "(123,421)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 459.48, 318, 476.8875 ], "text": "(94,748)", "html_text": "(94,748)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 459.48, 414.8, 476.8875 ], "text": "(84,200)", "html_text": "(84,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 459.48, 511.6, 476.8875 ], "text": "(84,200)", "html_text": "(84,200)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 459.48, 608.4, 476.8875 ], "text": "(84,200)", "html_text": "(84,200)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 442.0725, 608.4, 459.48 ], "cells": [ { "location": [ 27.6, 442.0725, 124.4, 459.48 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 442.0725, 221.2, 459.48 ], "text": "615,513", "html_text": "615,513", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 442.0725, 318, 459.48 ], "text": "820,207", "html_text": "820,207", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 442.0725, 414.8, 459.48 ], "text": "1,138,700", "html_text": "1,138,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 442.0725, 511.6, 459.48 ], "text": "1,085,400", "html_text": "1,085,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 442.0725, 608.4, 459.48 ], "text": "1,097,000", "html_text": "1,097,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 424.665, 608.4, 442.0725 ], "cells": [ { "location": [ 27.6, 424.665, 124.4, 442.0725 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 424.665, 221.2, 442.0725 ], "text": "21,338,706", "html_text": "21,338,706", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 424.665, 318, 442.0725 ], "text": "21,765,116", "html_text": "21,765,116", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 424.665, 414.8, 442.0725 ], "text": "21,769,100", "html_text": "21,769,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 424.665, 511.6, 442.0725 ], "text": "18,913,300", "html_text": "18,913,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 424.665, 608.4, 442.0725 ], "text": "18,133,800", "html_text": "18,133,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 407.2575, 608.4, 424.665 ], "cells": [ { "location": [ 27.6, 407.2575, 124.4, 424.665 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 407.2575, 221.2, 424.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 407.2575, 318, 424.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 407.2575, 414.8, 424.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 407.2575, 511.6, 424.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 407.2575, 608.4, 424.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 389.85, 608.4, 407.2575 ], "cells": [ { "location": [ 27.6, 389.85, 124.4, 407.2575 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 389.85, 221.2, 407.2575 ], "text": "13,005,753", "html_text": "13,005,753", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 389.85, 318, 407.2575 ], "text": "14,658,005", "html_text": "14,658,005", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 389.85, 414.8, 407.2575 ], "text": "16,638,800", "html_text": "16,638,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 389.85, 511.6, 407.2575 ], "text": "15,369,500", "html_text": "15,369,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 389.85, 608.4, 407.2575 ], "text": "15,601,800", "html_text": "15,601,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 372.4425, 608.4, 389.85 ], "cells": [ { "location": [ 27.6, 372.4425, 124.4, 389.85 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 372.4425, 221.2, 389.85 ], "text": "1,845,435", "html_text": "1,845,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 372.4425, 318, 389.85 ], "text": "2,280,288", "html_text": "2,280,288", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 372.4425, 414.8, 389.85 ], "text": "2,524,300", "html_text": "2,524,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 372.4425, 511.6, 389.85 ], "text": "2,158,700", "html_text": "2,158,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 372.4425, 608.4, 389.85 ], "text": "2,203,500", "html_text": "2,203,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 355.035, 608.4, 372.4425 ], "cells": [ { "location": [ 27.6, 355.035, 124.4, 372.4425 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 355.035, 221.2, 372.4425 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 355.035, 318, 372.4425 ], "text": "6,905", "html_text": "6,905", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 355.035, 414.8, 372.4425 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 355.035, 511.6, 372.4425 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 355.035, 608.4, 372.4425 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 337.6275, 608.4, 355.035 ], "cells": [ { "location": [ 27.6, 337.6275, 124.4, 355.035 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 337.6275, 221.2, 355.035 ], "text": "1,039,091", "html_text": "1,039,091", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 337.6275, 318, 355.035 ], "text": "170,863", "html_text": "170,863", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 337.6275, 414.8, 355.035 ], "text": "374,600", "html_text": "374,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 337.6275, 511.6, 355.035 ], "text": "326,100", "html_text": "326,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 337.6275, 608.4, 355.035 ], "text": "326,100", "html_text": "326,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 320.22, 608.4, 337.6275 ], "cells": [ { "location": [ 27.6, 320.22, 124.4, 337.6275 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 320.22, 221.2, 337.6275 ], "text": "15,890,278", "html_text": "15,890,278", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 320.22, 318, 337.6275 ], "text": "17,116,061", "html_text": "17,116,061", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 320.22, 414.8, 337.6275 ], "text": "19,537,700", "html_text": "19,537,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 320.22, 511.6, 337.6275 ], "text": "17,854,300", "html_text": "17,854,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 320.22, 608.4, 337.6275 ], "text": "18,131,400", "html_text": "18,131,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 302.8125, 608.4, 320.22 ], "cells": [ { "location": [ 27.6, 302.8125, 124.4, 320.22 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 302.8125, 221.2, 320.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 302.8125, 318, 320.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 302.8125, 414.8, 320.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 302.8125, 511.6, 320.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 302.8125, 608.4, 320.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 285.405, 608.4, 302.8125 ], "cells": [ { "location": [ 27.6, 285.405, 124.4, 302.8125 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 285.405, 221.2, 302.8125 ], "text": "13,843,019", "html_text": "13,843,019", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 285.405, 318, 302.8125 ], "text": "14,349,485", "html_text": "14,349,485", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 285.405, 414.8, 302.8125 ], "text": "15,356,700", "html_text": "15,356,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 285.405, 511.6, 302.8125 ], "text": "13,728,600", "html_text": "13,728,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 285.405, 608.4, 302.8125 ], "text": "13,992,500", "html_text": "13,992,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 267.9975, 608.4, 285.405 ], "cells": [ { "location": [ 27.6, 267.9975, 124.4, 285.405 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 267.9975, 221.2, 285.405 ], "text": "1,307,486", "html_text": "1,307,486", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 267.9975, 318, 285.405 ], "text": "1,822,367", "html_text": "1,822,367", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 267.9975, 414.8, 285.405 ], "text": "3,042,300", "html_text": "3,042,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 267.9975, 511.6, 285.405 ], "text": "3,040,300", "html_text": "3,040,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 267.9975, 608.4, 285.405 ], "text": "3,041,900", "html_text": "3,041,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 250.59, 608.4, 267.9975 ], "cells": [ { "location": [ 27.6, 250.59, 124.4, 267.9975 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 250.59, 221.2, 267.9975 ], "text": "739,773", "html_text": "739,773", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 250.59, 318, 267.9975 ], "text": "944,209", "html_text": "944,209", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 250.59, 414.8, 267.9975 ], "text": "1,138,700", "html_text": "1,138,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 250.59, 511.6, 267.9975 ], "text": "1,085,400", "html_text": "1,085,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 250.59, 608.4, 267.9975 ], "text": "1,097,000", "html_text": "1,097,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 233.1825, 608.4, 250.59 ], "cells": [ { "location": [ 27.6, 233.1825, 124.4, 250.59 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 233.1825, 221.2, 250.59 ], "text": "15,890,278", "html_text": "15,890,278", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 233.1825, 318, 250.59 ], "text": "17,116,061", "html_text": "17,116,061", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 233.1825, 414.8, 250.59 ], "text": "19,537,700", "html_text": "19,537,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 233.1825, 511.6, 250.59 ], "text": "17,854,300", "html_text": "17,854,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 233.1825, 608.4, 250.59 ], "text": "18,131,400", "html_text": "18,131,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 215.775, 608.4, 233.1825 ], "cells": [ { "location": [ 27.6, 215.775, 124.4, 233.1825 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 215.775, 221.2, 233.1825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 215.775, 318, 233.1825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 215.775, 414.8, 233.1825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 215.775, 511.6, 233.1825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 215.775, 608.4, 233.1825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 198.3675, 608.4, 215.775 ], "cells": [ { "location": [ 27.6, 198.3675, 124.4, 215.775 ], "text": "Public Service Commission", "html_text": "Public Service Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 198.3675, 221.2, 215.775 ], "text": "15,890,278", "html_text": "15,890,278", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 198.3675, 318, 215.775 ], "text": "17,116,061", "html_text": "17,116,061", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 198.3675, 414.8, 215.775 ], "text": "19,537,700", "html_text": "19,537,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 198.3675, 511.6, 215.775 ], "text": "17,854,300", "html_text": "17,854,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 198.3675, 608.4, 215.775 ], "text": "18,131,400", "html_text": "18,131,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 180.96, 608.4, 198.3675 ], "cells": [ { "location": [ 27.6, 180.96, 124.4, 198.3675 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 180.96, 221.2, 198.3675 ], "text": "15,890,278", "html_text": "15,890,278", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 180.96, 318, 198.3675 ], "text": "17,116,061", "html_text": "17,116,061", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 180.96, 414.8, 198.3675 ], "text": "19,537,700", "html_text": "19,537,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 180.96, 511.6, 198.3675 ], "text": "17,854,300", "html_text": "17,854,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.6, 180.96, 608.4, 198.3675 ], "text": "18,131,400", "html_text": "18,131,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 177, "type": "TEXT", "location": { "l": 25.68, "t": 168.96, "r": 592.8, "b": 106.8 }, "text": "The Public Service Commission, pursuant to KRS Chapter 278, regulates the intrastate rates and services of over 500 investor-owned electric, natural gas, telephone, water and sewage utilities, rural electric and telephone cooperatives, and water districts. The three-member Commission performs its regulatory functions through written orders following adjudicative and rule making procedures outlined in statute. The Commission is an independent agency attached to the Energy and Environment Cabinet for administrative purposes only.", "reading_order": 2 }, { "page": 177, "type": "TEXT", "location": { "l": 25.68, "t": 98.88, "r": 589.68, "b": 73.2 }, "text": "The Commission's goal is to ensure that every utility charges fair, just, and reasonable rates for the services rendered and that those services are adequate and efficient.", "reading_order": 3 }, { "page": 177, "type": "TEXT", "location": { "l": 25.68, "t": 64.8, "r": 590.64, "b": 40.32 }, "text": "The agency is funded by an assessment of all utilities under the Commission's jurisdiction based on the annual gross intrastate revenues.", "reading_order": 4 }, { "page": 177, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.72, "b": 9.12 }, "text": "164", "reading_order": 5 } ] }, { "page": 178, "items": [ { "page": 178, "type": "TEXT", "location": { "l": 25.92, "t": 765.36, "r": 574.08, "b": 740.4 }, "text": "The Commission staff is organized into the Divisions of Inspections, General Counsel, General Administration, Commission Operations, Financial Analysis, and Gas Pipeline Safety.", "reading_order": 0 }, { "page": 178, "type": "TITLE", "location": { "l": 26.4, "t": 731.76, "r": 60.24, "b": 718.8 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 178, "type": "TEXT", "location": { "l": 25.92, "t": 709.92, "r": 602.4, "b": 672.72 }, "text": "The Governor's budget includes additional funding in the amount of $206,400 in fiscal year 2027 and $423,800 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $189,900 and $389,900, respectively.", "reading_order": 2 }, { "page": 178, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "165", "reading_order": 3 } ] }, { "page": 179, "items": [ { "page": 179, "type": "TEXT", "location": { "l": 46.32, "t": 510.96, "r": 587.28, "b": 420.96 }, "text": "Finance and Administration", "reading_order": 0 } ] }, { "page": 180, "items": [ { "page": 180, "type": "TABLE", "location": { "l": 26.64, "t": 739.92, "r": 606.72, "b": 33.36 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation661,360,200634,987,900972,333,700840,700,5001,075,917,300
Budget Reserve5,000,0005,000,000
State Salary and Compensation
Allocation5,735,000831,500240,400
Current Year Appropriation3,700,000
Continuing Approp-General Fund(6,443,700)
Budget Reduction-General Fund18,500,000
Mandated Allotments3,553,4003,500,000
Total General Fund674,348,600644,319,400971,130,400859,200,5001,075,917,300
Tobacco Fund
Tobacco Settlement - Phase I23,916,20023,716,90017,033,70014,350,20014,130,800
Total Tobacco Fund23,916,20023,716,90017,033,70014,350,20014,130,800
Restricted Funds
Balance Forward79,689,92783,047,98598,867,10059,352,50042,276,100
Current Receipts248,651,688271,298,263263,412,700270,629,000270,628,900
Non-Revenue Receipts24,004,1752,524,934(25,378,700)4,024,1003,622,800
Total Restricted Funds352,345,790356,871,181336,901,100334,005,600316,527,800
Federal Fund
Balance Forward1,338,995323,204214,200
Current Receipts1,777,219302,8181,585,0001,766,6001,766,600
Non-Revenue Receipts2,400
Total Federal Fund3,116,214626,0221,801,6001,766,6001,766,600
TOTAL SOURCE OF FUNDS1,053,726,8041,025,533,5031,326,866,8001,209,322,9001,408,342,500
EXPENDITURES BY CLASS
Personnel Costs288,042,932286,542,499300,912,500305,421,600311,427,300
Operating Expenses174,563,202182,697,728180,822,700185,026,300186,805,300
Grants Loans Benefits25,631,65513,178,93712,642,200815,800815,800
Debt Service300,685,004322,332,796722,342,400625,629,900790,891,100
Capital Outlay30,267,87820,631,39324,252,70024,554,20024,548,200
TOTAL EXPENDITURES819,190,672825,383,3541,240,972,5001,141,447,8001,314,487,700
EXPENDITURES BY FUND SOURCE
General Fund524,682,646544,568,329945,713,300833,601,5001,007,818,100
Tobacco Fund22,417,21222,398,90015,909,00014,350,20014,130,800
Restricted Funds269,297,805258,004,232277,548,600291,729,500290,772,200
Federal Fund2,793,010411,8931,801,6001,766,6001,766,600
TOTAL EXPENDITURES819,190,672825,383,3541,240,972,5001,141,447,8001,314,487,700
EXPENDITURES BY UNIT
General Administration67,676,36957,794,68763,077,00051,255,90051,875,200
Controller23,207,34722,740,35924,875,30025,374,10025,657,500
Debt Service267,911,723303,675,915711,979,700615,317,600780,618,000
Facilities and Support Services84,776,56272,174,45866,685,90069,015,60070,312,600
", "rows": [ { "row_index": 0, "location": [ 26.64, 723.8618, 606.72, 739.92 ], "cells": [ { "location": [ 26.64, 723.8618, 123.32, 739.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 723.8618, 220, 739.92 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 723.8618, 316.68, 739.92 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 723.8618, 413.36, 739.92 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 723.8618, 510.04, 739.92 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 723.8618, 606.72, 739.92 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.64, 707.8036, 606.72, 723.8618 ], "cells": [ { "location": [ 26.64, 707.8036, 123.32, 723.8618 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 707.8036, 220, 723.8618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 707.8036, 316.68, 723.8618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 707.8036, 413.36, 723.8618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 707.8036, 510.04, 723.8618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 707.8036, 606.72, 723.8618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.64, 691.7455, 606.72, 707.8036 ], "cells": [ { "location": [ 26.64, 691.7455, 123.32, 707.8036 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 691.7455, 220, 707.8036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 691.7455, 316.68, 707.8036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 691.7455, 413.36, 707.8036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 691.7455, 510.04, 707.8036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 691.7455, 606.72, 707.8036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.64, 675.6873, 606.72, 691.7455 ], "cells": [ { "location": [ 26.64, 675.6873, 123.32, 691.7455 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 675.6873, 220, 691.7455 ], "text": "661,360,200", "html_text": "661,360,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 675.6873, 316.68, 691.7455 ], "text": "634,987,900", "html_text": "634,987,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 675.6873, 413.36, 691.7455 ], "text": "972,333,700", "html_text": "972,333,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 675.6873, 510.04, 691.7455 ], "text": "840,700,500", "html_text": "840,700,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 675.6873, 606.72, 691.7455 ], "text": "1,075,917,300", "html_text": "1,075,917,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.64, 659.6291, 606.72, 675.6873 ], "cells": [ { "location": [ 26.64, 659.6291, 123.32, 675.6873 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 659.6291, 220, 675.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 659.6291, 316.68, 675.6873 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 659.6291, 413.36, 675.6873 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 659.6291, 510.04, 675.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 659.6291, 606.72, 675.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.64, 643.5709, 606.72, 659.6291 ], "cells": [ { "location": [ 26.64, 643.5709, 123.32, 659.6291 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 643.5709, 220, 659.6291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 643.5709, 316.68, 659.6291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 643.5709, 413.36, 659.6291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 643.5709, 510.04, 659.6291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 643.5709, 606.72, 659.6291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.64, 627.5127, 606.72, 643.5709 ], "cells": [ { "location": [ 26.64, 627.5127, 123.32, 643.5709 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 627.5127, 220, 643.5709 ], "text": "5,735,000", "html_text": "5,735,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 627.5127, 316.68, 643.5709 ], "text": "831,500", "html_text": "831,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 627.5127, 413.36, 643.5709 ], "text": "240,400", "html_text": "240,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 627.5127, 510.04, 643.5709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 627.5127, 606.72, 643.5709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.64, 611.4545, 606.72, 627.5127 ], "cells": [ { "location": [ 26.64, 611.4545, 123.32, 627.5127 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 611.4545, 220, 627.5127 ], "text": "3,700,000", "html_text": "3,700,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 611.4545, 316.68, 627.5127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 611.4545, 413.36, 627.5127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 611.4545, 510.04, 627.5127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 611.4545, 606.72, 627.5127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.64, 595.3964, 606.72, 611.4545 ], "cells": [ { "location": [ 26.64, 595.3964, 123.32, 611.4545 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 595.3964, 220, 611.4545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 595.3964, 316.68, 611.4545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 595.3964, 413.36, 611.4545 ], "text": "(6,443,700)", "html_text": "(6,443,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 595.3964, 510.04, 611.4545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 595.3964, 606.72, 611.4545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.64, 579.3382, 606.72, 595.3964 ], "cells": [ { "location": [ 26.64, 579.3382, 123.32, 595.3964 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 579.3382, 220, 595.3964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 579.3382, 316.68, 595.3964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 579.3382, 413.36, 595.3964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 579.3382, 510.04, 595.3964 ], "text": "18,500,000", "html_text": "18,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 579.3382, 606.72, 595.3964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.64, 563.28, 606.72, 579.3382 ], "cells": [ { "location": [ 26.64, 563.28, 123.32, 579.3382 ], "text": "Mandated Allotments", "html_text": "Mandated Allotments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 563.28, 220, 579.3382 ], "text": "3,553,400", "html_text": "3,553,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 563.28, 316.68, 579.3382 ], "text": "3,500,000", "html_text": "3,500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 563.28, 413.36, 579.3382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 563.28, 510.04, 579.3382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 563.28, 606.72, 579.3382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.64, 547.2218, 606.72, 563.28 ], "cells": [ { "location": [ 26.64, 547.2218, 123.32, 563.28 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 547.2218, 220, 563.28 ], "text": "674,348,600", "html_text": "674,348,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 547.2218, 316.68, 563.28 ], "text": "644,319,400", "html_text": "644,319,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 547.2218, 413.36, 563.28 ], "text": "971,130,400", "html_text": "971,130,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 547.2218, 510.04, 563.28 ], "text": "859,200,500", "html_text": "859,200,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 547.2218, 606.72, 563.28 ], "text": "1,075,917,300", "html_text": "1,075,917,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.64, 531.1636, 606.72, 547.2218 ], "cells": [ { "location": [ 26.64, 531.1636, 123.32, 547.2218 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 531.1636, 220, 547.2218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 531.1636, 316.68, 547.2218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 531.1636, 413.36, 547.2218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 531.1636, 510.04, 547.2218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 531.1636, 606.72, 547.2218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.64, 515.1055, 606.72, 531.1636 ], "cells": [ { "location": [ 26.64, 515.1055, 123.32, 531.1636 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 515.1055, 220, 531.1636 ], "text": "23,916,200", "html_text": "23,916,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 515.1055, 316.68, 531.1636 ], "text": "23,716,900", "html_text": "23,716,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 515.1055, 413.36, 531.1636 ], "text": "17,033,700", "html_text": "17,033,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 515.1055, 510.04, 531.1636 ], "text": "14,350,200", "html_text": "14,350,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 515.1055, 606.72, 531.1636 ], "text": "14,130,800", "html_text": "14,130,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.64, 499.0473, 606.72, 515.1055 ], "cells": [ { "location": [ 26.64, 499.0473, 123.32, 515.1055 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 499.0473, 220, 515.1055 ], "text": "23,916,200", "html_text": "23,916,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 499.0473, 316.68, 515.1055 ], "text": "23,716,900", "html_text": "23,716,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 499.0473, 413.36, 515.1055 ], "text": "17,033,700", "html_text": "17,033,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 499.0473, 510.04, 515.1055 ], "text": "14,350,200", "html_text": "14,350,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 499.0473, 606.72, 515.1055 ], "text": "14,130,800", "html_text": "14,130,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.64, 482.9891, 606.72, 499.0473 ], "cells": [ { "location": [ 26.64, 482.9891, 123.32, 499.0473 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 482.9891, 220, 499.0473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 482.9891, 316.68, 499.0473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 482.9891, 413.36, 499.0473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 482.9891, 510.04, 499.0473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 482.9891, 606.72, 499.0473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.64, 466.9309, 606.72, 482.9891 ], "cells": [ { "location": [ 26.64, 466.9309, 123.32, 482.9891 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 466.9309, 220, 482.9891 ], "text": "79,689,927", "html_text": "79,689,927", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 466.9309, 316.68, 482.9891 ], "text": "83,047,985", "html_text": "83,047,985", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 466.9309, 413.36, 482.9891 ], "text": "98,867,100", "html_text": "98,867,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 466.9309, 510.04, 482.9891 ], "text": "59,352,500", "html_text": "59,352,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 466.9309, 606.72, 482.9891 ], "text": "42,276,100", "html_text": "42,276,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.64, 450.8727, 606.72, 466.9309 ], "cells": [ { "location": [ 26.64, 450.8727, 123.32, 466.9309 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 450.8727, 220, 466.9309 ], "text": "248,651,688", "html_text": "248,651,688", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 450.8727, 316.68, 466.9309 ], "text": "271,298,263", "html_text": "271,298,263", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 450.8727, 413.36, 466.9309 ], "text": "263,412,700", "html_text": "263,412,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 450.8727, 510.04, 466.9309 ], "text": "270,629,000", "html_text": "270,629,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 450.8727, 606.72, 466.9309 ], "text": "270,628,900", "html_text": "270,628,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.64, 434.8145, 606.72, 450.8727 ], "cells": [ { "location": [ 26.64, 434.8145, 123.32, 450.8727 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 434.8145, 220, 450.8727 ], "text": "24,004,175", "html_text": "24,004,175", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 434.8145, 316.68, 450.8727 ], "text": "2,524,934", "html_text": "2,524,934", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 434.8145, 413.36, 450.8727 ], "text": "(25,378,700)", "html_text": "(25,378,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 434.8145, 510.04, 450.8727 ], "text": "4,024,100", "html_text": "4,024,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 434.8145, 606.72, 450.8727 ], "text": "3,622,800", "html_text": "3,622,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.64, 418.7564, 606.72, 434.8145 ], "cells": [ { "location": [ 26.64, 418.7564, 123.32, 434.8145 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 418.7564, 220, 434.8145 ], "text": "352,345,790", "html_text": "352,345,790", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 418.7564, 316.68, 434.8145 ], "text": "356,871,181", "html_text": "356,871,181", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 418.7564, 413.36, 434.8145 ], "text": "336,901,100", "html_text": "336,901,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 418.7564, 510.04, 434.8145 ], "text": "334,005,600", "html_text": "334,005,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 418.7564, 606.72, 434.8145 ], "text": "316,527,800", "html_text": "316,527,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.64, 402.6982, 606.72, 418.7564 ], "cells": [ { "location": [ 26.64, 402.6982, 123.32, 418.7564 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 402.6982, 220, 418.7564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 402.6982, 316.68, 418.7564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 402.6982, 413.36, 418.7564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 402.6982, 510.04, 418.7564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 402.6982, 606.72, 418.7564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.64, 386.64, 606.72, 402.6982 ], "cells": [ { "location": [ 26.64, 386.64, 123.32, 402.6982 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 386.64, 220, 402.6982 ], "text": "1,338,995", "html_text": "1,338,995", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 386.64, 316.68, 402.6982 ], "text": "323,204", "html_text": "323,204", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 386.64, 413.36, 402.6982 ], "text": "214,200", "html_text": "214,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 386.64, 510.04, 402.6982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 386.64, 606.72, 402.6982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.64, 370.5818, 606.72, 386.64 ], "cells": [ { "location": [ 26.64, 370.5818, 123.32, 386.64 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 370.5818, 220, 386.64 ], "text": "1,777,219", "html_text": "1,777,219", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 370.5818, 316.68, 386.64 ], "text": "302,818", "html_text": "302,818", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 370.5818, 413.36, 386.64 ], "text": "1,585,000", "html_text": "1,585,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 370.5818, 510.04, 386.64 ], "text": "1,766,600", "html_text": "1,766,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 370.5818, 606.72, 386.64 ], "text": "1,766,600", "html_text": "1,766,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.64, 354.5236, 606.72, 370.5818 ], "cells": [ { "location": [ 26.64, 354.5236, 123.32, 370.5818 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 354.5236, 220, 370.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 354.5236, 316.68, 370.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 354.5236, 413.36, 370.5818 ], "text": "2,400", "html_text": "2,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 354.5236, 510.04, 370.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 354.5236, 606.72, 370.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.64, 338.4655, 606.72, 354.5236 ], "cells": [ { "location": [ 26.64, 338.4655, 123.32, 354.5236 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 338.4655, 220, 354.5236 ], "text": "3,116,214", "html_text": "3,116,214", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 338.4655, 316.68, 354.5236 ], "text": "626,022", "html_text": "626,022", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 338.4655, 413.36, 354.5236 ], "text": "1,801,600", "html_text": "1,801,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 338.4655, 510.04, 354.5236 ], "text": "1,766,600", "html_text": "1,766,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 338.4655, 606.72, 354.5236 ], "text": "1,766,600", "html_text": "1,766,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.64, 322.4073, 606.72, 338.4655 ], "cells": [ { "location": [ 26.64, 322.4073, 123.32, 338.4655 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 322.4073, 220, 338.4655 ], "text": "1,053,726,804", "html_text": "1,053,726,804", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 322.4073, 316.68, 338.4655 ], "text": "1,025,533,503", "html_text": "1,025,533,503", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 322.4073, 413.36, 338.4655 ], "text": "1,326,866,800", "html_text": "1,326,866,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 322.4073, 510.04, 338.4655 ], "text": "1,209,322,900", "html_text": "1,209,322,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 322.4073, 606.72, 338.4655 ], "text": "1,408,342,500", "html_text": "1,408,342,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.64, 306.3491, 606.72, 322.4073 ], "cells": [ { "location": [ 26.64, 306.3491, 123.32, 322.4073 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 306.3491, 220, 322.4073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 306.3491, 316.68, 322.4073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 306.3491, 413.36, 322.4073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 306.3491, 510.04, 322.4073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 306.3491, 606.72, 322.4073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.64, 290.2909, 606.72, 306.3491 ], "cells": [ { "location": [ 26.64, 290.2909, 123.32, 306.3491 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 290.2909, 220, 306.3491 ], "text": "288,042,932", "html_text": "288,042,932", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 290.2909, 316.68, 306.3491 ], "text": "286,542,499", "html_text": "286,542,499", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 290.2909, 413.36, 306.3491 ], "text": "300,912,500", "html_text": "300,912,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 290.2909, 510.04, 306.3491 ], "text": "305,421,600", "html_text": "305,421,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 290.2909, 606.72, 306.3491 ], "text": "311,427,300", "html_text": "311,427,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.64, 274.2327, 606.72, 290.2909 ], "cells": [ { "location": [ 26.64, 274.2327, 123.32, 290.2909 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 274.2327, 220, 290.2909 ], "text": "174,563,202", "html_text": "174,563,202", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 274.2327, 316.68, 290.2909 ], "text": "182,697,728", "html_text": "182,697,728", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 274.2327, 413.36, 290.2909 ], "text": "180,822,700", "html_text": "180,822,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 274.2327, 510.04, 290.2909 ], "text": "185,026,300", "html_text": "185,026,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 274.2327, 606.72, 290.2909 ], "text": "186,805,300", "html_text": "186,805,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.64, 258.1745, 606.72, 274.2327 ], "cells": [ { "location": [ 26.64, 258.1745, 123.32, 274.2327 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 258.1745, 220, 274.2327 ], "text": "25,631,655", "html_text": "25,631,655", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 258.1745, 316.68, 274.2327 ], "text": "13,178,937", "html_text": "13,178,937", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 258.1745, 413.36, 274.2327 ], "text": "12,642,200", "html_text": "12,642,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 258.1745, 510.04, 274.2327 ], "text": "815,800", "html_text": "815,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 258.1745, 606.72, 274.2327 ], "text": "815,800", "html_text": "815,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.64, 242.1164, 606.72, 258.1745 ], "cells": [ { "location": [ 26.64, 242.1164, 123.32, 258.1745 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 242.1164, 220, 258.1745 ], "text": "300,685,004", "html_text": "300,685,004", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 242.1164, 316.68, 258.1745 ], "text": "322,332,796", "html_text": "322,332,796", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 242.1164, 413.36, 258.1745 ], "text": "722,342,400", "html_text": "722,342,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 242.1164, 510.04, 258.1745 ], "text": "625,629,900", "html_text": "625,629,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 242.1164, 606.72, 258.1745 ], "text": "790,891,100", "html_text": "790,891,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.64, 226.0582, 606.72, 242.1164 ], "cells": [ { "location": [ 26.64, 226.0582, 123.32, 242.1164 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 226.0582, 220, 242.1164 ], "text": "30,267,878", "html_text": "30,267,878", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 226.0582, 316.68, 242.1164 ], "text": "20,631,393", "html_text": "20,631,393", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 226.0582, 413.36, 242.1164 ], "text": "24,252,700", "html_text": "24,252,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 226.0582, 510.04, 242.1164 ], "text": "24,554,200", "html_text": "24,554,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 226.0582, 606.72, 242.1164 ], "text": "24,548,200", "html_text": "24,548,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.64, 210, 606.72, 226.0582 ], "cells": [ { "location": [ 26.64, 210, 123.32, 226.0582 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 210, 220, 226.0582 ], "text": "819,190,672", "html_text": "819,190,672", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 210, 316.68, 226.0582 ], "text": "825,383,354", "html_text": "825,383,354", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 210, 413.36, 226.0582 ], "text": "1,240,972,500", "html_text": "1,240,972,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 210, 510.04, 226.0582 ], "text": "1,141,447,800", "html_text": "1,141,447,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 210, 606.72, 226.0582 ], "text": "1,314,487,700", "html_text": "1,314,487,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.64, 193.9418, 606.72, 210 ], "cells": [ { "location": [ 26.64, 193.9418, 123.32, 210 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 193.9418, 220, 210 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 193.9418, 316.68, 210 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 193.9418, 413.36, 210 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 193.9418, 510.04, 210 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 193.9418, 606.72, 210 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.64, 177.8836, 606.72, 193.9418 ], "cells": [ { "location": [ 26.64, 177.8836, 123.32, 193.9418 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 177.8836, 220, 193.9418 ], "text": "524,682,646", "html_text": "524,682,646", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 177.8836, 316.68, 193.9418 ], "text": "544,568,329", "html_text": "544,568,329", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 177.8836, 413.36, 193.9418 ], "text": "945,713,300", "html_text": "945,713,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 177.8836, 510.04, 193.9418 ], "text": "833,601,500", "html_text": "833,601,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 177.8836, 606.72, 193.9418 ], "text": "1,007,818,100", "html_text": "1,007,818,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.64, 161.8255, 606.72, 177.8836 ], "cells": [ { "location": [ 26.64, 161.8255, 123.32, 177.8836 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 161.8255, 220, 177.8836 ], "text": "22,417,212", "html_text": "22,417,212", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 161.8255, 316.68, 177.8836 ], "text": "22,398,900", "html_text": "22,398,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 161.8255, 413.36, 177.8836 ], "text": "15,909,000", "html_text": "15,909,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 161.8255, 510.04, 177.8836 ], "text": "14,350,200", "html_text": "14,350,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 161.8255, 606.72, 177.8836 ], "text": "14,130,800", "html_text": "14,130,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.64, 145.7673, 606.72, 161.8255 ], "cells": [ { "location": [ 26.64, 145.7673, 123.32, 161.8255 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 145.7673, 220, 161.8255 ], "text": "269,297,805", "html_text": "269,297,805", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 145.7673, 316.68, 161.8255 ], "text": "258,004,232", "html_text": "258,004,232", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 145.7673, 413.36, 161.8255 ], "text": "277,548,600", "html_text": "277,548,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 145.7673, 510.04, 161.8255 ], "text": "291,729,500", "html_text": "291,729,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 145.7673, 606.72, 161.8255 ], "text": "290,772,200", "html_text": "290,772,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.64, 129.7091, 606.72, 145.7673 ], "cells": [ { "location": [ 26.64, 129.7091, 123.32, 145.7673 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 129.7091, 220, 145.7673 ], "text": "2,793,010", "html_text": "2,793,010", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 129.7091, 316.68, 145.7673 ], "text": "411,893", "html_text": "411,893", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 129.7091, 413.36, 145.7673 ], "text": "1,801,600", "html_text": "1,801,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 129.7091, 510.04, 145.7673 ], "text": "1,766,600", "html_text": "1,766,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 129.7091, 606.72, 145.7673 ], "text": "1,766,600", "html_text": "1,766,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.64, 113.6509, 606.72, 129.7091 ], "cells": [ { "location": [ 26.64, 113.6509, 123.32, 129.7091 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 113.6509, 220, 129.7091 ], "text": "819,190,672", "html_text": "819,190,672", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 113.6509, 316.68, 129.7091 ], "text": "825,383,354", "html_text": "825,383,354", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 113.6509, 413.36, 129.7091 ], "text": "1,240,972,500", "html_text": "1,240,972,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 113.6509, 510.04, 129.7091 ], "text": "1,141,447,800", "html_text": "1,141,447,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 113.6509, 606.72, 129.7091 ], "text": "1,314,487,700", "html_text": "1,314,487,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.64, 97.5927, 606.72, 113.6509 ], "cells": [ { "location": [ 26.64, 97.5927, 123.32, 113.6509 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 97.5927, 220, 113.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 97.5927, 316.68, 113.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 97.5927, 413.36, 113.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 97.5927, 510.04, 113.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 97.5927, 606.72, 113.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 26.64, 81.5345, 606.72, 97.5927 ], "cells": [ { "location": [ 26.64, 81.5345, 123.32, 97.5927 ], "text": "General Administration", "html_text": "General Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 81.5345, 220, 97.5927 ], "text": "67,676,369", "html_text": "67,676,369", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 81.5345, 316.68, 97.5927 ], "text": "57,794,687", "html_text": "57,794,687", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 81.5345, 413.36, 97.5927 ], "text": "63,077,000", "html_text": "63,077,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 81.5345, 510.04, 97.5927 ], "text": "51,255,900", "html_text": "51,255,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 81.5345, 606.72, 97.5927 ], "text": "51,875,200", "html_text": "51,875,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 26.64, 65.4764, 606.72, 81.5345 ], "cells": [ { "location": [ 26.64, 65.4764, 123.32, 81.5345 ], "text": "Controller", "html_text": "Controller", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 65.4764, 220, 81.5345 ], "text": "23,207,347", "html_text": "23,207,347", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 65.4764, 316.68, 81.5345 ], "text": "22,740,359", "html_text": "22,740,359", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 65.4764, 413.36, 81.5345 ], "text": "24,875,300", "html_text": "24,875,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 65.4764, 510.04, 81.5345 ], "text": "25,374,100", "html_text": "25,374,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 65.4764, 606.72, 81.5345 ], "text": "25,657,500", "html_text": "25,657,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 26.64, 49.4182, 606.72, 65.4764 ], "cells": [ { "location": [ 26.64, 49.4182, 123.32, 65.4764 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 49.4182, 220, 65.4764 ], "text": "267,911,723", "html_text": "267,911,723", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 49.4182, 316.68, 65.4764 ], "text": "303,675,915", "html_text": "303,675,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 49.4182, 413.36, 65.4764 ], "text": "711,979,700", "html_text": "711,979,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 49.4182, 510.04, 65.4764 ], "text": "615,317,600", "html_text": "615,317,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 49.4182, 606.72, 65.4764 ], "text": "780,618,000", "html_text": "780,618,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 26.64, 33.36, 606.72, 49.4182 ], "cells": [ { "location": [ 26.64, 33.36, 123.32, 49.4182 ], "text": "Facilities and Support Services", "html_text": "Facilities and Support Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 33.36, 220, 49.4182 ], "text": "84,776,562", "html_text": "84,776,562", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 33.36, 316.68, 49.4182 ], "text": "72,174,458", "html_text": "72,174,458", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 33.36, 413.36, 49.4182 ], "text": "66,685,900", "html_text": "66,685,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 33.36, 510.04, 49.4182 ], "text": "69,015,600", "html_text": "69,015,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.04, 33.36, 606.72, 49.4182 ], "text": "70,312,600", "html_text": "70,312,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 44, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 180, "type": "TEXT", "location": { "l": 308.88, "t": 18.72, "r": 325.2, "b": 8.88 }, "text": "166", "reading_order": 1 } ] }, { "page": 181, "items": [ { "page": 181, "type": "TABLE", "location": { "l": 28.32, "t": 762.96, "r": 605.04, "b": 692.64 }, "text": "
County Costs33,918,05833,744,42730,946,00030,946,00030,946,000
Commonwealth Office of Technology149,454,367135,034,869141,995,300146,937,900148,750,100
Revenue127,641,234133,901,132129,088,500132,271,900134,325,500
Property Valuation Administrators64,605,01266,317,50872,324,80070,328,80072,002,800
TOTAL EXPENDITURES819,190,672825,383,3541,240,972,5001,141,447,8001,314,487,700
", "rows": [ { "row_index": 0, "location": [ 28.32, 748.896, 605.04, 762.96 ], "cells": [ { "location": [ 28.32, 748.896, 124.44, 762.96 ], "text": "County Costs", "html_text": "County Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 748.896, 220.56, 762.96 ], "text": "33,918,058", "html_text": "33,918,058", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 748.896, 316.68, 762.96 ], "text": "33,744,427", "html_text": "33,744,427", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 748.896, 412.8, 762.96 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 748.896, 508.92, 762.96 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.92, 748.896, 605.04, 762.96 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 734.832, 605.04, 748.896 ], "cells": [ { "location": [ 28.32, 734.832, 124.44, 748.896 ], "text": "Commonwealth Office of Technology", "html_text": "Commonwealth Office of Technology", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 734.832, 220.56, 748.896 ], "text": "149,454,367", "html_text": "149,454,367", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 734.832, 316.68, 748.896 ], "text": "135,034,869", "html_text": "135,034,869", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 734.832, 412.8, 748.896 ], "text": "141,995,300", "html_text": "141,995,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 734.832, 508.92, 748.896 ], "text": "146,937,900", "html_text": "146,937,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.92, 734.832, 605.04, 748.896 ], "text": "148,750,100", "html_text": "148,750,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 720.768, 605.04, 734.832 ], "cells": [ { "location": [ 28.32, 720.768, 124.44, 734.832 ], "text": "Revenue", "html_text": "Revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 720.768, 220.56, 734.832 ], "text": "127,641,234", "html_text": "127,641,234", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 720.768, 316.68, 734.832 ], "text": "133,901,132", "html_text": "133,901,132", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 720.768, 412.8, 734.832 ], "text": "129,088,500", "html_text": "129,088,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 720.768, 508.92, 734.832 ], "text": "132,271,900", "html_text": "132,271,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.92, 720.768, 605.04, 734.832 ], "text": "134,325,500", "html_text": "134,325,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.32, 706.704, 605.04, 720.768 ], "cells": [ { "location": [ 28.32, 706.704, 124.44, 720.768 ], "text": "Property Valuation Administrators", "html_text": "Property Valuation Administrators", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 706.704, 220.56, 720.768 ], "text": "64,605,012", "html_text": "64,605,012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 706.704, 316.68, 720.768 ], "text": "66,317,508", "html_text": "66,317,508", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 706.704, 412.8, 720.768 ], "text": "72,324,800", "html_text": "72,324,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 706.704, 508.92, 720.768 ], "text": "70,328,800", "html_text": "70,328,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.92, 706.704, 605.04, 720.768 ], "text": "72,002,800", "html_text": "72,002,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.32, 692.64, 605.04, 706.704 ], "cells": [ { "location": [ 28.32, 692.64, 124.44, 706.704 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 692.64, 220.56, 706.704 ], "text": "819,190,672", "html_text": "819,190,672", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 692.64, 316.68, 706.704 ], "text": "825,383,354", "html_text": "825,383,354", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 692.64, 412.8, 706.704 ], "text": "1,240,972,500", "html_text": "1,240,972,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 692.64, 508.92, 706.704 ], "text": "1,141,447,800", "html_text": "1,141,447,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.92, 692.64, 605.04, 706.704 ], "text": "1,314,487,700", "html_text": "1,314,487,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 5, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 181, "type": "TEXT", "location": { "l": 25.68, "t": 679.2, "r": 605.52, "b": 592.8 }, "text": "The Finance and Administration Cabinet is responsible for managing the financial resources of the Commonwealth and for providing central administrative services to agencies of state and local government. The mission of the Finance and Administration Cabinet is to provide its customers with assistance in the delivery of quality services, effective administration, and sound financial management. The Cabinet provides leadership, coordination, and support to other state agencies to ensure accountability and integrity in the use of public resources. The Finance and Administration Cabinet constantly strives to conduct government business more effectively. Moreover, among the highest priorities of the Cabinet is providing state government with the resources necessary to carry out its mission by equitable and efficient revenue collection.", "reading_order": 1 }, { "page": 181, "type": "TEXT", "location": { "l": 25.92, "t": 585.6, "r": 602.64, "b": 559.44 }, "text": "The Cabinet's duties include construction of state facilities, property management including motor vehicles, tax administration and collection, management of the Commonwealth's information technology systems, expenditure control, and state purchasing.", "reading_order": 2 }, { "page": 181, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.72, "b": 8.88 }, "text": "167", "reading_order": 3 } ] }, { "page": 182, "items": [ { "page": 182, "type": "TABLE", "location": { "l": 25.44, "t": 768.96, "r": 607.68, "b": 76.08 }, "text": "
Finance and Administration
General Administration
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation8,337,40015,527,50015,027,8004,645,5008,051,500
Budget Reserve5,000,0005,000,000
State Salary and Compensation
Allocation319,30010,200
Current Year Appropriation3,700,000
Budget Reduction-General Fund(247,100)
Total General Fund12,356,70020,527,50019,790,9004,645,5008,051,500
Restricted Funds
Balance Forward9,802,7407,738,35313,233,20012,897,2009,231,800
Current Receipts29,411,84837,703,59537,974,90039,718,00039,717,900
Non-Revenue Receipts23,006,9004,934,2004,940,2003,227,0003,227,000
Total Restricted Funds62,221,48850,376,14856,148,30055,842,20052,176,700
Federal Fund
Balance Forward1,344,308329,280216,800
Current Receipts41,50511,734(181,800)
Total Federal Fund1,385,814341,01435,000
TOTAL SOURCE OF FUNDS75,964,00271,244,66175,974,20060,487,70060,228,200
EXPENDITURES BY CLASS
Personnel Costs15,543,61115,769,66517,425,00017,543,50018,092,800
Operating Expenses18,003,03217,417,90718,276,10018,362,50018,432,500
Grants Loans Benefits25,025,16512,611,50911,826,400
Capital Outlay9,104,56111,995,60615,549,50015,349,90015,349,900
TOTAL EXPENDITURES67,676,36957,794,68763,077,00051,255,90051,875,200
EXPENDITURES BY FUND SOURCE
General Fund12,136,70020,527,50019,790,9004,645,5008,051,500
Restricted Funds54,483,13537,142,98043,251,10046,610,40043,823,700
Federal Fund1,056,534124,20735,000
TOTAL EXPENDITURES67,676,36957,794,68763,077,00051,255,90051,875,200
EXPENDITURES BY UNIT
Secretary6,711,6009,613,4768,925,8001,810,9001,841,900
Gubernatorial Transition220,000
General Counsel3,049,6663,141,3373,397,7003,268,3003,338,300
Administrative Services5,533,2845,729,2696,719,7006,769,0006,906,900
Fleet Management28,344,50530,297,28434,360,00034,780,10034,865,600
Postal Services3,254,7183,331,3993,913,4003,924,2003,985,900
Policy and Audit476,152681,922760,400703,400716,600
Rural Housing Trust Fund20,306,4445,000,0005,000,000
TOTAL EXPENDITURES67,676,36957,794,68763,077,00051,255,90051,875,200
", "rows": [ { "row_index": 0, "location": [ 25.44, 752.8465, 607.68, 768.96 ], "cells": [ { "location": [ 25.44, 752.8465, 122.48, 768.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 752.8465, 607.68, 768.96 ], "text": "Finance and Administration", "html_text": "Finance and Administration", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.44, 736.733, 607.68, 752.8465 ], "cells": [ { "location": [ 25.44, 736.733, 122.48, 752.8465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 736.733, 607.68, 752.8465 ], "text": "General Administration", "html_text": "General Administration", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.44, 720.6195, 607.68, 736.733 ], "cells": [ { "location": [ 25.44, 720.6195, 122.48, 736.733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 720.6195, 219.52, 736.733 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 720.6195, 316.56, 736.733 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 720.6195, 413.6, 736.733 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 720.6195, 510.64, 736.733 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 720.6195, 607.68, 736.733 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.44, 704.506, 607.68, 720.6195 ], "cells": [ { "location": [ 25.44, 704.506, 122.48, 720.6195 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 704.506, 219.52, 720.6195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 704.506, 316.56, 720.6195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 704.506, 413.6, 720.6195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 704.506, 510.64, 720.6195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 704.506, 607.68, 720.6195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.44, 688.3926, 607.68, 704.506 ], "cells": [ { "location": [ 25.44, 688.3926, 122.48, 704.506 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 688.3926, 219.52, 704.506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 688.3926, 316.56, 704.506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 688.3926, 413.6, 704.506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 688.3926, 510.64, 704.506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 688.3926, 607.68, 704.506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.44, 672.2791, 607.68, 688.3926 ], "cells": [ { "location": [ 25.44, 672.2791, 122.48, 688.3926 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 672.2791, 219.52, 688.3926 ], "text": "8,337,400", "html_text": "8,337,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 672.2791, 316.56, 688.3926 ], "text": "15,527,500", "html_text": "15,527,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 672.2791, 413.6, 688.3926 ], "text": "15,027,800", "html_text": "15,027,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 672.2791, 510.64, 688.3926 ], "text": "4,645,500", "html_text": "4,645,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 672.2791, 607.68, 688.3926 ], "text": "8,051,500", "html_text": "8,051,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.44, 656.1656, 607.68, 672.2791 ], "cells": [ { "location": [ 25.44, 656.1656, 122.48, 672.2791 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 656.1656, 219.52, 672.2791 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 656.1656, 316.56, 672.2791 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 656.1656, 413.6, 672.2791 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 656.1656, 510.64, 672.2791 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 656.1656, 607.68, 672.2791 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.44, 640.0521, 607.68, 656.1656 ], "cells": [ { "location": [ 25.44, 640.0521, 122.48, 656.1656 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 640.0521, 219.52, 656.1656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 640.0521, 316.56, 656.1656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 640.0521, 413.6, 656.1656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 640.0521, 510.64, 656.1656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 640.0521, 607.68, 656.1656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.44, 623.9386, 607.68, 640.0521 ], "cells": [ { "location": [ 25.44, 623.9386, 122.48, 640.0521 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 623.9386, 219.52, 640.0521 ], "text": "319,300", "html_text": "319,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 623.9386, 316.56, 640.0521 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 623.9386, 413.6, 640.0521 ], "text": "10,200", "html_text": "10,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 623.9386, 510.64, 640.0521 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 623.9386, 607.68, 640.0521 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.44, 607.8251, 607.68, 623.9386 ], "cells": [ { "location": [ 25.44, 607.8251, 122.48, 623.9386 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 607.8251, 219.52, 623.9386 ], "text": "3,700,000", "html_text": "3,700,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 607.8251, 316.56, 623.9386 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 607.8251, 413.6, 623.9386 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 607.8251, 510.64, 623.9386 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 607.8251, 607.68, 623.9386 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.44, 591.7116, 607.68, 607.8251 ], "cells": [ { "location": [ 25.44, 591.7116, 122.48, 607.8251 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 591.7116, 219.52, 607.8251 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 591.7116, 316.56, 607.8251 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 591.7116, 413.6, 607.8251 ], "text": "(247,100)", "html_text": "(247,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 591.7116, 510.64, 607.8251 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 591.7116, 607.68, 607.8251 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.44, 575.5981, 607.68, 591.7116 ], "cells": [ { "location": [ 25.44, 575.5981, 122.48, 591.7116 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 575.5981, 219.52, 591.7116 ], "text": "12,356,700", "html_text": "12,356,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 575.5981, 316.56, 591.7116 ], "text": "20,527,500", "html_text": "20,527,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 575.5981, 413.6, 591.7116 ], "text": "19,790,900", "html_text": "19,790,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 575.5981, 510.64, 591.7116 ], "text": "4,645,500", "html_text": "4,645,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 575.5981, 607.68, 591.7116 ], "text": "8,051,500", "html_text": "8,051,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.44, 559.4847, 607.68, 575.5981 ], "cells": [ { "location": [ 25.44, 559.4847, 122.48, 575.5981 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 559.4847, 219.52, 575.5981 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 559.4847, 316.56, 575.5981 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 559.4847, 413.6, 575.5981 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 559.4847, 510.64, 575.5981 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 559.4847, 607.68, 575.5981 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.44, 543.3712, 607.68, 559.4847 ], "cells": [ { "location": [ 25.44, 543.3712, 122.48, 559.4847 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 543.3712, 219.52, 559.4847 ], "text": "9,802,740", "html_text": "9,802,740", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 543.3712, 316.56, 559.4847 ], "text": "7,738,353", "html_text": "7,738,353", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 543.3712, 413.6, 559.4847 ], "text": "13,233,200", "html_text": "13,233,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 543.3712, 510.64, 559.4847 ], "text": "12,897,200", "html_text": "12,897,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 543.3712, 607.68, 559.4847 ], "text": "9,231,800", "html_text": "9,231,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.44, 527.2577, 607.68, 543.3712 ], "cells": [ { "location": [ 25.44, 527.2577, 122.48, 543.3712 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 527.2577, 219.52, 543.3712 ], "text": "29,411,848", "html_text": "29,411,848", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 527.2577, 316.56, 543.3712 ], "text": "37,703,595", "html_text": "37,703,595", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 527.2577, 413.6, 543.3712 ], "text": "37,974,900", "html_text": "37,974,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 527.2577, 510.64, 543.3712 ], "text": "39,718,000", "html_text": "39,718,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 527.2577, 607.68, 543.3712 ], "text": "39,717,900", "html_text": "39,717,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.44, 511.1442, 607.68, 527.2577 ], "cells": [ { "location": [ 25.44, 511.1442, 122.48, 527.2577 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 511.1442, 219.52, 527.2577 ], "text": "23,006,900", "html_text": "23,006,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 511.1442, 316.56, 527.2577 ], "text": "4,934,200", "html_text": "4,934,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 511.1442, 413.6, 527.2577 ], "text": "4,940,200", "html_text": "4,940,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 511.1442, 510.64, 527.2577 ], "text": "3,227,000", "html_text": "3,227,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 511.1442, 607.68, 527.2577 ], "text": "3,227,000", "html_text": "3,227,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.44, 495.0307, 607.68, 511.1442 ], "cells": [ { "location": [ 25.44, 495.0307, 122.48, 511.1442 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 495.0307, 219.52, 511.1442 ], "text": "62,221,488", "html_text": "62,221,488", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 495.0307, 316.56, 511.1442 ], "text": "50,376,148", "html_text": "50,376,148", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 495.0307, 413.6, 511.1442 ], "text": "56,148,300", "html_text": "56,148,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 495.0307, 510.64, 511.1442 ], "text": "55,842,200", "html_text": "55,842,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 495.0307, 607.68, 511.1442 ], "text": "52,176,700", "html_text": "52,176,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.44, 478.9172, 607.68, 495.0307 ], "cells": [ { "location": [ 25.44, 478.9172, 122.48, 495.0307 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 478.9172, 219.52, 495.0307 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 478.9172, 316.56, 495.0307 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 478.9172, 413.6, 495.0307 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 478.9172, 510.64, 495.0307 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 478.9172, 607.68, 495.0307 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.44, 462.8037, 607.68, 478.9172 ], "cells": [ { "location": [ 25.44, 462.8037, 122.48, 478.9172 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 462.8037, 219.52, 478.9172 ], "text": "1,344,308", "html_text": "1,344,308", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 462.8037, 316.56, 478.9172 ], "text": "329,280", "html_text": "329,280", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 462.8037, 413.6, 478.9172 ], "text": "216,800", "html_text": "216,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 462.8037, 510.64, 478.9172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 462.8037, 607.68, 478.9172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.44, 446.6902, 607.68, 462.8037 ], "cells": [ { "location": [ 25.44, 446.6902, 122.48, 462.8037 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 446.6902, 219.52, 462.8037 ], "text": "41,505", "html_text": "41,505", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 446.6902, 316.56, 462.8037 ], "text": "11,734", "html_text": "11,734", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 446.6902, 413.6, 462.8037 ], "text": "(181,800)", "html_text": "(181,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 446.6902, 510.64, 462.8037 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 446.6902, 607.68, 462.8037 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.44, 430.5767, 607.68, 446.6902 ], "cells": [ { "location": [ 25.44, 430.5767, 122.48, 446.6902 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 430.5767, 219.52, 446.6902 ], "text": "1,385,814", "html_text": "1,385,814", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 430.5767, 316.56, 446.6902 ], "text": "341,014", "html_text": "341,014", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 430.5767, 413.6, 446.6902 ], "text": "35,000", "html_text": "35,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 430.5767, 510.64, 446.6902 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 430.5767, 607.68, 446.6902 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.44, 414.4633, 607.68, 430.5767 ], "cells": [ { "location": [ 25.44, 414.4633, 122.48, 430.5767 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 414.4633, 219.52, 430.5767 ], "text": "75,964,002", "html_text": "75,964,002", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 414.4633, 316.56, 430.5767 ], "text": "71,244,661", "html_text": "71,244,661", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 414.4633, 413.6, 430.5767 ], "text": "75,974,200", "html_text": "75,974,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 414.4633, 510.64, 430.5767 ], "text": "60,487,700", "html_text": "60,487,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 414.4633, 607.68, 430.5767 ], "text": "60,228,200", "html_text": "60,228,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.44, 398.3498, 607.68, 414.4633 ], "cells": [ { "location": [ 25.44, 398.3498, 122.48, 414.4633 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 398.3498, 219.52, 414.4633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 398.3498, 316.56, 414.4633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 398.3498, 413.6, 414.4633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 398.3498, 510.64, 414.4633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 398.3498, 607.68, 414.4633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.44, 382.2363, 607.68, 398.3498 ], "cells": [ { "location": [ 25.44, 382.2363, 122.48, 398.3498 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 382.2363, 219.52, 398.3498 ], "text": "15,543,611", "html_text": "15,543,611", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 382.2363, 316.56, 398.3498 ], "text": "15,769,665", "html_text": "15,769,665", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 382.2363, 413.6, 398.3498 ], "text": "17,425,000", "html_text": "17,425,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 382.2363, 510.64, 398.3498 ], "text": "17,543,500", "html_text": "17,543,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 382.2363, 607.68, 398.3498 ], "text": "18,092,800", "html_text": "18,092,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.44, 366.1228, 607.68, 382.2363 ], "cells": [ { "location": [ 25.44, 366.1228, 122.48, 382.2363 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 366.1228, 219.52, 382.2363 ], "text": "18,003,032", "html_text": "18,003,032", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 366.1228, 316.56, 382.2363 ], "text": "17,417,907", "html_text": "17,417,907", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 366.1228, 413.6, 382.2363 ], "text": "18,276,100", "html_text": "18,276,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 366.1228, 510.64, 382.2363 ], "text": "18,362,500", "html_text": "18,362,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 366.1228, 607.68, 382.2363 ], "text": "18,432,500", "html_text": "18,432,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.44, 350.0093, 607.68, 366.1228 ], "cells": [ { "location": [ 25.44, 350.0093, 122.48, 366.1228 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 350.0093, 219.52, 366.1228 ], "text": "25,025,165", "html_text": "25,025,165", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 350.0093, 316.56, 366.1228 ], "text": "12,611,509", "html_text": "12,611,509", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 350.0093, 413.6, 366.1228 ], "text": "11,826,400", "html_text": "11,826,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 350.0093, 510.64, 366.1228 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 350.0093, 607.68, 366.1228 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.44, 333.8958, 607.68, 350.0093 ], "cells": [ { "location": [ 25.44, 333.8958, 122.48, 350.0093 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 333.8958, 219.52, 350.0093 ], "text": "9,104,561", "html_text": "9,104,561", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 333.8958, 316.56, 350.0093 ], "text": "11,995,606", "html_text": "11,995,606", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 333.8958, 413.6, 350.0093 ], "text": "15,549,500", "html_text": "15,549,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 333.8958, 510.64, 350.0093 ], "text": "15,349,900", "html_text": "15,349,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 333.8958, 607.68, 350.0093 ], "text": "15,349,900", "html_text": "15,349,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.44, 317.7823, 607.68, 333.8958 ], "cells": [ { "location": [ 25.44, 317.7823, 122.48, 333.8958 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 317.7823, 219.52, 333.8958 ], "text": "67,676,369", "html_text": "67,676,369", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 317.7823, 316.56, 333.8958 ], "text": "57,794,687", "html_text": "57,794,687", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 317.7823, 413.6, 333.8958 ], "text": "63,077,000", "html_text": "63,077,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 317.7823, 510.64, 333.8958 ], "text": "51,255,900", "html_text": "51,255,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 317.7823, 607.68, 333.8958 ], "text": "51,875,200", "html_text": "51,875,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.44, 301.6688, 607.68, 317.7823 ], "cells": [ { "location": [ 25.44, 301.6688, 122.48, 317.7823 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 301.6688, 219.52, 317.7823 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 301.6688, 316.56, 317.7823 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 301.6688, 413.6, 317.7823 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 301.6688, 510.64, 317.7823 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 301.6688, 607.68, 317.7823 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.44, 285.5553, 607.68, 301.6688 ], "cells": [ { "location": [ 25.44, 285.5553, 122.48, 301.6688 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 285.5553, 219.52, 301.6688 ], "text": "12,136,700", "html_text": "12,136,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 285.5553, 316.56, 301.6688 ], "text": "20,527,500", "html_text": "20,527,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 285.5553, 413.6, 301.6688 ], "text": "19,790,900", "html_text": "19,790,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 285.5553, 510.64, 301.6688 ], "text": "4,645,500", "html_text": "4,645,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 285.5553, 607.68, 301.6688 ], "text": "8,051,500", "html_text": "8,051,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.44, 269.4419, 607.68, 285.5553 ], "cells": [ { "location": [ 25.44, 269.4419, 122.48, 285.5553 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 269.4419, 219.52, 285.5553 ], "text": "54,483,135", "html_text": "54,483,135", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 269.4419, 316.56, 285.5553 ], "text": "37,142,980", "html_text": "37,142,980", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 269.4419, 413.6, 285.5553 ], "text": "43,251,100", "html_text": "43,251,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 269.4419, 510.64, 285.5553 ], "text": "46,610,400", "html_text": "46,610,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 269.4419, 607.68, 285.5553 ], "text": "43,823,700", "html_text": "43,823,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.44, 253.3284, 607.68, 269.4419 ], "cells": [ { "location": [ 25.44, 253.3284, 122.48, 269.4419 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 253.3284, 219.52, 269.4419 ], "text": "1,056,534", "html_text": "1,056,534", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 253.3284, 316.56, 269.4419 ], "text": "124,207", "html_text": "124,207", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 253.3284, 413.6, 269.4419 ], "text": "35,000", "html_text": "35,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 253.3284, 510.64, 269.4419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 253.3284, 607.68, 269.4419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.44, 237.2149, 607.68, 253.3284 ], "cells": [ { "location": [ 25.44, 237.2149, 122.48, 253.3284 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 237.2149, 219.52, 253.3284 ], "text": "67,676,369", "html_text": "67,676,369", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 237.2149, 316.56, 253.3284 ], "text": "57,794,687", "html_text": "57,794,687", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 237.2149, 413.6, 253.3284 ], "text": "63,077,000", "html_text": "63,077,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 237.2149, 510.64, 253.3284 ], "text": "51,255,900", "html_text": "51,255,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 237.2149, 607.68, 253.3284 ], "text": "51,875,200", "html_text": "51,875,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.44, 221.1014, 607.68, 237.2149 ], "cells": [ { "location": [ 25.44, 221.1014, 122.48, 237.2149 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 221.1014, 219.52, 237.2149 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 221.1014, 316.56, 237.2149 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 221.1014, 413.6, 237.2149 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 221.1014, 510.64, 237.2149 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 221.1014, 607.68, 237.2149 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.44, 204.9879, 607.68, 221.1014 ], "cells": [ { "location": [ 25.44, 204.9879, 122.48, 221.1014 ], "text": "Secretary", "html_text": "Secretary", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 204.9879, 219.52, 221.1014 ], "text": "6,711,600", "html_text": "6,711,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 204.9879, 316.56, 221.1014 ], "text": "9,613,476", "html_text": "9,613,476", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 204.9879, 413.6, 221.1014 ], "text": "8,925,800", "html_text": "8,925,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 204.9879, 510.64, 221.1014 ], "text": "1,810,900", "html_text": "1,810,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 204.9879, 607.68, 221.1014 ], "text": "1,841,900", "html_text": "1,841,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.44, 188.8744, 607.68, 204.9879 ], "cells": [ { "location": [ 25.44, 188.8744, 122.48, 204.9879 ], "text": "Gubernatorial Transition", "html_text": "Gubernatorial Transition", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 188.8744, 219.52, 204.9879 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 188.8744, 316.56, 204.9879 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 188.8744, 413.6, 204.9879 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 188.8744, 510.64, 204.9879 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 188.8744, 607.68, 204.9879 ], "text": "220,000", "html_text": "220,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.44, 172.7609, 607.68, 188.8744 ], "cells": [ { "location": [ 25.44, 172.7609, 122.48, 188.8744 ], "text": "General Counsel", "html_text": "General Counsel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 172.7609, 219.52, 188.8744 ], "text": "3,049,666", "html_text": "3,049,666", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 172.7609, 316.56, 188.8744 ], "text": "3,141,337", "html_text": "3,141,337", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 172.7609, 413.6, 188.8744 ], "text": "3,397,700", "html_text": "3,397,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 172.7609, 510.64, 188.8744 ], "text": "3,268,300", "html_text": "3,268,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 172.7609, 607.68, 188.8744 ], "text": "3,338,300", "html_text": "3,338,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.44, 156.6474, 607.68, 172.7609 ], "cells": [ { "location": [ 25.44, 156.6474, 122.48, 172.7609 ], "text": "Administrative Services", "html_text": "Administrative Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 156.6474, 219.52, 172.7609 ], "text": "5,533,284", "html_text": "5,533,284", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 156.6474, 316.56, 172.7609 ], "text": "5,729,269", "html_text": "5,729,269", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 156.6474, 413.6, 172.7609 ], "text": "6,719,700", "html_text": "6,719,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 156.6474, 510.64, 172.7609 ], "text": "6,769,000", "html_text": "6,769,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 156.6474, 607.68, 172.7609 ], "text": "6,906,900", "html_text": "6,906,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.44, 140.534, 607.68, 156.6474 ], "cells": [ { "location": [ 25.44, 140.534, 122.48, 156.6474 ], "text": "Fleet Management", "html_text": "Fleet Management", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 140.534, 219.52, 156.6474 ], "text": "28,344,505", "html_text": "28,344,505", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 140.534, 316.56, 156.6474 ], "text": "30,297,284", "html_text": "30,297,284", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 140.534, 413.6, 156.6474 ], "text": "34,360,000", "html_text": "34,360,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 140.534, 510.64, 156.6474 ], "text": "34,780,100", "html_text": "34,780,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 140.534, 607.68, 156.6474 ], "text": "34,865,600", "html_text": "34,865,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.44, 124.4205, 607.68, 140.534 ], "cells": [ { "location": [ 25.44, 124.4205, 122.48, 140.534 ], "text": "Postal Services", "html_text": "Postal Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 124.4205, 219.52, 140.534 ], "text": "3,254,718", "html_text": "3,254,718", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 124.4205, 316.56, 140.534 ], "text": "3,331,399", "html_text": "3,331,399", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 124.4205, 413.6, 140.534 ], "text": "3,913,400", "html_text": "3,913,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 124.4205, 510.64, 140.534 ], "text": "3,924,200", "html_text": "3,924,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 124.4205, 607.68, 140.534 ], "text": "3,985,900", "html_text": "3,985,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.44, 108.307, 607.68, 124.4205 ], "cells": [ { "location": [ 25.44, 108.307, 122.48, 124.4205 ], "text": "Policy and Audit", "html_text": "Policy and Audit", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 108.307, 219.52, 124.4205 ], "text": "476,152", "html_text": "476,152", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 108.307, 316.56, 124.4205 ], "text": "681,922", "html_text": "681,922", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 108.307, 413.6, 124.4205 ], "text": "760,400", "html_text": "760,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 108.307, 510.64, 124.4205 ], "text": "703,400", "html_text": "703,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 108.307, 607.68, 124.4205 ], "text": "716,600", "html_text": "716,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.44, 92.1935, 607.68, 108.307 ], "cells": [ { "location": [ 25.44, 92.1935, 122.48, 108.307 ], "text": "Rural Housing Trust Fund", "html_text": "Rural Housing Trust Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 92.1935, 219.52, 108.307 ], "text": "20,306,444", "html_text": "20,306,444", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 92.1935, 316.56, 108.307 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 92.1935, 413.6, 108.307 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 92.1935, 510.64, 108.307 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 92.1935, 607.68, 108.307 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 25.44, 76.08, 607.68, 92.1935 ], "cells": [ { "location": [ 25.44, 76.08, 122.48, 92.1935 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 76.08, 219.52, 92.1935 ], "text": "67,676,369", "html_text": "67,676,369", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 76.08, 316.56, 92.1935 ], "text": "57,794,687", "html_text": "57,794,687", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 76.08, 413.6, 92.1935 ], "text": "63,077,000", "html_text": "63,077,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 76.08, 510.64, 92.1935 ], "text": "51,255,900", "html_text": "51,255,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 76.08, 607.68, 92.1935 ], "text": "51,875,200", "html_text": "51,875,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 43, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 182, "type": "TEXT", "location": { "l": 309.6, "t": 18.72, "r": 325.2, "b": 8.64 }, "text": "168", "reading_order": 1 } ] }, { "page": 183, "items": [ { "page": 183, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 604.32, "b": 655.92 }, "text": "The General Administration appropriation unit provides coordination and management of the Cabinet. The Office of the Secretary, including the Office of Legislative and Intergovernmental Affairs and the Office of the Inspector General, develops executive policy and directs the overall management of the Commonwealth's property and financial assets. Office staff coordinates fiscal and personnel administration for the Cabinet, reviews all internal reorganizations, prepares the Cabinet legislative package, and handles inquiries and issues that arise from the General Assembly, the news media, and the general public. The Secretary of Finance serves on numerous boards and commissions including the Kentucky Economic Development Partnership Board, the Kentucky Economic Development Finance Authority, the Kentucky Infrastructure Authority, the Kentucky Higher Education Assistance Authority, and the Kentucky Housing Corporation. The Office of the Inspector General is responsible for conducting various investigations within the Executive Branch pursuant to KRS 45.131.", "reading_order": 0 }, { "page": 183, "type": "TEXT", "location": { "l": 25.44, "t": 647.28, "r": 605.52, "b": 597.84 }, "text": "The Office of Equal Employment Opportunity (EEO) and Contract Compliance is responsible for developing, implementing, and monitoring the Finance and Administration Cabinet's affirmative action plan as required by KRS 18A.138. The Office also monitors all contracts in excess of $500,000 awarded by the Cabinet to ensure compliance with the affirmative action provisions of the Kentucky Equal Employment Opportunity Act.", "reading_order": 1 }, { "page": 183, "type": "TEXT", "location": { "l": 25.92, "t": 589.2, "r": 603.36, "b": 552.24 }, "text": "The Office of General Counsel provides legal services to the departments of the Finance and Administration Cabinet and Cabinet-related entities. Members of this office represent the Secretary of the Cabinet in civil litigation. The unit also reviews legislation being considered by the General Assembly.", "reading_order": 2 }, { "page": 183, "type": "TEXT", "location": { "l": 25.44, "t": 543.6, "r": 603.12, "b": 469.92 }, "text": "The Office of Administrative Services manages personnel, fiscal policy, and payroll functions for all units within the Finance and Administration Cabinet, the Governor's Office, the Executive Branch Ethics Commission, the School Facilities Construction Commission, and the Lieutenant Governor's Office. This budget unit includes the Office of Budget and Fiscal Management which prepares the Cabinet's budget, oversees internal accounting and procurement, and manages the Cabinet's personal property inventory. The Office of Administrative Services also includes the Division of Human Resources and has responsibility for the management and oversight of the Division of Postal Services.", "reading_order": 3 }, { "page": 183, "type": "TEXT", "location": { "l": 25.68, "t": 461.04, "r": 598.8, "b": 424.08 }, "text": "The Division of Postal Services includes one mail management center which provides a secure environment for the Commonwealth's mail. The Division provides messenger service to all state agencies and performs mail processing functions for over 125 state agencies. This division advises agencies about USPS rules, regulations, and services.", "reading_order": 4 }, { "page": 183, "type": "TEXT", "location": { "l": 26.4, "t": 414.96, "r": 568.08, "b": 390.72 }, "text": "The Office of Fleet Management manages and maintains the Commonwealth's vehicle fleet for use by state agencies and employees.", "reading_order": 5 }, { "page": 183, "type": "TEXT", "location": { "l": 25.68, "t": 381.12, "r": 593.04, "b": 331.68 }, "text": "The Office of Policy and Audit is responsible for assuring the reliability and integrity of information used to support management decision making, evaluating how state assets are safeguarded, providing risk and insurance management to the Cabinet, and appraising the economy and efficiency of resource use. Staff also ascertains whether the operations and programs are being implemented as planned, and performs special studies at the request of management.", "reading_order": 6 }, { "page": 183, "type": "TEXT", "location": { "l": 25.68, "t": 322.8, "r": 584.16, "b": 298.8 }, "text": "Established in KRS 198A./44, the Rural Housing Trust Fund is administered by the Kentucky Housing Corporation. The fund exists to assist moderate income individuals in meeting basic housing needs.", "reading_order": 7 }, { "page": 183, "type": "TITLE", "location": { "l": 26.88, "t": 289.2, "r": 59.76, "b": 276.96 }, "text": "Policy", "reading_order": 8, "level": 2 }, { "page": 183, "type": "TEXT", "location": { "l": 25.92, "t": 267.36, "r": 594.48, "b": 241.92 }, "text": "The Governor's budget includes $229,300 of additional Restricted Fund spending in fiscal year 2027 and $241,300 of additional spending in fiscal year 2028 for two additional positions in the Division of Fleet Management.", "reading_order": 9 }, { "page": 183, "type": "TEXT", "location": { "l": 26.16, "t": 233.04, "r": 519.6, "b": 220.08 }, "text": "General Fund in the amount of $220,000 in fiscal year 2028 is included to support the Gubernatorial Transition.", "reading_order": 10 }, { "page": 183, "type": "TEXT", "location": { "l": 25.68, "t": 211.2, "r": 602.16, "b": 162 }, "text": "The $6,800,000 annual, recurring contribution to the Kentucky Affordable Prepaid Tuition trust fund was removed from the base General Fund budget and replaced with a $17,900,000 lump-sum contribution to the fund in fiscal year 2027 to fully pay down the actuarially determined liability of the trust fund. This one-time funding to pay down the liability is from the Budget Reserve Trust Fund and will ensure that the promises made to Kentucky families are honored.", "reading_order": 11 }, { "page": 183, "type": "TEXT", "location": { "l": 25.92, "t": 153.84, "r": 605.52, "b": 116.4 }, "text": "I he Governor's budget includes additional funding in the amount of $280,000 in fiscal year 2027 and $575,200 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028. The General Fund portion is $134,400 and $276,100 respectively.", "reading_order": 12 }, { "page": 183, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.96, "b": 9.12 }, "text": "169", "reading_order": 13 } ] }, { "page": 184, "items": [ { "page": 184, "type": "TABLE", "location": { "l": 26.16, "t": 764.64, "r": 607.2, "b": 238.56 }, "text": "
Finance and Administration Controller
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation8,737,4007,567,8007,404,4004,272,2005,653,700
State Salary and Compensation Allocation217,80013,200
Budget Reduction-General Fund(222,500)
Total General Fund8,955,2007,567,8007,195,1004,272,2005,653,700
Restricted Funds
Balance Forward16,540,70020,863,78126,577,3005,960,1005,134,100
Current Receipts16,240,11318,539,89116,052,90017,027,70017,027,700
Non-Revenue Receipts2,335,1142,346,152(18,989,900)3,248,2002,846,900
Total Restricted Funds35,115,92841,749,82423,640,30026,236,00025,008,700
TOTAL SOURCE OF FUNDS44,071,12849,317,62430,835,40030,508,20030,662,400
EXPENDITURES BY CLASS
Personnel Costs12,187,71913,125,71414,811,70014,629,10014,902,800
Operating Expenses9,331,6289,390,64510,063,60010,745,00010,754,700
Debt Service1,688,000224,000
TOTAL EXPENDITURES23,207,34722,740,35924,875,30025,374,10025,657,500
EXPENDITURES BY FUND SOURCE
General Fund8,955,2007,567,8007,195,1004,272,2005,653,700
Restricted Funds14,252,14715,172,55917,680,20021,101,90020,003,800
TOTAL EXPENDITURES23,207,34722,740,35924,875,30025,374,10025,657,500
EXPENDITURES BY UNIT
Controller4,514,3694,281,5565,278,5005,172,0005,223,300
Local Government Services974,8041,227,5831,446,0001,441,7001,466,000
Financial Management4,405,9524,356,3864,679,4004,602,7004,649,800
Procurement Services3,011,2633,758,4823,977,7003,988,1004,075,600
Customer Resource Center7,649,2666,478,6326,180,5006,870,9006,901,700
State Risk and Insurance Services2,651,6942,637,7203,313,2003,298,7003,341,100
TOTAL EXPENDITURES23,207,34722,740,35924,875,30025,374,10025,657,500
", "rows": [ { "row_index": 0, "location": [ 26.16, 747.6697, 607.2, 764.64 ], "cells": [ { "location": [ 26.16, 747.6697, 123, 764.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 747.6697, 607.2, 764.64 ], "text": "Finance and Administration Controller", "html_text": "Finance and Administration Controller", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 730.6994, 607.2, 747.6697 ], "cells": [ { "location": [ 26.16, 730.6994, 123, 747.6697 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 730.6994, 219.84, 747.6697 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 730.6994, 316.68, 747.6697 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 730.6994, 413.52, 747.6697 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 730.6994, 510.36, 747.6697 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 730.6994, 607.2, 747.6697 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 713.729, 607.2, 730.6994 ], "cells": [ { "location": [ 26.16, 713.729, 123, 730.6994 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 713.729, 219.84, 730.6994 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 713.729, 316.68, 730.6994 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 713.729, 413.52, 730.6994 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 713.729, 510.36, 730.6994 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 713.729, 607.2, 730.6994 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 696.7587, 607.2, 713.729 ], "cells": [ { "location": [ 26.16, 696.7587, 123, 713.729 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 696.7587, 219.84, 713.729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 696.7587, 316.68, 713.729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 696.7587, 413.52, 713.729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 696.7587, 510.36, 713.729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 696.7587, 607.2, 713.729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 679.7884, 607.2, 696.7587 ], "cells": [ { "location": [ 26.16, 679.7884, 123, 696.7587 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 679.7884, 219.84, 696.7587 ], "text": "8,737,400", "html_text": "8,737,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 679.7884, 316.68, 696.7587 ], "text": "7,567,800", "html_text": "7,567,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 679.7884, 413.52, 696.7587 ], "text": "7,404,400", "html_text": "7,404,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 679.7884, 510.36, 696.7587 ], "text": "4,272,200", "html_text": "4,272,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 679.7884, 607.2, 696.7587 ], "text": "5,653,700", "html_text": "5,653,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 662.8181, 607.2, 679.7884 ], "cells": [ { "location": [ 26.16, 662.8181, 123, 679.7884 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 662.8181, 219.84, 679.7884 ], "text": "217,800", "html_text": "217,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 662.8181, 316.68, 679.7884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 662.8181, 413.52, 679.7884 ], "text": "13,200", "html_text": "13,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 662.8181, 510.36, 679.7884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 662.8181, 607.2, 679.7884 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 645.8477, 607.2, 662.8181 ], "cells": [ { "location": [ 26.16, 645.8477, 123, 662.8181 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 645.8477, 219.84, 662.8181 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 645.8477, 316.68, 662.8181 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 645.8477, 413.52, 662.8181 ], "text": "(222,500)", "html_text": "(222,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 645.8477, 510.36, 662.8181 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 645.8477, 607.2, 662.8181 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 628.8774, 607.2, 645.8477 ], "cells": [ { "location": [ 26.16, 628.8774, 123, 645.8477 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 628.8774, 219.84, 645.8477 ], "text": "8,955,200", "html_text": "8,955,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 628.8774, 316.68, 645.8477 ], "text": "7,567,800", "html_text": "7,567,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 628.8774, 413.52, 645.8477 ], "text": "7,195,100", "html_text": "7,195,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 628.8774, 510.36, 645.8477 ], "text": "4,272,200", "html_text": "4,272,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 628.8774, 607.2, 645.8477 ], "text": "5,653,700", "html_text": "5,653,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 611.9071, 607.2, 628.8774 ], "cells": [ { "location": [ 26.16, 611.9071, 123, 628.8774 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 611.9071, 219.84, 628.8774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 611.9071, 316.68, 628.8774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 611.9071, 413.52, 628.8774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 611.9071, 510.36, 628.8774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 611.9071, 607.2, 628.8774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 594.9368, 607.2, 611.9071 ], "cells": [ { "location": [ 26.16, 594.9368, 123, 611.9071 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 594.9368, 219.84, 611.9071 ], "text": "16,540,700", "html_text": "16,540,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 594.9368, 316.68, 611.9071 ], "text": "20,863,781", "html_text": "20,863,781", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 594.9368, 413.52, 611.9071 ], "text": "26,577,300", "html_text": "26,577,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 594.9368, 510.36, 611.9071 ], "text": "5,960,100", "html_text": "5,960,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 594.9368, 607.2, 611.9071 ], "text": "5,134,100", "html_text": "5,134,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 577.9665, 607.2, 594.9368 ], "cells": [ { "location": [ 26.16, 577.9665, 123, 594.9368 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 577.9665, 219.84, 594.9368 ], "text": "16,240,113", "html_text": "16,240,113", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 577.9665, 316.68, 594.9368 ], "text": "18,539,891", "html_text": "18,539,891", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 577.9665, 413.52, 594.9368 ], "text": "16,052,900", "html_text": "16,052,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 577.9665, 510.36, 594.9368 ], "text": "17,027,700", "html_text": "17,027,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 577.9665, 607.2, 594.9368 ], "text": "17,027,700", "html_text": "17,027,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 560.9961, 607.2, 577.9665 ], "cells": [ { "location": [ 26.16, 560.9961, 123, 577.9665 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 560.9961, 219.84, 577.9665 ], "text": "2,335,114", "html_text": "2,335,114", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 560.9961, 316.68, 577.9665 ], "text": "2,346,152", "html_text": "2,346,152", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 560.9961, 413.52, 577.9665 ], "text": "(18,989,900)", "html_text": "(18,989,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 560.9961, 510.36, 577.9665 ], "text": "3,248,200", "html_text": "3,248,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 560.9961, 607.2, 577.9665 ], "text": "2,846,900", "html_text": "2,846,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 544.0258, 607.2, 560.9961 ], "cells": [ { "location": [ 26.16, 544.0258, 123, 560.9961 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 544.0258, 219.84, 560.9961 ], "text": "35,115,928", "html_text": "35,115,928", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 544.0258, 316.68, 560.9961 ], "text": "41,749,824", "html_text": "41,749,824", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 544.0258, 413.52, 560.9961 ], "text": "23,640,300", "html_text": "23,640,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 544.0258, 510.36, 560.9961 ], "text": "26,236,000", "html_text": "26,236,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 544.0258, 607.2, 560.9961 ], "text": "25,008,700", "html_text": "25,008,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 527.0555, 607.2, 544.0258 ], "cells": [ { "location": [ 26.16, 527.0555, 123, 544.0258 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 527.0555, 219.84, 544.0258 ], "text": "44,071,128", "html_text": "44,071,128", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 527.0555, 316.68, 544.0258 ], "text": "49,317,624", "html_text": "49,317,624", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 527.0555, 413.52, 544.0258 ], "text": "30,835,400", "html_text": "30,835,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 527.0555, 510.36, 544.0258 ], "text": "30,508,200", "html_text": "30,508,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 527.0555, 607.2, 544.0258 ], "text": "30,662,400", "html_text": "30,662,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 510.0852, 607.2, 527.0555 ], "cells": [ { "location": [ 26.16, 510.0852, 123, 527.0555 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 510.0852, 219.84, 527.0555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 510.0852, 316.68, 527.0555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 510.0852, 413.52, 527.0555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 510.0852, 510.36, 527.0555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 510.0852, 607.2, 527.0555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 493.1148, 607.2, 510.0852 ], "cells": [ { "location": [ 26.16, 493.1148, 123, 510.0852 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 493.1148, 219.84, 510.0852 ], "text": "12,187,719", "html_text": "12,187,719", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 493.1148, 316.68, 510.0852 ], "text": "13,125,714", "html_text": "13,125,714", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 493.1148, 413.52, 510.0852 ], "text": "14,811,700", "html_text": "14,811,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 493.1148, 510.36, 510.0852 ], "text": "14,629,100", "html_text": "14,629,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 493.1148, 607.2, 510.0852 ], "text": "14,902,800", "html_text": "14,902,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 476.1445, 607.2, 493.1148 ], "cells": [ { "location": [ 26.16, 476.1445, 123, 493.1148 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 476.1445, 219.84, 493.1148 ], "text": "9,331,628", "html_text": "9,331,628", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 476.1445, 316.68, 493.1148 ], "text": "9,390,645", "html_text": "9,390,645", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 476.1445, 413.52, 493.1148 ], "text": "10,063,600", "html_text": "10,063,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 476.1445, 510.36, 493.1148 ], "text": "10,745,000", "html_text": "10,745,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 476.1445, 607.2, 493.1148 ], "text": "10,754,700", "html_text": "10,754,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 459.1742, 607.2, 476.1445 ], "cells": [ { "location": [ 26.16, 459.1742, 123, 476.1445 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 459.1742, 219.84, 476.1445 ], "text": "1,688,000", "html_text": "1,688,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 459.1742, 316.68, 476.1445 ], "text": "224,000", "html_text": "224,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 459.1742, 413.52, 476.1445 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 459.1742, 510.36, 476.1445 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 459.1742, 607.2, 476.1445 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 442.2039, 607.2, 459.1742 ], "cells": [ { "location": [ 26.16, 442.2039, 123, 459.1742 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 442.2039, 219.84, 459.1742 ], "text": "23,207,347", "html_text": "23,207,347", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 442.2039, 316.68, 459.1742 ], "text": "22,740,359", "html_text": "22,740,359", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 442.2039, 413.52, 459.1742 ], "text": "24,875,300", "html_text": "24,875,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 442.2039, 510.36, 459.1742 ], "text": "25,374,100", "html_text": "25,374,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 442.2039, 607.2, 459.1742 ], "text": "25,657,500", "html_text": "25,657,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 425.2335, 607.2, 442.2039 ], "cells": [ { "location": [ 26.16, 425.2335, 123, 442.2039 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 425.2335, 219.84, 442.2039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 425.2335, 316.68, 442.2039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 425.2335, 413.52, 442.2039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 425.2335, 510.36, 442.2039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 425.2335, 607.2, 442.2039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 408.2632, 607.2, 425.2335 ], "cells": [ { "location": [ 26.16, 408.2632, 123, 425.2335 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 408.2632, 219.84, 425.2335 ], "text": "8,955,200", "html_text": "8,955,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 408.2632, 316.68, 425.2335 ], "text": "7,567,800", "html_text": "7,567,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 408.2632, 413.52, 425.2335 ], "text": "7,195,100", "html_text": "7,195,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 408.2632, 510.36, 425.2335 ], "text": "4,272,200", "html_text": "4,272,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 408.2632, 607.2, 425.2335 ], "text": "5,653,700", "html_text": "5,653,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 391.2929, 607.2, 408.2632 ], "cells": [ { "location": [ 26.16, 391.2929, 123, 408.2632 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 391.2929, 219.84, 408.2632 ], "text": "14,252,147", "html_text": "14,252,147", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 391.2929, 316.68, 408.2632 ], "text": "15,172,559", "html_text": "15,172,559", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 391.2929, 413.52, 408.2632 ], "text": "17,680,200", "html_text": "17,680,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 391.2929, 510.36, 408.2632 ], "text": "21,101,900", "html_text": "21,101,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 391.2929, 607.2, 408.2632 ], "text": "20,003,800", "html_text": "20,003,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 374.3226, 607.2, 391.2929 ], "cells": [ { "location": [ 26.16, 374.3226, 123, 391.2929 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 374.3226, 219.84, 391.2929 ], "text": "23,207,347", "html_text": "23,207,347", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 374.3226, 316.68, 391.2929 ], "text": "22,740,359", "html_text": "22,740,359", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 374.3226, 413.52, 391.2929 ], "text": "24,875,300", "html_text": "24,875,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 374.3226, 510.36, 391.2929 ], "text": "25,374,100", "html_text": "25,374,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 374.3226, 607.2, 391.2929 ], "text": "25,657,500", "html_text": "25,657,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 357.3523, 607.2, 374.3226 ], "cells": [ { "location": [ 26.16, 357.3523, 123, 374.3226 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 357.3523, 219.84, 374.3226 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 357.3523, 316.68, 374.3226 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 357.3523, 413.52, 374.3226 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 357.3523, 510.36, 374.3226 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 357.3523, 607.2, 374.3226 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 340.3819, 607.2, 357.3523 ], "cells": [ { "location": [ 26.16, 340.3819, 123, 357.3523 ], "text": "Controller", "html_text": "Controller", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 340.3819, 219.84, 357.3523 ], "text": "4,514,369", "html_text": "4,514,369", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 340.3819, 316.68, 357.3523 ], "text": "4,281,556", "html_text": "4,281,556", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 340.3819, 413.52, 357.3523 ], "text": "5,278,500", "html_text": "5,278,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 340.3819, 510.36, 357.3523 ], "text": "5,172,000", "html_text": "5,172,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 340.3819, 607.2, 357.3523 ], "text": "5,223,300", "html_text": "5,223,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 323.4116, 607.2, 340.3819 ], "cells": [ { "location": [ 26.16, 323.4116, 123, 340.3819 ], "text": "Local Government Services", "html_text": "Local Government Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 323.4116, 219.84, 340.3819 ], "text": "974,804", "html_text": "974,804", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 323.4116, 316.68, 340.3819 ], "text": "1,227,583", "html_text": "1,227,583", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 323.4116, 413.52, 340.3819 ], "text": "1,446,000", "html_text": "1,446,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 323.4116, 510.36, 340.3819 ], "text": "1,441,700", "html_text": "1,441,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 323.4116, 607.2, 340.3819 ], "text": "1,466,000", "html_text": "1,466,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 306.4413, 607.2, 323.4116 ], "cells": [ { "location": [ 26.16, 306.4413, 123, 323.4116 ], "text": "Financial Management", "html_text": "Financial Management", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 306.4413, 219.84, 323.4116 ], "text": "4,405,952", "html_text": "4,405,952", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 306.4413, 316.68, 323.4116 ], "text": "4,356,386", "html_text": "4,356,386", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 306.4413, 413.52, 323.4116 ], "text": "4,679,400", "html_text": "4,679,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 306.4413, 510.36, 323.4116 ], "text": "4,602,700", "html_text": "4,602,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 306.4413, 607.2, 323.4116 ], "text": "4,649,800", "html_text": "4,649,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 289.471, 607.2, 306.4413 ], "cells": [ { "location": [ 26.16, 289.471, 123, 306.4413 ], "text": "Procurement Services", "html_text": "Procurement Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 289.471, 219.84, 306.4413 ], "text": "3,011,263", "html_text": "3,011,263", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 289.471, 316.68, 306.4413 ], "text": "3,758,482", "html_text": "3,758,482", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 289.471, 413.52, 306.4413 ], "text": "3,977,700", "html_text": "3,977,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 289.471, 510.36, 306.4413 ], "text": "3,988,100", "html_text": "3,988,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 289.471, 607.2, 306.4413 ], "text": "4,075,600", "html_text": "4,075,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 272.5006, 607.2, 289.471 ], "cells": [ { "location": [ 26.16, 272.5006, 123, 289.471 ], "text": "Customer Resource Center", "html_text": "Customer Resource Center", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 272.5006, 219.84, 289.471 ], "text": "7,649,266", "html_text": "7,649,266", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 272.5006, 316.68, 289.471 ], "text": "6,478,632", "html_text": "6,478,632", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 272.5006, 413.52, 289.471 ], "text": "6,180,500", "html_text": "6,180,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 272.5006, 510.36, 289.471 ], "text": "6,870,900", "html_text": "6,870,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 272.5006, 607.2, 289.471 ], "text": "6,901,700", "html_text": "6,901,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 255.5303, 607.2, 272.5006 ], "cells": [ { "location": [ 26.16, 255.5303, 123, 272.5006 ], "text": "State Risk and Insurance Services", "html_text": "State Risk and Insurance Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 255.5303, 219.84, 272.5006 ], "text": "2,651,694", "html_text": "2,651,694", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 255.5303, 316.68, 272.5006 ], "text": "2,637,720", "html_text": "2,637,720", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 255.5303, 413.52, 272.5006 ], "text": "3,313,200", "html_text": "3,313,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 255.5303, 510.36, 272.5006 ], "text": "3,298,700", "html_text": "3,298,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 255.5303, 607.2, 272.5006 ], "text": "3,341,100", "html_text": "3,341,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.16, 238.56, 607.2, 255.5303 ], "cells": [ { "location": [ 26.16, 238.56, 123, 255.5303 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 238.56, 219.84, 255.5303 ], "text": "23,207,347", "html_text": "23,207,347", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 238.56, 316.68, 255.5303 ], "text": "22,740,359", "html_text": "22,740,359", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 238.56, 413.52, 255.5303 ], "text": "24,875,300", "html_text": "24,875,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 238.56, 510.36, 255.5303 ], "text": "25,374,100", "html_text": "25,374,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 238.56, 607.2, 255.5303 ], "text": "25,657,500", "html_text": "25,657,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 31, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 184, "type": "TEXT", "location": { "l": 25.68, "t": 226.32, "r": 604.56, "b": 164.16 }, "text": "The Office of the Controller provides management for financial accounting control policies and procedures; financial accounting systems; debt management; state purchasing; administration of the Old-Age, Survivors, Disability and Hospital Insurance program; and functions relating to the county fee systems for local entities. The State Controller functions as the Commonwealth's Chief Accounting Officer and participates in the development and maintenance of the Commonwealth's strategic financial management program.", "reading_order": 1 }, { "page": 184, "type": "TEXT", "location": { "l": 25.44, "t": 156.72, "r": 602.88, "b": 82.56 }, "text": "The Division of Local Government Services administers, for the benefit of state employees and political subdivisions within the Commonwealth, the Old Age and Survivors Insurance program under Section 218 of the federal Social Security Act. This program is responsible for ensuring that the social security obligations of the state and its political subdivisions are met. To fulfill this responsibility, the State Office for Social Security periodically visits each of the political subdivisions for a procedural, compliance, and fiscal audit pursuant to KRS 61.410-61.500. The Division also provides personnel, accounting, and other administrative services to counties through the County Costs, County Fees, and PVA programs.", "reading_order": 2 }, { "page": 184, "type": "TEXT", "location": { "l": 309.84, "t": 18.72, "r": 324.96, "b": 8.88 }, "text": "170", "reading_order": 3 } ] }, { "page": 185, "items": [ { "page": 185, "type": "TEXT", "location": { "l": 25.92, "t": 765.12, "r": 601.92, "b": 716.64 }, "text": "The Office of Statewide Accounting Services is responsible for maintenance and operation of the central statewide accounting system and provides centralized accounting of all receipts and disbursements of the Commonwealth. In addition, this division prepares daily, monthly, and annual financial reports, which constitute a complete report of the financial activities and condition of the Commonwealth.", "reading_order": 0 }, { "page": 185, "type": "TEXT", "location": { "l": 25.44, "t": 706.8, "r": 601.44, "b": 633.6 }, "text": "The Office of Financial Management manages the state's investments and debt. This includes managing cash flow to maximize the return on state investments, making debt service payments, managing the sale of bonds, and reporting to the General Assembly on all investment and debt matters. The Office is responsible for developing a long-term debt plan for the Commonwealth, including the development of criteria for the issuance of debt, providing an evaluation of how much total state debt is justified, and evaluating revenue projections relative to proposed revenue bond issues. The Office handles all investments on behalf of the General Fund, the Capital Construction Fund, the Road Fund, and approximately 50 other accounts.", "reading_order": 1 }, { "page": 185, "type": "TEXT", "location": { "l": 25.44, "t": 624.96, "r": 601.68, "b": 515.28 }, "text": "The Office of Procurement Services is responsible for the central purchasing and materials management for state government (excluding construction and road maintenance). The Office supports the Procurement software module of eMARS, designing and testing modifications to the software to ensure it meets the needs of user agencies. The Division of Goods and Services Procurement and the Division of Technology Services Procurement are responsible, with respect to their area of expertise, for purchasing all commodities and non-professional services for state agencies that exceed an agency's small purchase authority limit. The office also provides administrative oversight and review of all personal service contracts and Memoranda of Agreement, and ensures compliance with the provisions of KRS Chapter 45A prior to forwarding contracts to the Legislative Research Commission, Government Contract Review Committee, for review. Pursuant to KRS 45.065, the Kentucky Procurement Institute provides procurement training to all Executive Branch agencies.", "reading_order": 2 }, { "page": 185, "type": "TEXT", "location": { "l": 25.92, "t": 506.88, "r": 598.32, "b": 469.92 }, "text": "The Division of the Customer Resource Center (CRC) operates a help desk to support over 4,000 users of the eMARS system and is responsible for training Commonwealth employees on all eMARS products. In addition, CRC is responsible for developing and analyzing reports to identify areas that need improvement.", "reading_order": 3 }, { "page": 185, "type": "TEXT", "location": { "l": 25.92, "t": 461.28, "r": 574.8, "b": 435.84 }, "text": "The Division of State Risk & Insurance Services manages the state property insurance program, the state building sprinkler system program and the state automobile insurance program in accordance with KRS Chapter 56.", "reading_order": 4 }, { "page": 185, "type": "TITLE", "location": { "l": 26.88, "t": 427.44, "r": 59.76, "b": 414.48 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 185, "type": "TEXT", "location": { "l": 25.92, "t": 405.12, "r": 579.36, "b": 368.4 }, "text": "Additional Restricted Funds appropriation is included for the Customer Resource Center in fiscal years 2027 and 2028 in the amount of $822,400 and $832,100 respectively to provide ongoing support for eMARS, the Commonwealth's financial management system.", "reading_order": 6 }, { "page": 185, "type": "TEXT", "location": { "l": 25.92, "t": 359.52, "r": 605.52, "b": 322.08 }, "text": "I he Governor's budget includes additional funding in the amount of $201,100 in fiscal year 2027 and $412,900 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028. The General Fund portion is $70,400 and $144,500 respectively.", "reading_order": 7 }, { "page": 185, "type": "TEXT", "location": { "l": 309.6, "t": 18.24, "r": 324.72, "b": 8.88 }, "text": "171", "reading_order": 8 } ] }, { "page": 186, "items": [ { "page": 186, "type": "TABLE", "location": { "l": 26.4, "t": 766.8, "r": 606.48, "b": 393.36 }, "text": "
Finance and Administration
Debt Service
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation392,545,500379,897,300721,737,800608,316,400834,836,400
Continuing Approp-General Fund18,500,000
Total General Fund392,545,500379,897,300721,737,800626,816,400834,836,400
Tobacco Fund
Tobacco Settlement - Phase I23,666,20023,466,90016,783,70014,100,20013,880,800
Total Tobacco Fund23,666,20023,466,90016,783,70014,100,20013,880,800
TOTAL SOURCE OF FUNDS416,211,700403,364,200738,521,500640,916,600848,717,200
EXPENDITURES BY CLASS
Debt Service267,911,723303,675,915711,979,700615,317,600780,618,000
TOTAL EXPENDITURES267,911,723303,675,915711,979,700615,317,600780,618,000
EXPENDITURES BY FUND SOURCE
General Fund245,744,511281,527,015696,320,700601,217,400766,737,200
Tobacco Fund22,167,21222,148,90015,659,00014,100,20013,880,800
TOTAL EXPENDITURES267,911,723303,675,915711,979,700615,317,600780,618,000
EXPENDITURES BY UNIT
Debt Service267,911,723303,675,915711,979,700615,317,600780,618,000
TOTAL EXPENDITURES267,911,723303,675,915711,979,700615,317,600780,618,000
", "rows": [ { "row_index": 0, "location": [ 26.4, 749.8255, 606.48, 766.8 ], "cells": [ { "location": [ 26.4, 749.8255, 123.08, 766.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 749.8255, 606.48, 766.8 ], "text": "Finance and Administration", "html_text": "Finance and Administration", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 732.8509, 606.48, 749.8255 ], "cells": [ { "location": [ 26.4, 732.8509, 123.08, 749.8255 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 732.8509, 606.48, 749.8255 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 715.8764, 606.48, 732.8509 ], "cells": [ { "location": [ 26.4, 715.8764, 123.08, 732.8509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 715.8764, 219.76, 732.8509 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 715.8764, 316.44, 732.8509 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 715.8764, 413.12, 732.8509 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 715.8764, 509.8, 732.8509 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 715.8764, 606.48, 732.8509 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 698.9018, 606.48, 715.8764 ], "cells": [ { "location": [ 26.4, 698.9018, 123.08, 715.8764 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 698.9018, 219.76, 715.8764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 698.9018, 316.44, 715.8764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 698.9018, 413.12, 715.8764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 698.9018, 509.8, 715.8764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 698.9018, 606.48, 715.8764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 681.9273, 606.48, 698.9018 ], "cells": [ { "location": [ 26.4, 681.9273, 123.08, 698.9018 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 681.9273, 219.76, 698.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 681.9273, 316.44, 698.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 681.9273, 413.12, 698.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 681.9273, 509.8, 698.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 681.9273, 606.48, 698.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 664.9527, 606.48, 681.9273 ], "cells": [ { "location": [ 26.4, 664.9527, 123.08, 681.9273 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 664.9527, 219.76, 681.9273 ], "text": "392,545,500", "html_text": "392,545,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 664.9527, 316.44, 681.9273 ], "text": "379,897,300", "html_text": "379,897,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 664.9527, 413.12, 681.9273 ], "text": "721,737,800", "html_text": "721,737,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 664.9527, 509.8, 681.9273 ], "text": "608,316,400", "html_text": "608,316,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 664.9527, 606.48, 681.9273 ], "text": "834,836,400", "html_text": "834,836,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 647.9782, 606.48, 664.9527 ], "cells": [ { "location": [ 26.4, 647.9782, 123.08, 664.9527 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 647.9782, 219.76, 664.9527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 647.9782, 316.44, 664.9527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 647.9782, 413.12, 664.9527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 647.9782, 509.8, 664.9527 ], "text": "18,500,000", "html_text": "18,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 647.9782, 606.48, 664.9527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 631.0036, 606.48, 647.9782 ], "cells": [ { "location": [ 26.4, 631.0036, 123.08, 647.9782 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 631.0036, 219.76, 647.9782 ], "text": "392,545,500", "html_text": "392,545,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 631.0036, 316.44, 647.9782 ], "text": "379,897,300", "html_text": "379,897,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 631.0036, 413.12, 647.9782 ], "text": "721,737,800", "html_text": "721,737,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 631.0036, 509.8, 647.9782 ], "text": "626,816,400", "html_text": "626,816,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 631.0036, 606.48, 647.9782 ], "text": "834,836,400", "html_text": "834,836,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 614.0291, 606.48, 631.0036 ], "cells": [ { "location": [ 26.4, 614.0291, 123.08, 631.0036 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 614.0291, 219.76, 631.0036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 614.0291, 316.44, 631.0036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 614.0291, 413.12, 631.0036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 614.0291, 509.8, 631.0036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 614.0291, 606.48, 631.0036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 597.0545, 606.48, 614.0291 ], "cells": [ { "location": [ 26.4, 597.0545, 123.08, 614.0291 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 597.0545, 219.76, 614.0291 ], "text": "23,666,200", "html_text": "23,666,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 597.0545, 316.44, 614.0291 ], "text": "23,466,900", "html_text": "23,466,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 597.0545, 413.12, 614.0291 ], "text": "16,783,700", "html_text": "16,783,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 597.0545, 509.8, 614.0291 ], "text": "14,100,200", "html_text": "14,100,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 597.0545, 606.48, 614.0291 ], "text": "13,880,800", "html_text": "13,880,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 580.08, 606.48, 597.0545 ], "cells": [ { "location": [ 26.4, 580.08, 123.08, 597.0545 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 580.08, 219.76, 597.0545 ], "text": "23,666,200", "html_text": "23,666,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 580.08, 316.44, 597.0545 ], "text": "23,466,900", "html_text": "23,466,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 580.08, 413.12, 597.0545 ], "text": "16,783,700", "html_text": "16,783,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 580.08, 509.8, 597.0545 ], "text": "14,100,200", "html_text": "14,100,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 580.08, 606.48, 597.0545 ], "text": "13,880,800", "html_text": "13,880,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 563.1055, 606.48, 580.08 ], "cells": [ { "location": [ 26.4, 563.1055, 123.08, 580.08 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 563.1055, 219.76, 580.08 ], "text": "416,211,700", "html_text": "416,211,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 563.1055, 316.44, 580.08 ], "text": "403,364,200", "html_text": "403,364,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 563.1055, 413.12, 580.08 ], "text": "738,521,500", "html_text": "738,521,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 563.1055, 509.8, 580.08 ], "text": "640,916,600", "html_text": "640,916,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 563.1055, 606.48, 580.08 ], "text": "848,717,200", "html_text": "848,717,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 546.1309, 606.48, 563.1055 ], "cells": [ { "location": [ 26.4, 546.1309, 123.08, 563.1055 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 546.1309, 219.76, 563.1055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 546.1309, 316.44, 563.1055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 546.1309, 413.12, 563.1055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 546.1309, 509.8, 563.1055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 546.1309, 606.48, 563.1055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 529.1564, 606.48, 546.1309 ], "cells": [ { "location": [ 26.4, 529.1564, 123.08, 546.1309 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 529.1564, 219.76, 546.1309 ], "text": "267,911,723", "html_text": "267,911,723", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 529.1564, 316.44, 546.1309 ], "text": "303,675,915", "html_text": "303,675,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 529.1564, 413.12, 546.1309 ], "text": "711,979,700", "html_text": "711,979,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 529.1564, 509.8, 546.1309 ], "text": "615,317,600", "html_text": "615,317,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 529.1564, 606.48, 546.1309 ], "text": "780,618,000", "html_text": "780,618,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 512.1818, 606.48, 529.1564 ], "cells": [ { "location": [ 26.4, 512.1818, 123.08, 529.1564 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 512.1818, 219.76, 529.1564 ], "text": "267,911,723", "html_text": "267,911,723", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 512.1818, 316.44, 529.1564 ], "text": "303,675,915", "html_text": "303,675,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 512.1818, 413.12, 529.1564 ], "text": "711,979,700", "html_text": "711,979,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 512.1818, 509.8, 529.1564 ], "text": "615,317,600", "html_text": "615,317,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 512.1818, 606.48, 529.1564 ], "text": "780,618,000", "html_text": "780,618,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 495.2073, 606.48, 512.1818 ], "cells": [ { "location": [ 26.4, 495.2073, 123.08, 512.1818 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 495.2073, 219.76, 512.1818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 495.2073, 316.44, 512.1818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 495.2073, 413.12, 512.1818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 495.2073, 509.8, 512.1818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 495.2073, 606.48, 512.1818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 478.2327, 606.48, 495.2073 ], "cells": [ { "location": [ 26.4, 478.2327, 123.08, 495.2073 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 478.2327, 219.76, 495.2073 ], "text": "245,744,511", "html_text": "245,744,511", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 478.2327, 316.44, 495.2073 ], "text": "281,527,015", "html_text": "281,527,015", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 478.2327, 413.12, 495.2073 ], "text": "696,320,700", "html_text": "696,320,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 478.2327, 509.8, 495.2073 ], "text": "601,217,400", "html_text": "601,217,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 478.2327, 606.48, 495.2073 ], "text": "766,737,200", "html_text": "766,737,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 461.2582, 606.48, 478.2327 ], "cells": [ { "location": [ 26.4, 461.2582, 123.08, 478.2327 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 461.2582, 219.76, 478.2327 ], "text": "22,167,212", "html_text": "22,167,212", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 461.2582, 316.44, 478.2327 ], "text": "22,148,900", "html_text": "22,148,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 461.2582, 413.12, 478.2327 ], "text": "15,659,000", "html_text": "15,659,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 461.2582, 509.8, 478.2327 ], "text": "14,100,200", "html_text": "14,100,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 461.2582, 606.48, 478.2327 ], "text": "13,880,800", "html_text": "13,880,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 444.2836, 606.48, 461.2582 ], "cells": [ { "location": [ 26.4, 444.2836, 123.08, 461.2582 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 444.2836, 219.76, 461.2582 ], "text": "267,911,723", "html_text": "267,911,723", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 444.2836, 316.44, 461.2582 ], "text": "303,675,915", "html_text": "303,675,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 444.2836, 413.12, 461.2582 ], "text": "711,979,700", "html_text": "711,979,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 444.2836, 509.8, 461.2582 ], "text": "615,317,600", "html_text": "615,317,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 444.2836, 606.48, 461.2582 ], "text": "780,618,000", "html_text": "780,618,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 427.3091, 606.48, 444.2836 ], "cells": [ { "location": [ 26.4, 427.3091, 123.08, 444.2836 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 427.3091, 219.76, 444.2836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 427.3091, 316.44, 444.2836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 427.3091, 413.12, 444.2836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 427.3091, 509.8, 444.2836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 427.3091, 606.48, 444.2836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 410.3345, 606.48, 427.3091 ], "cells": [ { "location": [ 26.4, 410.3345, 123.08, 427.3091 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 410.3345, 219.76, 427.3091 ], "text": "267,911,723", "html_text": "267,911,723", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 410.3345, 316.44, 427.3091 ], "text": "303,675,915", "html_text": "303,675,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 410.3345, 413.12, 427.3091 ], "text": "711,979,700", "html_text": "711,979,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 410.3345, 509.8, 427.3091 ], "text": "615,317,600", "html_text": "615,317,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 410.3345, 606.48, 427.3091 ], "text": "780,618,000", "html_text": "780,618,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 393.36, 606.48, 410.3345 ], "cells": [ { "location": [ 26.4, 393.36, 123.08, 410.3345 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 393.36, 219.76, 410.3345 ], "text": "267,911,723", "html_text": "267,911,723", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 393.36, 316.44, 410.3345 ], "text": "303,675,915", "html_text": "303,675,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 393.36, 413.12, 410.3345 ], "text": "711,979,700", "html_text": "711,979,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 393.36, 509.8, 410.3345 ], "text": "615,317,600", "html_text": "615,317,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.8, 393.36, 606.48, 410.3345 ], "text": "780,618,000", "html_text": "780,618,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 22, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 186, "type": "TEXT", "location": { "l": 25.68, "t": 381.12, "r": 589.92, "b": 355.44 }, "text": "Previously authorized State Property and Buildings Commission General Fund debt service and new 2026-2028 General Fund debt service for all agencies is consolidated in the Finance and Administration Cabinet.", "reading_order": 1 }, { "page": 186, "type": "TITLE", "location": { "l": 26.16, "t": 347.04, "r": 60.24, "b": 333.84 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 186, "type": "TEXT", "location": { "l": 25.44, "t": 324.96, "r": 605.76, "b": 251.76 }, "text": "The Governor's budget includes additional General Fund of $54,595,000 in fiscal year 2027 and $122,418,000 in fiscal year 2028 to support new debt authorized in the capital budget. Unlike in past biennial budgets where new debt service was appropriated in the budgets of the affected agencies, the Governor's 2026-2028 budget appropriates the full amount of new General Fund debt service to the Finance Cabinet Debt Service budget unit, which more accurately reflects the manner in which the budget is implemented. The only exception to this is new School Facilities Construction Commission (SFCC) debt service, which remains in SFCC's budget.", "reading_order": 3 }, { "page": 186, "type": "TEXT", "location": { "l": 25.2, "t": 242.88, "r": 602.16, "b": 157.44 }, "text": "The American Recovery and Reinvestment Act of 2009 created a new debt instrument for tax-exempt municipal bond issuers, called Build America Bonds. Municipal bond issuers could issue Build America Bonds for eligible tax-exempt purposes on a permanent basis only. The Commonwealth was eligible for a subsidy for bonds issued as Build America Bonds prior to December 31, 2010. Subsidies from the Build America Bonds shall lapse to the General Fund. The amount of the General Fund lapse is $6,318,100 in fiscal year 2026 and the amount of Tobacco Fund lapse is $1,124,700 in fiscal year 2026. All remaining subsidized debt was refunded for economic savings, and the Commonwealth will no longer receive Build America Bond subsidies after fiscal year 2026.", "reading_order": 4 }, { "page": 186, "type": "TEXT", "location": { "l": 25.44, "t": 148.8, "r": 601.2, "b": 98.64 }, "text": "KRS 150.021 requires that the Finance and Administration Cabinet assess the Department of Fish & Wildlife Resources each fiscal year an amount equal to five percent of the debt service associated with all phases of the Kentucky State Police Two-Way Radio capital project. In fiscal year 2026 that amounts to $599,000, in fiscal year 2027 it equals $599,000, and in fiscal year 2028 it equals $599,200. Those amounts are included as a net adjustment to General Fund debt service expenditures included above.", "reading_order": 5 }, { "page": 186, "type": "TEXT", "location": { "l": 309.6, "t": 18.48, "r": 325.2, "b": 8.88 }, "text": "172", "reading_order": 6 } ] }, { "page": 187, "items": [ { "page": 187, "type": "TEXT", "location": { "l": 25.2, "t": 765.36, "r": 603.84, "b": 668.88 }, "text": "Excess unbudgeted funds in the amount of $38,500,000 in each fiscal year are transferred to the Debt Service Fund to be used to pay debt service on previously issued bonds. These funds include: $12,000,000 in each fiscal year from Medical Cannabis application fees; $9,000,000 in each fiscal year from the Department of Financial Institutions; $6,500,000 in each fiscal year from interest earnings on funds from the Local Government Economic Development Fund; $6,000,000 in each fiscal year from the Department for Alcoholic Beverage Control; and $5,000,000 in each fiscal year from the Secretary of State. In addition, in accordance with the appropriations act, Restricted Funds from excess bond proceeds and investment income earned on bond proceeds in the amount of $17,725,700 in fiscal year 2027 are transferred to the Debt Service Fund to be used to pay debt service.", "reading_order": 0 }, { "page": 187, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "173", "reading_order": 1 } ] }, { "page": 188, "items": [ { "page": 188, "type": "TABLE", "location": { "l": 27.6, "t": 766.56, "r": 607.2, "b": 210.24 }, "text": "
Finance and Administration Facilities and Support Services
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation27,879,50017,097,2009,572,0009,157,9009,339,600
State Salary and Compensation Allocation124,100700
Budget Reduction-General Fund(287,200)
Total General Fund28,003,60017,097,2009,285,5009,157,9009,339,600
Restricted Funds
Balance Forward7,303,8486,251,8709,764,10010,867,0009,721,300
Current Receipts56,131,99459,683,79659,346,70059,273,10059,273,100
Non-Revenue Receipts(411,010)(1,094,318)(843,400)(561,100)(561,100)
Total Restricted Funds63,024,83264,841,34768,267,40069,579,00068,433,300
TOTAL SOURCE OF FUNDS91,028,43281,938,54777,552,90078,736,90077,772,900
EXPENDITURES BY CLASS
Personnel Costs29,842,34830,019,90631,056,50031,900,10032,700,200
Operating Expenses21,596,25222,361,31322,935,60024,441,10024,983,200
Debt Service31,085,28118,114,38110,362,70010,312,30010,273,100
Capital Outlay2,252,6811,678,8582,331,1002,362,1002,356,100
TOTAL EXPENDITURES84,776,56272,174,45866,685,90069,015,60070,312,600
EXPENDITURES BY FUND SOURCE
General Fund28,003,60017,097,2009,285,5009,157,9009,339,600
Restricted Funds56,772,96255,077,25857,400,40059,857,70060,973,000
TOTAL EXPENDITURES84,776,56272,174,45866,685,90069,015,60070,312,600
EXPENDITURES BY UNIT
Commissioner's Office1,431,6571,311,734928,200920,500934,300
Facility Development and Efficiency5,385,1536,040,0146,268,5006,433,8006,541,400
Real Property1,476,8181,810,1732,021,0002,001,6002,041,700
Historic Properties472,215494,101488,700499,600506,000
Building and Mechanical Services75,180,47961,569,74356,021,70058,174,80059,287,000
State Surplus Property804,259912,112926,900954,400971,300
Federal Surplus Property25,98236,58030,90030,90030,900
TOTAL EXPENDITURES84,776,56272,174,45866,685,90069,015,60070,312,600
", "rows": [ { "row_index": 0, "location": [ 27.6, 749.7018, 607.2, 766.56 ], "cells": [ { "location": [ 27.6, 749.7018, 124.2, 766.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 749.7018, 607.2, 766.56 ], "text": "Finance and Administration Facilities and Support Services", "html_text": "Finance and Administration Facilities and Support Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 732.8436, 607.2, 749.7018 ], "cells": [ { "location": [ 27.6, 732.8436, 124.2, 749.7018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 732.8436, 220.8, 749.7018 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 732.8436, 317.4, 749.7018 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 732.8436, 414, 749.7018 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 732.8436, 510.6, 749.7018 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 732.8436, 607.2, 749.7018 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 715.9855, 607.2, 732.8436 ], "cells": [ { "location": [ 27.6, 715.9855, 124.2, 732.8436 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 715.9855, 220.8, 732.8436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 715.9855, 317.4, 732.8436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 715.9855, 414, 732.8436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 715.9855, 510.6, 732.8436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 715.9855, 607.2, 732.8436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 699.1273, 607.2, 715.9855 ], "cells": [ { "location": [ 27.6, 699.1273, 124.2, 715.9855 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 699.1273, 220.8, 715.9855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 699.1273, 317.4, 715.9855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 699.1273, 414, 715.9855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 699.1273, 510.6, 715.9855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 699.1273, 607.2, 715.9855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 682.2691, 607.2, 699.1273 ], "cells": [ { "location": [ 27.6, 682.2691, 124.2, 699.1273 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 682.2691, 220.8, 699.1273 ], "text": "27,879,500", "html_text": "27,879,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 682.2691, 317.4, 699.1273 ], "text": "17,097,200", "html_text": "17,097,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 682.2691, 414, 699.1273 ], "text": "9,572,000", "html_text": "9,572,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 682.2691, 510.6, 699.1273 ], "text": "9,157,900", "html_text": "9,157,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 682.2691, 607.2, 699.1273 ], "text": "9,339,600", "html_text": "9,339,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 665.4109, 607.2, 682.2691 ], "cells": [ { "location": [ 27.6, 665.4109, 124.2, 682.2691 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 665.4109, 220.8, 682.2691 ], "text": "124,100", "html_text": "124,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 665.4109, 317.4, 682.2691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 665.4109, 414, 682.2691 ], "text": "700", "html_text": "700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 665.4109, 510.6, 682.2691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 665.4109, 607.2, 682.2691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 648.5527, 607.2, 665.4109 ], "cells": [ { "location": [ 27.6, 648.5527, 124.2, 665.4109 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 648.5527, 220.8, 665.4109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 648.5527, 317.4, 665.4109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 648.5527, 414, 665.4109 ], "text": "(287,200)", "html_text": "(287,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 648.5527, 510.6, 665.4109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 648.5527, 607.2, 665.4109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 631.6945, 607.2, 648.5527 ], "cells": [ { "location": [ 27.6, 631.6945, 124.2, 648.5527 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 631.6945, 220.8, 648.5527 ], "text": "28,003,600", "html_text": "28,003,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 631.6945, 317.4, 648.5527 ], "text": "17,097,200", "html_text": "17,097,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 631.6945, 414, 648.5527 ], "text": "9,285,500", "html_text": "9,285,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 631.6945, 510.6, 648.5527 ], "text": "9,157,900", "html_text": "9,157,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 631.6945, 607.2, 648.5527 ], "text": "9,339,600", "html_text": "9,339,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 614.8364, 607.2, 631.6945 ], "cells": [ { "location": [ 27.6, 614.8364, 124.2, 631.6945 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 614.8364, 220.8, 631.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 614.8364, 317.4, 631.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 614.8364, 414, 631.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 614.8364, 510.6, 631.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 614.8364, 607.2, 631.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 597.9782, 607.2, 614.8364 ], "cells": [ { "location": [ 27.6, 597.9782, 124.2, 614.8364 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 597.9782, 220.8, 614.8364 ], "text": "7,303,848", "html_text": "7,303,848", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 597.9782, 317.4, 614.8364 ], "text": "6,251,870", "html_text": "6,251,870", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 597.9782, 414, 614.8364 ], "text": "9,764,100", "html_text": "9,764,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 597.9782, 510.6, 614.8364 ], "text": "10,867,000", "html_text": "10,867,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 597.9782, 607.2, 614.8364 ], "text": "9,721,300", "html_text": "9,721,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 581.12, 607.2, 597.9782 ], "cells": [ { "location": [ 27.6, 581.12, 124.2, 597.9782 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 581.12, 220.8, 597.9782 ], "text": "56,131,994", "html_text": "56,131,994", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 581.12, 317.4, 597.9782 ], "text": "59,683,796", "html_text": "59,683,796", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 581.12, 414, 597.9782 ], "text": "59,346,700", "html_text": "59,346,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 581.12, 510.6, 597.9782 ], "text": "59,273,100", "html_text": "59,273,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 581.12, 607.2, 597.9782 ], "text": "59,273,100", "html_text": "59,273,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 564.2618, 607.2, 581.12 ], "cells": [ { "location": [ 27.6, 564.2618, 124.2, 581.12 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 564.2618, 220.8, 581.12 ], "text": "(411,010)", "html_text": "(411,010)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 564.2618, 317.4, 581.12 ], "text": "(1,094,318)", "html_text": "(1,094,318)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 564.2618, 414, 581.12 ], "text": "(843,400)", "html_text": "(843,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 564.2618, 510.6, 581.12 ], "text": "(561,100)", "html_text": "(561,100)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 564.2618, 607.2, 581.12 ], "text": "(561,100)", "html_text": "(561,100)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 547.4036, 607.2, 564.2618 ], "cells": [ { "location": [ 27.6, 547.4036, 124.2, 564.2618 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 547.4036, 220.8, 564.2618 ], "text": "63,024,832", "html_text": "63,024,832", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 547.4036, 317.4, 564.2618 ], "text": "64,841,347", "html_text": "64,841,347", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 547.4036, 414, 564.2618 ], "text": "68,267,400", "html_text": "68,267,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 547.4036, 510.6, 564.2618 ], "text": "69,579,000", "html_text": "69,579,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 547.4036, 607.2, 564.2618 ], "text": "68,433,300", "html_text": "68,433,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 530.5455, 607.2, 547.4036 ], "cells": [ { "location": [ 27.6, 530.5455, 124.2, 547.4036 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 530.5455, 220.8, 547.4036 ], "text": "91,028,432", "html_text": "91,028,432", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 530.5455, 317.4, 547.4036 ], "text": "81,938,547", "html_text": "81,938,547", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 530.5455, 414, 547.4036 ], "text": "77,552,900", "html_text": "77,552,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 530.5455, 510.6, 547.4036 ], "text": "78,736,900", "html_text": "78,736,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 530.5455, 607.2, 547.4036 ], "text": "77,772,900", "html_text": "77,772,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 513.6873, 607.2, 530.5455 ], "cells": [ { "location": [ 27.6, 513.6873, 124.2, 530.5455 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 513.6873, 220.8, 530.5455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 513.6873, 317.4, 530.5455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 513.6873, 414, 530.5455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 513.6873, 510.6, 530.5455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 513.6873, 607.2, 530.5455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 496.8291, 607.2, 513.6873 ], "cells": [ { "location": [ 27.6, 496.8291, 124.2, 513.6873 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 496.8291, 220.8, 513.6873 ], "text": "29,842,348", "html_text": "29,842,348", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 496.8291, 317.4, 513.6873 ], "text": "30,019,906", "html_text": "30,019,906", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 496.8291, 414, 513.6873 ], "text": "31,056,500", "html_text": "31,056,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 496.8291, 510.6, 513.6873 ], "text": "31,900,100", "html_text": "31,900,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 496.8291, 607.2, 513.6873 ], "text": "32,700,200", "html_text": "32,700,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 479.9709, 607.2, 496.8291 ], "cells": [ { "location": [ 27.6, 479.9709, 124.2, 496.8291 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 479.9709, 220.8, 496.8291 ], "text": "21,596,252", "html_text": "21,596,252", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 479.9709, 317.4, 496.8291 ], "text": "22,361,313", "html_text": "22,361,313", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 479.9709, 414, 496.8291 ], "text": "22,935,600", "html_text": "22,935,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 479.9709, 510.6, 496.8291 ], "text": "24,441,100", "html_text": "24,441,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 479.9709, 607.2, 496.8291 ], "text": "24,983,200", "html_text": "24,983,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 463.1127, 607.2, 479.9709 ], "cells": [ { "location": [ 27.6, 463.1127, 124.2, 479.9709 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 463.1127, 220.8, 479.9709 ], "text": "31,085,281", "html_text": "31,085,281", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 463.1127, 317.4, 479.9709 ], "text": "18,114,381", "html_text": "18,114,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 463.1127, 414, 479.9709 ], "text": "10,362,700", "html_text": "10,362,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 463.1127, 510.6, 479.9709 ], "text": "10,312,300", "html_text": "10,312,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 463.1127, 607.2, 479.9709 ], "text": "10,273,100", "html_text": "10,273,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 446.2545, 607.2, 463.1127 ], "cells": [ { "location": [ 27.6, 446.2545, 124.2, 463.1127 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 446.2545, 220.8, 463.1127 ], "text": "2,252,681", "html_text": "2,252,681", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 446.2545, 317.4, 463.1127 ], "text": "1,678,858", "html_text": "1,678,858", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 446.2545, 414, 463.1127 ], "text": "2,331,100", "html_text": "2,331,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 446.2545, 510.6, 463.1127 ], "text": "2,362,100", "html_text": "2,362,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 446.2545, 607.2, 463.1127 ], "text": "2,356,100", "html_text": "2,356,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 429.3964, 607.2, 446.2545 ], "cells": [ { "location": [ 27.6, 429.3964, 124.2, 446.2545 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 429.3964, 220.8, 446.2545 ], "text": "84,776,562", "html_text": "84,776,562", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 429.3964, 317.4, 446.2545 ], "text": "72,174,458", "html_text": "72,174,458", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 429.3964, 414, 446.2545 ], "text": "66,685,900", "html_text": "66,685,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 429.3964, 510.6, 446.2545 ], "text": "69,015,600", "html_text": "69,015,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 429.3964, 607.2, 446.2545 ], "text": "70,312,600", "html_text": "70,312,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 412.5382, 607.2, 429.3964 ], "cells": [ { "location": [ 27.6, 412.5382, 124.2, 429.3964 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 412.5382, 220.8, 429.3964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 412.5382, 317.4, 429.3964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 412.5382, 414, 429.3964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 412.5382, 510.6, 429.3964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 412.5382, 607.2, 429.3964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 395.68, 607.2, 412.5382 ], "cells": [ { "location": [ 27.6, 395.68, 124.2, 412.5382 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 395.68, 220.8, 412.5382 ], "text": "28,003,600", "html_text": "28,003,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 395.68, 317.4, 412.5382 ], "text": "17,097,200", "html_text": "17,097,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 395.68, 414, 412.5382 ], "text": "9,285,500", "html_text": "9,285,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 395.68, 510.6, 412.5382 ], "text": "9,157,900", "html_text": "9,157,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 395.68, 607.2, 412.5382 ], "text": "9,339,600", "html_text": "9,339,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 378.8218, 607.2, 395.68 ], "cells": [ { "location": [ 27.6, 378.8218, 124.2, 395.68 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 378.8218, 220.8, 395.68 ], "text": "56,772,962", "html_text": "56,772,962", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 378.8218, 317.4, 395.68 ], "text": "55,077,258", "html_text": "55,077,258", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 378.8218, 414, 395.68 ], "text": "57,400,400", "html_text": "57,400,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 378.8218, 510.6, 395.68 ], "text": "59,857,700", "html_text": "59,857,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 378.8218, 607.2, 395.68 ], "text": "60,973,000", "html_text": "60,973,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 361.9636, 607.2, 378.8218 ], "cells": [ { "location": [ 27.6, 361.9636, 124.2, 378.8218 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 361.9636, 220.8, 378.8218 ], "text": "84,776,562", "html_text": "84,776,562", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 361.9636, 317.4, 378.8218 ], "text": "72,174,458", "html_text": "72,174,458", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 361.9636, 414, 378.8218 ], "text": "66,685,900", "html_text": "66,685,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 361.9636, 510.6, 378.8218 ], "text": "69,015,600", "html_text": "69,015,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 361.9636, 607.2, 378.8218 ], "text": "70,312,600", "html_text": "70,312,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 345.1055, 607.2, 361.9636 ], "cells": [ { "location": [ 27.6, 345.1055, 124.2, 361.9636 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 345.1055, 220.8, 361.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 345.1055, 317.4, 361.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 345.1055, 414, 361.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 345.1055, 510.6, 361.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 345.1055, 607.2, 361.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 328.2473, 607.2, 345.1055 ], "cells": [ { "location": [ 27.6, 328.2473, 124.2, 345.1055 ], "text": "Commissioner's Office", "html_text": "Commissioner's Office", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 328.2473, 220.8, 345.1055 ], "text": "1,431,657", "html_text": "1,431,657", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 328.2473, 317.4, 345.1055 ], "text": "1,311,734", "html_text": "1,311,734", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 328.2473, 414, 345.1055 ], "text": "928,200", "html_text": "928,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 328.2473, 510.6, 345.1055 ], "text": "920,500", "html_text": "920,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 328.2473, 607.2, 345.1055 ], "text": "934,300", "html_text": "934,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 311.3891, 607.2, 328.2473 ], "cells": [ { "location": [ 27.6, 311.3891, 124.2, 328.2473 ], "text": "Facility Development and Efficiency", "html_text": "Facility Development and Efficiency", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 311.3891, 220.8, 328.2473 ], "text": "5,385,153", "html_text": "5,385,153", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 311.3891, 317.4, 328.2473 ], "text": "6,040,014", "html_text": "6,040,014", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 311.3891, 414, 328.2473 ], "text": "6,268,500", "html_text": "6,268,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 311.3891, 510.6, 328.2473 ], "text": "6,433,800", "html_text": "6,433,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 311.3891, 607.2, 328.2473 ], "text": "6,541,400", "html_text": "6,541,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 294.5309, 607.2, 311.3891 ], "cells": [ { "location": [ 27.6, 294.5309, 124.2, 311.3891 ], "text": "Real Property", "html_text": "Real Property", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 294.5309, 220.8, 311.3891 ], "text": "1,476,818", "html_text": "1,476,818", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 294.5309, 317.4, 311.3891 ], "text": "1,810,173", "html_text": "1,810,173", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 294.5309, 414, 311.3891 ], "text": "2,021,000", "html_text": "2,021,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 294.5309, 510.6, 311.3891 ], "text": "2,001,600", "html_text": "2,001,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 294.5309, 607.2, 311.3891 ], "text": "2,041,700", "html_text": "2,041,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 277.6727, 607.2, 294.5309 ], "cells": [ { "location": [ 27.6, 277.6727, 124.2, 294.5309 ], "text": "Historic Properties", "html_text": "Historic Properties", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 277.6727, 220.8, 294.5309 ], "text": "472,215", "html_text": "472,215", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 277.6727, 317.4, 294.5309 ], "text": "494,101", "html_text": "494,101", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 277.6727, 414, 294.5309 ], "text": "488,700", "html_text": "488,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 277.6727, 510.6, 294.5309 ], "text": "499,600", "html_text": "499,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 277.6727, 607.2, 294.5309 ], "text": "506,000", "html_text": "506,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 260.8145, 607.2, 277.6727 ], "cells": [ { "location": [ 27.6, 260.8145, 124.2, 277.6727 ], "text": "Building and Mechanical Services", "html_text": "Building and Mechanical Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 260.8145, 220.8, 277.6727 ], "text": "75,180,479", "html_text": "75,180,479", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 260.8145, 317.4, 277.6727 ], "text": "61,569,743", "html_text": "61,569,743", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 260.8145, 414, 277.6727 ], "text": "56,021,700", "html_text": "56,021,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 260.8145, 510.6, 277.6727 ], "text": "58,174,800", "html_text": "58,174,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 260.8145, 607.2, 277.6727 ], "text": "59,287,000", "html_text": "59,287,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 243.9564, 607.2, 260.8145 ], "cells": [ { "location": [ 27.6, 243.9564, 124.2, 260.8145 ], "text": "State Surplus Property", "html_text": "State Surplus Property", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 243.9564, 220.8, 260.8145 ], "text": "804,259", "html_text": "804,259", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 243.9564, 317.4, 260.8145 ], "text": "912,112", "html_text": "912,112", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 243.9564, 414, 260.8145 ], "text": "926,900", "html_text": "926,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 243.9564, 510.6, 260.8145 ], "text": "954,400", "html_text": "954,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 243.9564, 607.2, 260.8145 ], "text": "971,300", "html_text": "971,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 227.0982, 607.2, 243.9564 ], "cells": [ { "location": [ 27.6, 227.0982, 124.2, 243.9564 ], "text": "Federal Surplus Property", "html_text": "Federal Surplus Property", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 227.0982, 220.8, 243.9564 ], "text": "25,982", "html_text": "25,982", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 227.0982, 317.4, 243.9564 ], "text": "36,580", "html_text": "36,580", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 227.0982, 414, 243.9564 ], "text": "30,900", "html_text": "30,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 227.0982, 510.6, 243.9564 ], "text": "30,900", "html_text": "30,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 227.0982, 607.2, 243.9564 ], "text": "30,900", "html_text": "30,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 210.24, 607.2, 227.0982 ], "cells": [ { "location": [ 27.6, 210.24, 124.2, 227.0982 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 210.24, 220.8, 227.0982 ], "text": "84,776,562", "html_text": "84,776,562", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 210.24, 317.4, 227.0982 ], "text": "72,174,458", "html_text": "72,174,458", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 210.24, 414, 227.0982 ], "text": "66,685,900", "html_text": "66,685,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 210.24, 510.6, 227.0982 ], "text": "69,015,600", "html_text": "69,015,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 210.24, 607.2, 227.0982 ], "text": "70,312,600", "html_text": "70,312,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 33, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 188, "type": "TEXT", "location": { "l": 25.44, "t": 198.48, "r": 593.04, "b": 135.36 }, "text": "The Department for Facilities and Support Services consists of the Commissioner's Office and five offices/divisions: Facility Development and Efficiency, Historic Properties, Real Properties, Surplus Properties, and the Office of Building and Mechanical Services. The Department manages the State's facilities construction program, maintains Finance and Administration Cabinet buildings, provides management and oversight of state-owned historical buildings and sites, and provides real property acquisition, disposition, leasing, and inventory services.", "reading_order": 1 }, { "page": 188, "type": "TEXT", "location": { "l": 26.64, "t": 128.88, "r": 569.76, "b": 114.24 }, "text": "The Commissioner's Office coordinates and supervises the activities of the five offices/divisions authorized in KRS 42.425.", "reading_order": 2 }, { "page": 188, "type": "TEXT", "location": { "l": 309.6, "t": 18.48, "r": 324.72, "b": 8.88 }, "text": "174", "reading_order": 3 } ] }, { "page": 189, "items": [ { "page": 189, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 606, "b": 679.92 }, "text": "The Office of Facility Development and Efficiency includes the Division of Engineering and Contract Administration which provides professional and technical engineering and architectural services to state agencies, reviews capital construction design documents, acts as a liaison between the Department and state agencies on new construction and major maintenance projects, and monitors construction and maintenance contracts for compliance with plans and specifications. The Division is also responsible for administering the procurement process for construction projects of the Commonwealth of Kentucky, excluding roads and bridges, as prescribed by the Kentucky Model Procurement Code (KRS 45A) and the related administrative regulations. The Division prepares invitations to bid, opens and evaluates those bids, and awards contracts.", "reading_order": 0 }, { "page": 189, "type": "TEXT", "location": { "l": 25.44, "t": 671.04, "r": 606.24, "b": 621.36 }, "text": "The Office of Facility Development and Efficiency also includes the Division of Facility Efficiency which is responsible for managing the Guaranteed Energy Saving Performance Contracting program and for implementing the Commonwealth Energy Management and Control System (CEMCS). The CEMCS project is an aggressive effort to use an enterprise software platform to reduce energy use in state buildings.", "reading_order": 1 }, { "page": 189, "type": "TEXT", "location": { "l": 25.68, "t": 613.2, "r": 589.68, "b": 588.24 }, "text": "The Division of Real Properties provides buildings and parking facilities for state agencies throughout the Commonwealth. The Division manages the Commonwealth's acquisition, inventory, and use of both state-owned and privately-owned leased space.", "reading_order": 2 }, { "page": 189, "type": "TEXT", "location": { "l": 25.44, "t": 578.88, "r": 605.52, "b": 506.16 }, "text": "The Division of Historic Properties, in accordance with KRS 42.019 and KRS 11.026, is responsible for the preservation and maintenance of Finance and Administration Cabinet-owned historic sites including the Kentucky State Capitol, Executive Mansion, Old Governor's Mansion, Berry Hill Mansion, and the Vest-Lindsey State Meeting House. The Division consults with the Department of Parks to preserve and maintain those historic sites under the management and control of the Tourism Cabinet. The same consultation services are provided to other agencies within state government as requested. The Director of the Division of Historic Properties serves as State Curator and a member of the Historic Properties Advisory Commission.", "reading_order": 3 }, { "page": 189, "type": "TEXT", "location": { "l": 25.44, "t": 497.28, "r": 605.04, "b": 351.36 }, "text": "The Office of Building and Mechanical Services, which includes the Division of Building Services and the Division of Mechanical Services, as authorized by KRS 42.425, provides services for all Finance and Administration Cabinet- operated buildings and for the state agencies occupying those facilities. The Office is responsible for several buildings in Frankfort including the Capitol, New Capitol Annex, Old Capitol, Old Capitol Annex, Human Resources Building, Executive Mansion, Old Governor's Mansion, 300 Building, State Office Building, KHEAA Building, Library and Archives Building, Central Lab Facility, the Kentucky History Center, the Transportation Cabinet building, and the Mayo-Underwood Building. The Office also services buildings at the London Regional state office complex, the Spindletop Research Complex in Fayette County, and offices in Louisville and Richmond that were formerly owned and operated by Cabinet for Health and Family Services. Services provided include minor renovations; maintaining parking lots, sidewalks and ramps; janitorial and landscaping services; maintaining the heating, ventilating, and air conditioning systems; maintaining special equipment within the buildings as requested; roof repair; fire alarm and security systems; electrical systems; energy conservation; maintaining elevators and escalators; maintaining emergency power systems; and after-hours emergency services.", "reading_order": 4 }, { "page": 189, "type": "TEXT", "location": { "l": 24.72, "t": 342.96, "r": 606.96, "b": 198.48 }, "text": "The Department entered into two public-private partnerships for the development of new state office space in Franklin County. The first, included in the 2014-2016 Executive Branch appropriations act, authorized the Department for Facilities and Support Services to construct a new state office building to house displaced state workers from the Capital Plaza Tower and privately leased space. The Department entered into an agreement with a private developer to construct, operate, and maintain the property at 300 Sower Boulevard in Franklin County for a period of 35 years, at which time the Commonwealth will take over ownership of the property. Construction was complete in the spring of 2016, and state employees began to occupy the new building shortly thereafter. Payments to the developer for amortization of the construction cost and for ongoing maintenance and operations are made by the Department for Facilities and Support Services in conjunction with the Office of Financial Management. The second project was authorized by Senate Bill 238 from the 2017 Regular Session of the General Assembly and was completed in the Fall of 2019. The Mayo-Underwood Building is on the former site of the Capital Plaza Tower in downtown Frankfort. Both new construction projects are consistent with the Cabinet's goal of reducing the Commonwealth's reliance on private leases.", "reading_order": 5 }, { "page": 189, "type": "TITLE", "location": { "l": 26.4, "t": 189.12, "r": 60, "b": 176.88 }, "text": "Policy", "reading_order": 6, "level": 2 }, { "page": 189, "type": "TEXT", "location": { "l": 25.68, "t": 167.52, "r": 596.88, "b": 129.36 }, "text": "Included in the Restricted Funds appropriation is an additional $1,017,400 in fiscal year 2027 and $1,726,700 in fiscal year 2028 from the Property Management Fund to cover inflated costs for utilities, rental and maintenance of equipment, pest control services, garbage collection, supplies, and materials.", "reading_order": 7 }, { "page": 189, "type": "TEXT", "location": { "l": 25.68, "t": 121.68, "r": 605.76, "b": 84.72 }, "text": "The Governor's budget includes additional funding in the amount of $398,300 in fiscal year 2027 and $818,100 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028. The General Fund portion is $123,500 and $253,600 respectively.", "reading_order": 8 }, { "page": 189, "type": "TEXT", "location": { "l": 309.84, "t": 18, "r": 325.2, "b": 8.88 }, "text": "175", "reading_order": 9 } ] }, { "page": 190, "items": [ { "page": 190, "type": "TABLE", "location": { "l": 25.92, "t": 765.12, "r": 606.72, "b": 237.6 }, "text": "
Finance and Administration
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation29,243,50029,243,50029,243,50029,243,50029,243,500
Mandated Allotments3,553,4003,500,000
Total General Fund32,796,90032,743,50029,243,50029,243,50029,243,500
Restricted Funds
Current Receipts1,121,1571,015,6921,702,5001,702,5001,702,500
Total Restricted Funds1,121,1581,015,6921,702,5001,702,5001,702,500
TOTAL SOURCE OF FUNDS33,918,05833,759,19230,946,00030,946,00030,946,000
EXPENDITURES BY CLASS
Personnel Costs6,136,1716,023,1155,419,7005,419,7005,419,700
Operating Expenses27,199,34027,153,88324,710,50024,710,50024,710,500
Grants Loans Benefits582,547567,429815,800815,800815,800
TOTAL EXPENDITURES33,918,05833,744,42730,946,00030,946,00030,946,000
EXPENDITURES BY FUND SOURCE
General Fund32,796,90032,728,73529,243,50029,243,50029,243,500
Restricted Funds1,121,1581,015,6921,702,5001,702,5001,702,500
TOTAL EXPENDITURES33,918,05833,744,42730,946,00030,946,00030,946,000
EXPENDITURES BY UNIT
Public Defender Program6,103,2615,988,8515,386,7005,386,7005,386,700
Witnesses65,40097,36790,00090,00090,000
DUI Service Fees582,547567,429815,800815,800815,800
Sheriffs Fees123,201,58023,378,72820,516,70020,516,70020,516,700
County Clerks (Make Tax Bills)204,870224,706230,000230,000230,000
Board Of Assessment Appeals34,32519,85040,00040,00040,000
Fugitive From Justice1,382,2741,320,5371,498,3001,498,3001,498,300
Jury Fund1,879,9381,661,2371,901,4001,901,4001,901,400
Sheriffs Expense Allowance463,110483,253462,100462,100462,100
Premium On Sheriffs' Bonds7532,4695,0005,0005,000
TOTAL EXPENDITURES33,918,05833,744,42730,946,00030,946,00030,946,000
", "rows": [ { "row_index": 0, "location": [ 25.92, 748.635, 606.72, 765.12 ], "cells": [ { "location": [ 25.92, 748.635, 122.72, 765.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 748.635, 606.72, 765.12 ], "text": "Finance and Administration", "html_text": "Finance and Administration", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.92, 732.15, 606.72, 748.635 ], "cells": [ { "location": [ 25.92, 732.15, 122.72, 748.635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 732.15, 219.52, 748.635 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 732.15, 316.32, 748.635 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 732.15, 413.12, 748.635 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 732.15, 509.92, 748.635 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 732.15, 606.72, 748.635 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.92, 715.665, 606.72, 732.15 ], "cells": [ { "location": [ 25.92, 715.665, 122.72, 732.15 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 715.665, 219.52, 732.15 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 715.665, 316.32, 732.15 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 715.665, 413.12, 732.15 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 715.665, 509.92, 732.15 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 715.665, 606.72, 732.15 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.92, 699.18, 606.72, 715.665 ], "cells": [ { "location": [ 25.92, 699.18, 122.72, 715.665 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 699.18, 219.52, 715.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 699.18, 316.32, 715.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 699.18, 413.12, 715.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 699.18, 509.92, 715.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 699.18, 606.72, 715.665 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.92, 682.695, 606.72, 699.18 ], "cells": [ { "location": [ 25.92, 682.695, 122.72, 699.18 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 682.695, 219.52, 699.18 ], "text": "29,243,500", "html_text": "29,243,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 682.695, 316.32, 699.18 ], "text": "29,243,500", "html_text": "29,243,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 682.695, 413.12, 699.18 ], "text": "29,243,500", "html_text": "29,243,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 682.695, 509.92, 699.18 ], "text": "29,243,500", "html_text": "29,243,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 682.695, 606.72, 699.18 ], "text": "29,243,500", "html_text": "29,243,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.92, 666.21, 606.72, 682.695 ], "cells": [ { "location": [ 25.92, 666.21, 122.72, 682.695 ], "text": "Mandated Allotments", "html_text": "Mandated Allotments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 666.21, 219.52, 682.695 ], "text": "3,553,400", "html_text": "3,553,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 666.21, 316.32, 682.695 ], "text": "3,500,000", "html_text": "3,500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 666.21, 413.12, 682.695 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 666.21, 509.92, 682.695 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 666.21, 606.72, 682.695 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.92, 649.725, 606.72, 666.21 ], "cells": [ { "location": [ 25.92, 649.725, 122.72, 666.21 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 649.725, 219.52, 666.21 ], "text": "32,796,900", "html_text": "32,796,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 649.725, 316.32, 666.21 ], "text": "32,743,500", "html_text": "32,743,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 649.725, 413.12, 666.21 ], "text": "29,243,500", "html_text": "29,243,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 649.725, 509.92, 666.21 ], "text": "29,243,500", "html_text": "29,243,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 649.725, 606.72, 666.21 ], "text": "29,243,500", "html_text": "29,243,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.92, 633.24, 606.72, 649.725 ], "cells": [ { "location": [ 25.92, 633.24, 122.72, 649.725 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 633.24, 219.52, 649.725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 633.24, 316.32, 649.725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 633.24, 413.12, 649.725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 633.24, 509.92, 649.725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 633.24, 606.72, 649.725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.92, 616.755, 606.72, 633.24 ], "cells": [ { "location": [ 25.92, 616.755, 122.72, 633.24 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 616.755, 219.52, 633.24 ], "text": "1,121,157", "html_text": "1,121,157", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 616.755, 316.32, 633.24 ], "text": "1,015,692", "html_text": "1,015,692", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 616.755, 413.12, 633.24 ], "text": "1,702,500", "html_text": "1,702,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 616.755, 509.92, 633.24 ], "text": "1,702,500", "html_text": "1,702,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 616.755, 606.72, 633.24 ], "text": "1,702,500", "html_text": "1,702,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.92, 600.27, 606.72, 616.755 ], "cells": [ { "location": [ 25.92, 600.27, 122.72, 616.755 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 600.27, 219.52, 616.755 ], "text": "1,121,158", "html_text": "1,121,158", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 600.27, 316.32, 616.755 ], "text": "1,015,692", "html_text": "1,015,692", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 600.27, 413.12, 616.755 ], "text": "1,702,500", "html_text": "1,702,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 600.27, 509.92, 616.755 ], "text": "1,702,500", "html_text": "1,702,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 600.27, 606.72, 616.755 ], "text": "1,702,500", "html_text": "1,702,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.92, 583.785, 606.72, 600.27 ], "cells": [ { "location": [ 25.92, 583.785, 122.72, 600.27 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 583.785, 219.52, 600.27 ], "text": "33,918,058", "html_text": "33,918,058", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 583.785, 316.32, 600.27 ], "text": "33,759,192", "html_text": "33,759,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 583.785, 413.12, 600.27 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 583.785, 509.92, 600.27 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 583.785, 606.72, 600.27 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.92, 567.3, 606.72, 583.785 ], "cells": [ { "location": [ 25.92, 567.3, 122.72, 583.785 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 567.3, 219.52, 583.785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 567.3, 316.32, 583.785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 567.3, 413.12, 583.785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 567.3, 509.92, 583.785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 567.3, 606.72, 583.785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.92, 550.815, 606.72, 567.3 ], "cells": [ { "location": [ 25.92, 550.815, 122.72, 567.3 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 550.815, 219.52, 567.3 ], "text": "6,136,171", "html_text": "6,136,171", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 550.815, 316.32, 567.3 ], "text": "6,023,115", "html_text": "6,023,115", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 550.815, 413.12, 567.3 ], "text": "5,419,700", "html_text": "5,419,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 550.815, 509.92, 567.3 ], "text": "5,419,700", "html_text": "5,419,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 550.815, 606.72, 567.3 ], "text": "5,419,700", "html_text": "5,419,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.92, 534.33, 606.72, 550.815 ], "cells": [ { "location": [ 25.92, 534.33, 122.72, 550.815 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 534.33, 219.52, 550.815 ], "text": "27,199,340", "html_text": "27,199,340", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 534.33, 316.32, 550.815 ], "text": "27,153,883", "html_text": "27,153,883", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 534.33, 413.12, 550.815 ], "text": "24,710,500", "html_text": "24,710,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 534.33, 509.92, 550.815 ], "text": "24,710,500", "html_text": "24,710,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 534.33, 606.72, 550.815 ], "text": "24,710,500", "html_text": "24,710,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.92, 517.845, 606.72, 534.33 ], "cells": [ { "location": [ 25.92, 517.845, 122.72, 534.33 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 517.845, 219.52, 534.33 ], "text": "582,547", "html_text": "582,547", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 517.845, 316.32, 534.33 ], "text": "567,429", "html_text": "567,429", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 517.845, 413.12, 534.33 ], "text": "815,800", "html_text": "815,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 517.845, 509.92, 534.33 ], "text": "815,800", "html_text": "815,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 517.845, 606.72, 534.33 ], "text": "815,800", "html_text": "815,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.92, 501.36, 606.72, 517.845 ], "cells": [ { "location": [ 25.92, 501.36, 122.72, 517.845 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 501.36, 219.52, 517.845 ], "text": "33,918,058", "html_text": "33,918,058", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 501.36, 316.32, 517.845 ], "text": "33,744,427", "html_text": "33,744,427", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 501.36, 413.12, 517.845 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 501.36, 509.92, 517.845 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 501.36, 606.72, 517.845 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.92, 484.875, 606.72, 501.36 ], "cells": [ { "location": [ 25.92, 484.875, 122.72, 501.36 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 484.875, 219.52, 501.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 484.875, 316.32, 501.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 484.875, 413.12, 501.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 484.875, 509.92, 501.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 484.875, 606.72, 501.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.92, 468.39, 606.72, 484.875 ], "cells": [ { "location": [ 25.92, 468.39, 122.72, 484.875 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 468.39, 219.52, 484.875 ], "text": "32,796,900", "html_text": "32,796,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 468.39, 316.32, 484.875 ], "text": "32,728,735", "html_text": "32,728,735", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 468.39, 413.12, 484.875 ], "text": "29,243,500", "html_text": "29,243,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 468.39, 509.92, 484.875 ], "text": "29,243,500", "html_text": "29,243,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 468.39, 606.72, 484.875 ], "text": "29,243,500", "html_text": "29,243,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.92, 451.905, 606.72, 468.39 ], "cells": [ { "location": [ 25.92, 451.905, 122.72, 468.39 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 451.905, 219.52, 468.39 ], "text": "1,121,158", "html_text": "1,121,158", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 451.905, 316.32, 468.39 ], "text": "1,015,692", "html_text": "1,015,692", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 451.905, 413.12, 468.39 ], "text": "1,702,500", "html_text": "1,702,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 451.905, 509.92, 468.39 ], "text": "1,702,500", "html_text": "1,702,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 451.905, 606.72, 468.39 ], "text": "1,702,500", "html_text": "1,702,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.92, 435.42, 606.72, 451.905 ], "cells": [ { "location": [ 25.92, 435.42, 122.72, 451.905 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 435.42, 219.52, 451.905 ], "text": "33,918,058", "html_text": "33,918,058", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 435.42, 316.32, 451.905 ], "text": "33,744,427", "html_text": "33,744,427", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 435.42, 413.12, 451.905 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 435.42, 509.92, 451.905 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 435.42, 606.72, 451.905 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.92, 418.935, 606.72, 435.42 ], "cells": [ { "location": [ 25.92, 418.935, 122.72, 435.42 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 418.935, 219.52, 435.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 418.935, 316.32, 435.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 418.935, 413.12, 435.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 418.935, 509.92, 435.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 418.935, 606.72, 435.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.92, 402.45, 606.72, 418.935 ], "cells": [ { "location": [ 25.92, 402.45, 122.72, 418.935 ], "text": "Public Defender Program", "html_text": "Public Defender Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 402.45, 219.52, 418.935 ], "text": "6,103,261", "html_text": "6,103,261", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 402.45, 316.32, 418.935 ], "text": "5,988,851", "html_text": "5,988,851", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 402.45, 413.12, 418.935 ], "text": "5,386,700", "html_text": "5,386,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 402.45, 509.92, 418.935 ], "text": "5,386,700", "html_text": "5,386,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 402.45, 606.72, 418.935 ], "text": "5,386,700", "html_text": "5,386,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.92, 385.965, 606.72, 402.45 ], "cells": [ { "location": [ 25.92, 385.965, 122.72, 402.45 ], "text": "Witnesses", "html_text": "Witnesses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 385.965, 219.52, 402.45 ], "text": "65,400", "html_text": "65,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 385.965, 316.32, 402.45 ], "text": "97,367", "html_text": "97,367", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 385.965, 413.12, 402.45 ], "text": "90,000", "html_text": "90,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 385.965, 509.92, 402.45 ], "text": "90,000", "html_text": "90,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 385.965, 606.72, 402.45 ], "text": "90,000", "html_text": "90,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.92, 369.48, 606.72, 385.965 ], "cells": [ { "location": [ 25.92, 369.48, 122.72, 385.965 ], "text": "DUI Service Fees", "html_text": "DUI Service Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 369.48, 219.52, 385.965 ], "text": "582,547", "html_text": "582,547", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 369.48, 316.32, 385.965 ], "text": "567,429", "html_text": "567,429", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 369.48, 413.12, 385.965 ], "text": "815,800", "html_text": "815,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 369.48, 509.92, 385.965 ], "text": "815,800", "html_text": "815,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 369.48, 606.72, 385.965 ], "text": "815,800", "html_text": "815,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.92, 352.995, 606.72, 369.48 ], "cells": [ { "location": [ 25.92, 352.995, 122.72, 369.48 ], "text": "Sheriffs Fees $ ^{1} $", "html_text": "Sheriffs Fees $ ^{1} $", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 352.995, 219.52, 369.48 ], "text": "23,201,580", "html_text": "23,201,580", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 352.995, 316.32, 369.48 ], "text": "23,378,728", "html_text": "23,378,728", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 352.995, 413.12, 369.48 ], "text": "20,516,700", "html_text": "20,516,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 352.995, 509.92, 369.48 ], "text": "20,516,700", "html_text": "20,516,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 352.995, 606.72, 369.48 ], "text": "20,516,700", "html_text": "20,516,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.92, 336.51, 606.72, 352.995 ], "cells": [ { "location": [ 25.92, 336.51, 122.72, 352.995 ], "text": "County Clerks (Make Tax Bills)", "html_text": "County Clerks (Make Tax Bills)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 336.51, 219.52, 352.995 ], "text": "204,870", "html_text": "204,870", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 336.51, 316.32, 352.995 ], "text": "224,706", "html_text": "224,706", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 336.51, 413.12, 352.995 ], "text": "230,000", "html_text": "230,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 336.51, 509.92, 352.995 ], "text": "230,000", "html_text": "230,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 336.51, 606.72, 352.995 ], "text": "230,000", "html_text": "230,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.92, 320.025, 606.72, 336.51 ], "cells": [ { "location": [ 25.92, 320.025, 122.72, 336.51 ], "text": "Board Of Assessment Appeals", "html_text": "Board Of Assessment Appeals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 320.025, 219.52, 336.51 ], "text": "34,325", "html_text": "34,325", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 320.025, 316.32, 336.51 ], "text": "19,850", "html_text": "19,850", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 320.025, 413.12, 336.51 ], "text": "40,000", "html_text": "40,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 320.025, 509.92, 336.51 ], "text": "40,000", "html_text": "40,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 320.025, 606.72, 336.51 ], "text": "40,000", "html_text": "40,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.92, 303.54, 606.72, 320.025 ], "cells": [ { "location": [ 25.92, 303.54, 122.72, 320.025 ], "text": "Fugitive From Justice", "html_text": "Fugitive From Justice", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 303.54, 219.52, 320.025 ], "text": "1,382,274", "html_text": "1,382,274", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 303.54, 316.32, 320.025 ], "text": "1,320,537", "html_text": "1,320,537", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 303.54, 413.12, 320.025 ], "text": "1,498,300", "html_text": "1,498,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 303.54, 509.92, 320.025 ], "text": "1,498,300", "html_text": "1,498,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 303.54, 606.72, 320.025 ], "text": "1,498,300", "html_text": "1,498,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.92, 287.055, 606.72, 303.54 ], "cells": [ { "location": [ 25.92, 287.055, 122.72, 303.54 ], "text": "Jury Fund", "html_text": "Jury Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 287.055, 219.52, 303.54 ], "text": "1,879,938", "html_text": "1,879,938", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 287.055, 316.32, 303.54 ], "text": "1,661,237", "html_text": "1,661,237", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 287.055, 413.12, 303.54 ], "text": "1,901,400", "html_text": "1,901,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 287.055, 509.92, 303.54 ], "text": "1,901,400", "html_text": "1,901,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 287.055, 606.72, 303.54 ], "text": "1,901,400", "html_text": "1,901,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.92, 270.57, 606.72, 287.055 ], "cells": [ { "location": [ 25.92, 270.57, 122.72, 287.055 ], "text": "Sheriffs Expense Allowance", "html_text": "Sheriffs Expense Allowance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 270.57, 219.52, 287.055 ], "text": "463,110", "html_text": "463,110", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 270.57, 316.32, 287.055 ], "text": "483,253", "html_text": "483,253", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 270.57, 413.12, 287.055 ], "text": "462,100", "html_text": "462,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 270.57, 509.92, 287.055 ], "text": "462,100", "html_text": "462,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 270.57, 606.72, 287.055 ], "text": "462,100", "html_text": "462,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.92, 254.085, 606.72, 270.57 ], "cells": [ { "location": [ 25.92, 254.085, 122.72, 270.57 ], "text": "Premium On Sheriffs' Bonds", "html_text": "Premium On Sheriffs' Bonds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 254.085, 219.52, 270.57 ], "text": "753", "html_text": "753", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 254.085, 316.32, 270.57 ], "text": "2,469", "html_text": "2,469", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 254.085, 413.12, 270.57 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 254.085, 509.92, 270.57 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 254.085, 606.72, 270.57 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.92, 237.6, 606.72, 254.085 ], "cells": [ { "location": [ 25.92, 237.6, 122.72, 254.085 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 237.6, 219.52, 254.085 ], "text": "33,918,058", "html_text": "33,918,058", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 237.6, 316.32, 254.085 ], "text": "33,744,427", "html_text": "33,744,427", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 237.6, 413.12, 254.085 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 237.6, 509.92, 254.085 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 237.6, 606.72, 254.085 ], "text": "30,946,000", "html_text": "30,946,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 190, "type": "TEXT", "location": { "l": 25.44, "t": 224.16, "r": 588.96, "b": 198.48 }, "text": "The County Costs program provides payment to local officials for the performance of functions required by state statutes. Payments under the County Costs program are statutorily mandated and are regarded as a necessary governmental expense.", "reading_order": 1 }, { "page": 190, "type": "TEXT", "location": { "l": 25.68, "t": 189.84, "r": 592.8, "b": 116.4 }, "text": "KRS 31.185 requires the fiscal court or legislative body of an urban county government to annually appropriate twelve and one-half cents ($0.125) per capita of the population of the county as determined by the Council of Local Governments' most recent population statistics. The funds, which shall not lapse, shall be held in a special account to be administered by the Finance and Administration Cabinet, and shall be used to pay all court orders that have been entered into as a result of a needy defendant's motion for funding assistance. If the funds are depleted in any given year, any unpaid court orders will be paid as a judgment against the Commonwealth.", "reading_order": 2 }, { "page": 190, "type": "TEXT", "location": { "l": 25.92, "t": 108.48, "r": 539.76, "b": 82.56 }, "text": "In accordance with KRS 421.015 and 421.250, circuit and district court clerks provide witnesses compensation with reimbursement being provided by the State Treasury upon claim accompanied by documentation.", "reading_order": 3 }, { "page": 190, "type": "TEXT", "location": { "l": 25.92, "t": 74.16, "r": 587.04, "b": 36.72 }, "text": "The service fee imposed by KRS 189A.050 for persons convicted of driving under the influence of alcohol or other substances shall be disbursed among various state and local agencies to fund such programs as enforcement, indigent defense, and the traumatic brain injury trust fund.", "reading_order": 4 }, { "page": 190, "type": "TEXT", "location": { "l": 309.6, "t": 18.48, "r": 325.2, "b": 8.88 }, "text": "176", "reading_order": 5 } ] }, { "page": 191, "items": [ { "page": 191, "type": "TEXT", "location": { "l": 25.68, "t": 765.36, "r": 570.96, "b": 740.16 }, "text": "Pursuant to KRS 64.092, the sheriff or other law enforcement officer providing security in a Circuit or District Court shall be compensated at the rate of $8 per hour of service.", "reading_order": 0 }, { "page": 191, "type": "TEXT", "location": { "l": 25.68, "t": 731.52, "r": 597.12, "b": 706.08 }, "text": "Pursuant to KRS 133.240, county clerks are paid $0.30 per tax bill for preparing property tax bills and $1.00 for omitted assessments. The Finance and Administration Cabinet is responsible for remitting half of the allowed amount to the county clerk.", "reading_order": 1 }, { "page": 191, "type": "TEXT", "location": { "l": 25.44, "t": 696.72, "r": 606, "b": 660.72 }, "text": "Pursuant to KRS 133.030, each member of a county board of assessment appeals is compensated $100 per day for their services in hearing tax appeals and reviewing tax assessments. The Finance and Administration Cabinet refunds county fiscal courts for half of the board members' compensation.", "reading_order": 2 }, { "page": 191, "type": "TEXT", "location": { "l": 25.68, "t": 651.36, "r": 606, "b": 613.92 }, "text": "As authorized by the County Judge Executive or the Governor, and pursuant to KRS 440.090 and 440.380, duly appointed officers are reimbursed by the Finance and Administration Cabinet for mileage and expenses incurred while traveling out of state and returning a fugitive from justice to Kentucky.", "reading_order": 3 }, { "page": 191, "type": "TEXT", "location": { "l": 26.16, "t": 605.28, "r": 604.08, "b": 556.08 }, "text": "KRS 29A.170 and KRS 30A.110 require that all jurors in circuit and district court be paid a daily compensation of $12.50 per day. The Finance and Administration Cabinet administers this compensation and reimbursement program in cooperation with each county circuit court clerk office. Under KRS 29A.180, sequestered jurors are provided meals, housing, transportation, and security which are funded by the Finance and Administration Cabinet.", "reading_order": 4 }, { "page": 191, "type": "TEXT", "location": { "l": 26.16, "t": 547.44, "r": 605.04, "b": 510.48 }, "text": "Pursuant to KRS 70.170, the Finance and Administration Cabinet administers the sheriffs' expense allowance program by issuing monthly checks to each of the 120 county sheriffs. The payments of $300 per month are for expenses incurred in the performance of his or her official duties.", "reading_order": 5 }, { "page": 191, "type": "TEXT", "location": { "l": 25.92, "t": 501.12, "r": 568.56, "b": 476.64 }, "text": "KRS 62.140 and KRS 62.155 requires the Commonwealth to reimburse each county sheriff for the cost of bond premiums required by law in the performance of his or her official duties.", "reading_order": 6 }, { "page": 191, "type": "TEXT", "location": { "l": 25.44, "t": 467.04, "r": 607.68, "b": 406.08 }, "text": "Under KRS 27A.630, filing fees for civil actions include $20 in Circuit Court and $10 in District Court to support access to justice by indigent clients. The fees are paid to the General Fund, and the Finance and Administration Cabinet distributes them monthly to non-profit agencies designated by the Chief Justice in each judicial district to provide the legal services. In previous years these have been accounted for as expenditures requiring an appropriation. Upon recommendation of the Finance Cabinet, these will be considered as reductions to revenue and accounted for solely on the revenue side of the ledger.", "reading_order": 7 }, { "page": 191, "type": "TITLE", "location": { "l": 26.4, "t": 396.96, "r": 59.52, "b": 384.72 }, "text": "Policy", "reading_order": 8, "level": 2 }, { "page": 191, "type": "TEXT", "location": { "l": 25.92, "t": 375.36, "r": 606.96, "b": 337.92 }, "text": "Funds required to pay county costs are appropriated, and additional funds may be allotted from the General Fund Surplus Account (KRS 48.700) or the Budget Reserve Trust Fund Account (KRS 48.705) by the Secretary of the Finance and Administration Cabinet as a necessary governmental expense, subject to the conditions and procedures provided in the appropriations act.", "reading_order": 9 }, { "page": 191, "type": "TEXT", "location": { "l": 27.12, "t": 329.28, "r": 538.08, "b": 315.84 }, "text": "The budget sustains the $15 per hour wage rate for Court Security Officers budgeted in the Sheriffs' Fees program.", "reading_order": 10 }, { "page": 191, "type": "TEXT", "location": { "l": 309.6, "t": 18.24, "r": 324.72, "b": 9.12 }, "text": "177", "reading_order": 11 } ] }, { "page": 192, "items": [ { "page": 192, "type": "TABLE", "location": { "l": 27.6, "t": 767.04, "r": 607.44, "b": 144.48 }, "text": "
Finance and Administration
Commonwealth Office of Technology
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation8,793,800318,500
State Salary and Compensation
Allocation730,400
Total General Fund8,793,8001,048,900
Restricted Funds
Balance Forward22,934,81918,051,89122,231,60021,705,60014,227,600
Current Receipts135,307,849139,252,278141,072,400138,742,700138,742,700
Non-Revenue Receipts(976,830)(1,358,200)(1,319,700)(999,400)(999,400)
Total Restricted Funds157,265,838155,945,969161,984,300159,448,900151,970,900
Federal Fund
Balance Forward(2,439)(2,439)(2,400)
Current Receipts1,716,476271,5801,716,6001,716,6001,716,600
Non-Revenue Receipts2,400
Total Federal Fund1,714,037269,1411,716,6001,716,6001,716,600
TOTAL SOURCE OF FUNDS167,773,675157,264,010163,700,900161,165,500153,687,500
EXPENDITURES BY CLASS
Personnel Costs69,423,27160,958,84466,865,00069,279,20069,934,200
Operating Expenses61,640,81666,928,34868,758,20070,816,50071,973,700
Grants Loans Benefits23,944
Debt Service318,500
Capital Outlay18,366,3366,829,1776,372,1006,842,2006,842,200
TOTAL EXPENDITURES149,454,367135,034,869141,995,300146,937,900148,750,100
EXPENDITURES BY FUND SOURCE
General Fund8,523,9441,048,900
Restricted Funds139,213,947133,714,389140,278,700145,221,300147,033,500
Federal Fund1,716,476271,5801,716,6001,716,6001,716,600
TOTAL EXPENDITURES149,454,367135,034,869141,995,300146,937,900148,750,100
EXPENDITURES BY UNIT
Commonwealth Office of Technology14,611,2588,933,3665,465,6006,115,9006,157,800
Chief Information Security Officer19,462,08914,609,85916,031,90019,162,10020,350,300
Infrastructure Services49,238,77838,650,78840,742,60041,705,50041,836,100
Architecture and Governance36,168,31436,544,54339,637,00038,877,10039,043,800
Client Support Services29,973,92836,296,31340,118,20041,077,30041,362,100
TOTAL EXPENDITURES149,454,367135,034,869141,995,300146,937,900148,750,100
", "rows": [ { "row_index": 0, "location": [ 27.6, 751.0769, 607.44, 767.04 ], "cells": [ { "location": [ 27.6, 751.0769, 124.24, 767.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 751.0769, 607.44, 767.04 ], "text": "Finance and Administration", "html_text": "Finance and Administration", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 735.1138, 607.44, 751.0769 ], "cells": [ { "location": [ 27.6, 735.1138, 124.24, 751.0769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 735.1138, 607.44, 751.0769 ], "text": "Commonwealth Office of Technology", "html_text": "Commonwealth Office of Technology", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 719.1508, 607.44, 735.1138 ], "cells": [ { "location": [ 27.6, 719.1508, 124.24, 735.1138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 719.1508, 220.88, 735.1138 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 719.1508, 317.52, 735.1138 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 719.1508, 414.16, 735.1138 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 719.1508, 510.8, 735.1138 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 719.1508, 607.44, 735.1138 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 703.1877, 607.44, 719.1508 ], "cells": [ { "location": [ 27.6, 703.1877, 124.24, 719.1508 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 703.1877, 220.88, 719.1508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 703.1877, 317.52, 719.1508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 703.1877, 414.16, 719.1508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 703.1877, 510.8, 719.1508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 703.1877, 607.44, 719.1508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 687.2246, 607.44, 703.1877 ], "cells": [ { "location": [ 27.6, 687.2246, 124.24, 703.1877 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 687.2246, 220.88, 703.1877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 687.2246, 317.52, 703.1877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 687.2246, 414.16, 703.1877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 687.2246, 510.8, 703.1877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 687.2246, 607.44, 703.1877 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 671.2615, 607.44, 687.2246 ], "cells": [ { "location": [ 27.6, 671.2615, 124.24, 687.2246 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 671.2615, 220.88, 687.2246 ], "text": "8,793,800", "html_text": "8,793,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 671.2615, 317.52, 687.2246 ], "text": "318,500", "html_text": "318,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 671.2615, 414.16, 687.2246 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 671.2615, 510.8, 687.2246 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 671.2615, 607.44, 687.2246 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 655.2985, 607.44, 671.2615 ], "cells": [ { "location": [ 27.6, 655.2985, 124.24, 671.2615 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 655.2985, 220.88, 671.2615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 655.2985, 317.52, 671.2615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 655.2985, 414.16, 671.2615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 655.2985, 510.8, 671.2615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 655.2985, 607.44, 671.2615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 639.3354, 607.44, 655.2985 ], "cells": [ { "location": [ 27.6, 639.3354, 124.24, 655.2985 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 639.3354, 220.88, 655.2985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 639.3354, 317.52, 655.2985 ], "text": "730,400", "html_text": "730,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 639.3354, 414.16, 655.2985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 639.3354, 510.8, 655.2985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 639.3354, 607.44, 655.2985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 623.3723, 607.44, 639.3354 ], "cells": [ { "location": [ 27.6, 623.3723, 124.24, 639.3354 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 623.3723, 220.88, 639.3354 ], "text": "8,793,800", "html_text": "8,793,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 623.3723, 317.52, 639.3354 ], "text": "1,048,900", "html_text": "1,048,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 623.3723, 414.16, 639.3354 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 623.3723, 510.8, 639.3354 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 623.3723, 607.44, 639.3354 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 607.4092, 607.44, 623.3723 ], "cells": [ { "location": [ 27.6, 607.4092, 124.24, 623.3723 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 607.4092, 220.88, 623.3723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 607.4092, 317.52, 623.3723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 607.4092, 414.16, 623.3723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 607.4092, 510.8, 623.3723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 607.4092, 607.44, 623.3723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 591.4462, 607.44, 607.4092 ], "cells": [ { "location": [ 27.6, 591.4462, 124.24, 607.4092 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 591.4462, 220.88, 607.4092 ], "text": "22,934,819", "html_text": "22,934,819", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 591.4462, 317.52, 607.4092 ], "text": "18,051,891", "html_text": "18,051,891", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 591.4462, 414.16, 607.4092 ], "text": "22,231,600", "html_text": "22,231,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 591.4462, 510.8, 607.4092 ], "text": "21,705,600", "html_text": "21,705,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 591.4462, 607.44, 607.4092 ], "text": "14,227,600", "html_text": "14,227,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 575.4831, 607.44, 591.4462 ], "cells": [ { "location": [ 27.6, 575.4831, 124.24, 591.4462 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 575.4831, 220.88, 591.4462 ], "text": "135,307,849", "html_text": "135,307,849", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 575.4831, 317.52, 591.4462 ], "text": "139,252,278", "html_text": "139,252,278", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 575.4831, 414.16, 591.4462 ], "text": "141,072,400", "html_text": "141,072,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 575.4831, 510.8, 591.4462 ], "text": "138,742,700", "html_text": "138,742,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 575.4831, 607.44, 591.4462 ], "text": "138,742,700", "html_text": "138,742,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 559.52, 607.44, 575.4831 ], "cells": [ { "location": [ 27.6, 559.52, 124.24, 575.4831 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 559.52, 220.88, 575.4831 ], "text": "(976,830)", "html_text": "(976,830)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 559.52, 317.52, 575.4831 ], "text": "(1,358,200)", "html_text": "(1,358,200)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 559.52, 414.16, 575.4831 ], "text": "(1,319,700)", "html_text": "(1,319,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 559.52, 510.8, 575.4831 ], "text": "(999,400)", "html_text": "(999,400)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 559.52, 607.44, 575.4831 ], "text": "(999,400)", "html_text": "(999,400)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 543.5569, 607.44, 559.52 ], "cells": [ { "location": [ 27.6, 543.5569, 124.24, 559.52 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 543.5569, 220.88, 559.52 ], "text": "157,265,838", "html_text": "157,265,838", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 543.5569, 317.52, 559.52 ], "text": "155,945,969", "html_text": "155,945,969", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 543.5569, 414.16, 559.52 ], "text": "161,984,300", "html_text": "161,984,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 543.5569, 510.8, 559.52 ], "text": "159,448,900", "html_text": "159,448,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 543.5569, 607.44, 559.52 ], "text": "151,970,900", "html_text": "151,970,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 527.5938, 607.44, 543.5569 ], "cells": [ { "location": [ 27.6, 527.5938, 124.24, 543.5569 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 527.5938, 220.88, 543.5569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 527.5938, 317.52, 543.5569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 527.5938, 414.16, 543.5569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 527.5938, 510.8, 543.5569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 527.5938, 607.44, 543.5569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 511.6308, 607.44, 527.5938 ], "cells": [ { "location": [ 27.6, 511.6308, 124.24, 527.5938 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 511.6308, 220.88, 527.5938 ], "text": "(2,439)", "html_text": "(2,439)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 511.6308, 317.52, 527.5938 ], "text": "(2,439)", "html_text": "(2,439)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 511.6308, 414.16, 527.5938 ], "text": "(2,400)", "html_text": "(2,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 511.6308, 510.8, 527.5938 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 511.6308, 607.44, 527.5938 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 495.6677, 607.44, 511.6308 ], "cells": [ { "location": [ 27.6, 495.6677, 124.24, 511.6308 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 495.6677, 220.88, 511.6308 ], "text": "1,716,476", "html_text": "1,716,476", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 495.6677, 317.52, 511.6308 ], "text": "271,580", "html_text": "271,580", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 495.6677, 414.16, 511.6308 ], "text": "1,716,600", "html_text": "1,716,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 495.6677, 510.8, 511.6308 ], "text": "1,716,600", "html_text": "1,716,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 495.6677, 607.44, 511.6308 ], "text": "1,716,600", "html_text": "1,716,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 479.7046, 607.44, 495.6677 ], "cells": [ { "location": [ 27.6, 479.7046, 124.24, 495.6677 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 479.7046, 220.88, 495.6677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 479.7046, 317.52, 495.6677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 479.7046, 414.16, 495.6677 ], "text": "2,400", "html_text": "2,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 479.7046, 510.8, 495.6677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 479.7046, 607.44, 495.6677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 463.7415, 607.44, 479.7046 ], "cells": [ { "location": [ 27.6, 463.7415, 124.24, 479.7046 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 463.7415, 220.88, 479.7046 ], "text": "1,714,037", "html_text": "1,714,037", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 463.7415, 317.52, 479.7046 ], "text": "269,141", "html_text": "269,141", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 463.7415, 414.16, 479.7046 ], "text": "1,716,600", "html_text": "1,716,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 463.7415, 510.8, 479.7046 ], "text": "1,716,600", "html_text": "1,716,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 463.7415, 607.44, 479.7046 ], "text": "1,716,600", "html_text": "1,716,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 447.7785, 607.44, 463.7415 ], "cells": [ { "location": [ 27.6, 447.7785, 124.24, 463.7415 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 447.7785, 220.88, 463.7415 ], "text": "167,773,675", "html_text": "167,773,675", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 447.7785, 317.52, 463.7415 ], "text": "157,264,010", "html_text": "157,264,010", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 447.7785, 414.16, 463.7415 ], "text": "163,700,900", "html_text": "163,700,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 447.7785, 510.8, 463.7415 ], "text": "161,165,500", "html_text": "161,165,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 447.7785, 607.44, 463.7415 ], "text": "153,687,500", "html_text": "153,687,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 431.8154, 607.44, 447.7785 ], "cells": [ { "location": [ 27.6, 431.8154, 124.24, 447.7785 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 431.8154, 220.88, 447.7785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 431.8154, 317.52, 447.7785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 431.8154, 414.16, 447.7785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 431.8154, 510.8, 447.7785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 431.8154, 607.44, 447.7785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 415.8523, 607.44, 431.8154 ], "cells": [ { "location": [ 27.6, 415.8523, 124.24, 431.8154 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 415.8523, 220.88, 431.8154 ], "text": "69,423,271", "html_text": "69,423,271", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 415.8523, 317.52, 431.8154 ], "text": "60,958,844", "html_text": "60,958,844", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 415.8523, 414.16, 431.8154 ], "text": "66,865,000", "html_text": "66,865,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 415.8523, 510.8, 431.8154 ], "text": "69,279,200", "html_text": "69,279,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 415.8523, 607.44, 431.8154 ], "text": "69,934,200", "html_text": "69,934,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 399.8892, 607.44, 415.8523 ], "cells": [ { "location": [ 27.6, 399.8892, 124.24, 415.8523 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 399.8892, 220.88, 415.8523 ], "text": "61,640,816", "html_text": "61,640,816", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 399.8892, 317.52, 415.8523 ], "text": "66,928,348", "html_text": "66,928,348", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 399.8892, 414.16, 415.8523 ], "text": "68,758,200", "html_text": "68,758,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 399.8892, 510.8, 415.8523 ], "text": "70,816,500", "html_text": "70,816,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 399.8892, 607.44, 415.8523 ], "text": "71,973,700", "html_text": "71,973,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 383.9262, 607.44, 399.8892 ], "cells": [ { "location": [ 27.6, 383.9262, 124.24, 399.8892 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 383.9262, 220.88, 399.8892 ], "text": "23,944", "html_text": "23,944", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 383.9262, 317.52, 399.8892 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 383.9262, 414.16, 399.8892 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 383.9262, 510.8, 399.8892 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 383.9262, 607.44, 399.8892 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 367.9631, 607.44, 383.9262 ], "cells": [ { "location": [ 27.6, 367.9631, 124.24, 383.9262 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 367.9631, 220.88, 383.9262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 367.9631, 317.52, 383.9262 ], "text": "318,500", "html_text": "318,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 367.9631, 414.16, 383.9262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 367.9631, 510.8, 383.9262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 367.9631, 607.44, 383.9262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 352, 607.44, 367.9631 ], "cells": [ { "location": [ 27.6, 352, 124.24, 367.9631 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 352, 220.88, 367.9631 ], "text": "18,366,336", "html_text": "18,366,336", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 352, 317.52, 367.9631 ], "text": "6,829,177", "html_text": "6,829,177", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 352, 414.16, 367.9631 ], "text": "6,372,100", "html_text": "6,372,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 352, 510.8, 367.9631 ], "text": "6,842,200", "html_text": "6,842,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 352, 607.44, 367.9631 ], "text": "6,842,200", "html_text": "6,842,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 336.0369, 607.44, 352 ], "cells": [ { "location": [ 27.6, 336.0369, 124.24, 352 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 336.0369, 220.88, 352 ], "text": "149,454,367", "html_text": "149,454,367", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 336.0369, 317.52, 352 ], "text": "135,034,869", "html_text": "135,034,869", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 336.0369, 414.16, 352 ], "text": "141,995,300", "html_text": "141,995,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 336.0369, 510.8, 352 ], "text": "146,937,900", "html_text": "146,937,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 336.0369, 607.44, 352 ], "text": "148,750,100", "html_text": "148,750,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 320.0738, 607.44, 336.0369 ], "cells": [ { "location": [ 27.6, 320.0738, 124.24, 336.0369 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 320.0738, 220.88, 336.0369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 320.0738, 317.52, 336.0369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 320.0738, 414.16, 336.0369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 320.0738, 510.8, 336.0369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 320.0738, 607.44, 336.0369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 304.1108, 607.44, 320.0738 ], "cells": [ { "location": [ 27.6, 304.1108, 124.24, 320.0738 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 304.1108, 220.88, 320.0738 ], "text": "8,523,944", "html_text": "8,523,944", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 304.1108, 317.52, 320.0738 ], "text": "1,048,900", "html_text": "1,048,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 304.1108, 414.16, 320.0738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 304.1108, 510.8, 320.0738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 304.1108, 607.44, 320.0738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 288.1477, 607.44, 304.1108 ], "cells": [ { "location": [ 27.6, 288.1477, 124.24, 304.1108 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 288.1477, 220.88, 304.1108 ], "text": "139,213,947", "html_text": "139,213,947", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 288.1477, 317.52, 304.1108 ], "text": "133,714,389", "html_text": "133,714,389", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 288.1477, 414.16, 304.1108 ], "text": "140,278,700", "html_text": "140,278,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 288.1477, 510.8, 304.1108 ], "text": "145,221,300", "html_text": "145,221,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 288.1477, 607.44, 304.1108 ], "text": "147,033,500", "html_text": "147,033,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 272.1846, 607.44, 288.1477 ], "cells": [ { "location": [ 27.6, 272.1846, 124.24, 288.1477 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 272.1846, 220.88, 288.1477 ], "text": "1,716,476", "html_text": "1,716,476", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 272.1846, 317.52, 288.1477 ], "text": "271,580", "html_text": "271,580", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 272.1846, 414.16, 288.1477 ], "text": "1,716,600", "html_text": "1,716,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 272.1846, 510.8, 288.1477 ], "text": "1,716,600", "html_text": "1,716,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 272.1846, 607.44, 288.1477 ], "text": "1,716,600", "html_text": "1,716,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 256.2215, 607.44, 272.1846 ], "cells": [ { "location": [ 27.6, 256.2215, 124.24, 272.1846 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 256.2215, 220.88, 272.1846 ], "text": "149,454,367", "html_text": "149,454,367", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 256.2215, 317.52, 272.1846 ], "text": "135,034,869", "html_text": "135,034,869", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 256.2215, 414.16, 272.1846 ], "text": "141,995,300", "html_text": "141,995,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 256.2215, 510.8, 272.1846 ], "text": "146,937,900", "html_text": "146,937,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 256.2215, 607.44, 272.1846 ], "text": "148,750,100", "html_text": "148,750,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 240.2585, 607.44, 256.2215 ], "cells": [ { "location": [ 27.6, 240.2585, 124.24, 256.2215 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 240.2585, 220.88, 256.2215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 240.2585, 317.52, 256.2215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 240.2585, 414.16, 256.2215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 240.2585, 510.8, 256.2215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 240.2585, 607.44, 256.2215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.6, 224.2954, 607.44, 240.2585 ], "cells": [ { "location": [ 27.6, 224.2954, 124.24, 240.2585 ], "text": "Commonwealth Office of Technology", "html_text": "Commonwealth Office of Technology", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 224.2954, 220.88, 240.2585 ], "text": "14,611,258", "html_text": "14,611,258", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 224.2954, 317.52, 240.2585 ], "text": "8,933,366", "html_text": "8,933,366", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 224.2954, 414.16, 240.2585 ], "text": "5,465,600", "html_text": "5,465,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 224.2954, 510.8, 240.2585 ], "text": "6,115,900", "html_text": "6,115,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 224.2954, 607.44, 240.2585 ], "text": "6,157,800", "html_text": "6,157,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.6, 208.3323, 607.44, 224.2954 ], "cells": [ { "location": [ 27.6, 208.3323, 124.24, 224.2954 ], "text": "Chief Information Security Officer", "html_text": "Chief Information Security Officer", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 208.3323, 220.88, 224.2954 ], "text": "19,462,089", "html_text": "19,462,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 208.3323, 317.52, 224.2954 ], "text": "14,609,859", "html_text": "14,609,859", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 208.3323, 414.16, 224.2954 ], "text": "16,031,900", "html_text": "16,031,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 208.3323, 510.8, 224.2954 ], "text": "19,162,100", "html_text": "19,162,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 208.3323, 607.44, 224.2954 ], "text": "20,350,300", "html_text": "20,350,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.6, 192.3692, 607.44, 208.3323 ], "cells": [ { "location": [ 27.6, 192.3692, 124.24, 208.3323 ], "text": "Infrastructure Services", "html_text": "Infrastructure Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 192.3692, 220.88, 208.3323 ], "text": "49,238,778", "html_text": "49,238,778", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 192.3692, 317.52, 208.3323 ], "text": "38,650,788", "html_text": "38,650,788", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 192.3692, 414.16, 208.3323 ], "text": "40,742,600", "html_text": "40,742,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 192.3692, 510.8, 208.3323 ], "text": "41,705,500", "html_text": "41,705,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 192.3692, 607.44, 208.3323 ], "text": "41,836,100", "html_text": "41,836,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 27.6, 176.4062, 607.44, 192.3692 ], "cells": [ { "location": [ 27.6, 176.4062, 124.24, 192.3692 ], "text": "Architecture and Governance", "html_text": "Architecture and Governance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 176.4062, 220.88, 192.3692 ], "text": "36,168,314", "html_text": "36,168,314", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 176.4062, 317.52, 192.3692 ], "text": "36,544,543", "html_text": "36,544,543", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 176.4062, 414.16, 192.3692 ], "text": "39,637,000", "html_text": "39,637,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 176.4062, 510.8, 192.3692 ], "text": "38,877,100", "html_text": "38,877,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 176.4062, 607.44, 192.3692 ], "text": "39,043,800", "html_text": "39,043,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 27.6, 160.4431, 607.44, 176.4062 ], "cells": [ { "location": [ 27.6, 160.4431, 124.24, 176.4062 ], "text": "Client Support Services", "html_text": "Client Support Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 160.4431, 220.88, 176.4062 ], "text": "29,973,928", "html_text": "29,973,928", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 160.4431, 317.52, 176.4062 ], "text": "36,296,313", "html_text": "36,296,313", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 160.4431, 414.16, 176.4062 ], "text": "40,118,200", "html_text": "40,118,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 160.4431, 510.8, 176.4062 ], "text": "41,077,300", "html_text": "41,077,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 160.4431, 607.44, 176.4062 ], "text": "41,362,100", "html_text": "41,362,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 27.6, 144.48, 607.44, 160.4431 ], "cells": [ { "location": [ 27.6, 144.48, 124.24, 160.4431 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 144.48, 220.88, 160.4431 ], "text": "149,454,367", "html_text": "149,454,367", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 144.48, 317.52, 160.4431 ], "text": "135,034,869", "html_text": "135,034,869", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 144.48, 414.16, 160.4431 ], "text": "141,995,300", "html_text": "141,995,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 144.48, 510.8, 160.4431 ], "text": "146,937,900", "html_text": "146,937,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 144.48, 607.44, 160.4431 ], "text": "148,750,100", "html_text": "148,750,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 39, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 192, "type": "TEXT", "location": { "l": 25.44, "t": 131.28, "r": 603.12, "b": 56.64 }, "text": "The Commonwealth Office of Technology (COT) provides leadership, policy direction, and technical support to all Executive Branch agencies in the application of information technology and the delivery of information services. This broad statement of responsibility encompasses major information resource functions such as data center operations; voice, data, and video communications; application development; data security administration; computer hardware selection and installation; and related end-user and customer support services. The workload for COT is highly sensitive to agency programmatic shifts, particularly changes mandated by state and federal legislation.", "reading_order": 1 }, { "page": 192, "type": "TEXT", "location": { "l": 309.6, "t": 18.72, "r": 325.2, "b": 8.88 }, "text": "178", "reading_order": 2 } ] }, { "page": 193, "items": [ { "page": 193, "type": "TEXT", "location": { "l": 26.16, "t": 765.36, "r": 563.52, "b": 740.64 }, "text": "COT consists of five units: Commissioner, Chief Information Security Officer, Architecture and Governance, Infrastructure Services, and Client Support Services.", "reading_order": 0 }, { "page": 193, "type": "TEXT", "location": { "l": 25.68, "t": 731.52, "r": 602.64, "b": 694.08 }, "text": "The Commissioner's Office is responsible for developing strategies and policies to promote the effective application of information technology within state government as a means of saving money, increasing efficiency and employee productivity, and improving services to the public, including electronic access to information of the Commonwealth.", "reading_order": 1 }, { "page": 193, "type": "TEXT", "location": { "l": 25.68, "t": 685.2, "r": 596.4, "b": 636.24 }, "text": "The Chief Information Security Officer manages security, access and acceptable use policies for all COT functions. As more and more of the Commonwealth's mission-critical applications go on-line, their potential exposure to malicious activity increases. In addition to maintaining the physical security of the Commonwealth Data Center and other COT facilities, the Security Office develops and maintains the disaster recovery business continuity plan.", "reading_order": 2 }, { "page": 193, "type": "TEXT", "location": { "l": 26.16, "t": 627.36, "r": 595.92, "b": 589.92 }, "text": "The Office of Architecture and Governance is responsible for providing comprehensive application development services. These services are provided upon request to Commonwealth agencies and adhere to the structure of the Office's system development lifecycle process that follows industry best practices for software development.", "reading_order": 3 }, { "page": 193, "type": "TEXT", "location": { "l": 25.92, "t": 581.04, "r": 604.8, "b": 531.36 }, "text": "The Office of Infrastructure Services is responsible for operation of the Commonwealth enterprise computing and communications environment. The office offers day-to-day technical support and operation of Executive Branch IT resources and operates the Commonwealth Data Center. This includes oversight of shared IT infrastructure resources and services, including large-scale computing, server hosting, IT security, data and voice communications networks, and phone systems.", "reading_order": 4 }, { "page": 193, "type": "TEXT", "location": { "l": 26.16, "t": 523.44, "r": 543.84, "b": 498.72 }, "text": "The Office of Client Support Services provides frontline customer support, asset management, and monitoring of the Commonwealth's infrastructure and application availability.", "reading_order": 5 }, { "page": 193, "type": "TEXT", "location": { "l": 25.68, "t": 489.12, "r": 605.76, "b": 427.44 }, "text": "In the Commonwealth Office of Technology operates as an internal service fund agency with budgetary support derived through the application of a federally-approved cost allocation plan, which distributes costs to user agencies based upon utilization of services. The rate schedule by which COT bills agencies for IT services is reviewed annually and adjusted as necessary to accurately reflect actual cost. By consolidating infrastructure services and purchases of equipment and software licenses, COT is able to provide many basic services at very competitive rates.", "reading_order": 6 }, { "page": 193, "type": "TITLE", "location": { "l": 26.88, "t": 418.56, "r": 59.52, "b": 406.56 }, "text": "Policy", "reading_order": 7, "level": 2 }, { "page": 193, "type": "TEXT", "location": { "l": 25.68, "t": 397.2, "r": 596.16, "b": 360.24 }, "text": "Additional Restricted Funds in the amount of $775,000 each fiscal year are included to support the requirements of KRS 42.731, which was effective March 24, 2025. The law added new duties to COT surrounding governance over the use of artificial intelligence by state government agencies.", "reading_order": 8 }, { "page": 193, "type": "TEXT", "location": { "l": 25.92, "t": 351.36, "r": 598.32, "b": 326.4 }, "text": "The Governor's budget includes additional Restricted Fund spending of $2,500,000 in each fiscal year to procure and implement Citizen Identity software to provide secure and seamless digital services to the public.", "reading_order": 9 }, { "page": 193, "type": "TEXT", "location": { "l": 25.68, "t": 316.8, "r": 601.92, "b": 280.32 }, "text": "Additional spending in the area of cybersecurity is included in the amount of $625,800 in fiscal year 2027 and $1,719,100 in fiscal year 2028 from Restricted Funds. Funds will be invested in key areas such as email integrity, data classification, directory resilience, and incident response and training.", "reading_order": 10 }, { "page": 193, "type": "TEXT", "location": { "l": 25.92, "t": 271.44, "r": 587.04, "b": 246.72 }, "text": "The Governor's budget includes additional funding in the amount of $540,300 in fiscal year 2027 and $1,109,800 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 11 }, { "page": 193, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "179", "reading_order": 12 } ] }, { "page": 194, "items": [ { "page": 194, "type": "TABLE", "location": { "l": 24.96, "t": 767.04, "r": 609.6, "b": 61.68 }, "text": "
Finance and Administration
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation121,304,300117,664,600119,721,400119,523,000121,576,600
State Salary and Compensation Allocation2,620,300101,100216,300\\n(3,598,100)
Budget Reduction-General Fund
Total General Fund123,924,600117,765,700116,339,600119,523,000121,576,600
Tobacco Fund
Tobacco Settlement - Phase I250,000250,000250,000250,000250,000
Total Tobacco Fund250,000250,000250,000250,000250,000
Restricted Funds
Balance Forward22,597,99429,632,46026,371,4007,922,6003,961,300
Current Receipts10,431,10014,911,1243,166,0009,378,2009,378,200
Non-Revenue Receipts50,000(2,302,900)(9,165,900)(890,600)(890,600)
Total Restricted Funds33,079,09542,240,68420,371,50016,410,20012,448,900
Federal Fund
Balance Forward(2,874)(3,637)(200)
Current Receipts19,23819,50450,20050,00050,000
Total Federal Fund16,36315,86850,00050,00050,000
TOTAL SOURCE OF FUNDS157,270,058160,272,251137,011,100136,233,200134,325,500
EXPENDITURES BY CLASS
Personnel Costs90,741,58094,776,15493,748,90097,062,30099,115,900
Operating Expenses36,355,35438,997,22635,339,60035,209,60035,209,600
Capital Outlay544,300127,751
TOTAL EXPENDITURES127,641,234133,901,132129,088,500132,271,900134,325,500
EXPENDITURES BY FUND SOURCE
General Fund123,924,600117,765,700116,339,600119,523,000121,576,600
Tobacco Fund250,000250,000250,000250,000250,000
Restricted Funds3,446,63415,869,32612,448,90012,448,90012,448,900
Federal Fund20,00016,10650,00050,00050,000
TOTAL EXPENDITURES127,641,234133,901,132129,088,500132,271,900134,325,500
EXPENDITURES BY UNIT
Commissioner's Office48,398,68551,126,10048,087,80046,501,10046,735,000
Property Valuation12,067,76310,161,60010,563,50010,982,40011,191,600
Field Operations12,368,23214,890,80313,190,00014,186,40014,517,300
Income Taxation10,394,34411,064,00011,812,70012,743,40013,041,300
Sales and Excise Taxes10,955,49112,189,38612,595,70013,485,80013,767,000
Registration and Operations18,384,47319,136,90019,368,80020,217,40020,628,800
Office of Tax Policy & Regulation937,131948,1001,017,3001,124,3001,146,400
Enforcement14,135,11514,384,24312,452,70013,031,10013,298,100
TOTAL EXPENDITURES127,641,234133,901,132129,088,500132,271,900134,325,500
", "rows": [ { "row_index": 0, "location": [ 24.96, 750.2457, 609.6, 767.04 ], "cells": [ { "location": [ 24.96, 750.2457, 122.4, 767.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 750.2457, 609.6, 767.04 ], "text": "Finance and Administration", "html_text": "Finance and Administration", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 24.96, 733.4514, 609.6, 750.2457 ], "cells": [ { "location": [ 24.96, 733.4514, 122.4, 750.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 733.4514, 219.84, 750.2457 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 733.4514, 317.28, 750.2457 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 733.4514, 414.72, 750.2457 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 733.4514, 512.16, 750.2457 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 733.4514, 609.6, 750.2457 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 24.96, 716.6571, 609.6, 733.4514 ], "cells": [ { "location": [ 24.96, 716.6571, 122.4, 733.4514 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 716.6571, 219.84, 733.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 716.6571, 317.28, 733.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 716.6571, 414.72, 733.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 716.6571, 512.16, 733.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 716.6571, 609.6, 733.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 24.96, 699.8629, 609.6, 716.6571 ], "cells": [ { "location": [ 24.96, 699.8629, 122.4, 716.6571 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 699.8629, 219.84, 716.6571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 699.8629, 317.28, 716.6571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 699.8629, 414.72, 716.6571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 699.8629, 512.16, 716.6571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 699.8629, 609.6, 716.6571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 24.96, 683.0686, 609.6, 699.8629 ], "cells": [ { "location": [ 24.96, 683.0686, 122.4, 699.8629 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 683.0686, 219.84, 699.8629 ], "text": "121,304,300", "html_text": "121,304,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 683.0686, 317.28, 699.8629 ], "text": "117,664,600", "html_text": "117,664,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 683.0686, 414.72, 699.8629 ], "text": "119,721,400", "html_text": "119,721,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 683.0686, 512.16, 699.8629 ], "text": "119,523,000", "html_text": "119,523,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 683.0686, 609.6, 699.8629 ], "text": "121,576,600", "html_text": "121,576,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 24.96, 666.2743, 609.6, 683.0686 ], "cells": [ { "location": [ 24.96, 666.2743, 122.4, 683.0686 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 666.2743, 219.84, 683.0686 ], "text": "2,620,300", "html_text": "2,620,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 666.2743, 317.28, 683.0686 ], "text": "101,100", "html_text": "101,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 666.2743, 414.72, 683.0686 ], "text": "216,300\\n(3,598,100)", "html_text": "216,300\\n(3,598,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 666.2743, 512.16, 683.0686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 666.2743, 609.6, 683.0686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 24.96, 649.48, 609.6, 666.2743 ], "cells": [ { "location": [ 24.96, 649.48, 122.4, 666.2743 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 649.48, 219.84, 666.2743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 649.48, 317.28, 666.2743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 649.48, 414.72, 666.2743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 649.48, 512.16, 666.2743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 649.48, 609.6, 666.2743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 24.96, 632.6857, 609.6, 649.48 ], "cells": [ { "location": [ 24.96, 632.6857, 122.4, 649.48 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 632.6857, 219.84, 649.48 ], "text": "123,924,600", "html_text": "123,924,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 632.6857, 317.28, 649.48 ], "text": "117,765,700", "html_text": "117,765,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 632.6857, 414.72, 649.48 ], "text": "116,339,600", "html_text": "116,339,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 632.6857, 512.16, 649.48 ], "text": "119,523,000", "html_text": "119,523,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 632.6857, 609.6, 649.48 ], "text": "121,576,600", "html_text": "121,576,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 24.96, 615.8914, 609.6, 632.6857 ], "cells": [ { "location": [ 24.96, 615.8914, 122.4, 632.6857 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 615.8914, 219.84, 632.6857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 615.8914, 317.28, 632.6857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 615.8914, 414.72, 632.6857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 615.8914, 512.16, 632.6857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 615.8914, 609.6, 632.6857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 24.96, 599.0971, 609.6, 615.8914 ], "cells": [ { "location": [ 24.96, 599.0971, 122.4, 615.8914 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 599.0971, 219.84, 615.8914 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 599.0971, 317.28, 615.8914 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 599.0971, 414.72, 615.8914 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 599.0971, 512.16, 615.8914 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 599.0971, 609.6, 615.8914 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 24.96, 582.3029, 609.6, 599.0971 ], "cells": [ { "location": [ 24.96, 582.3029, 122.4, 599.0971 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 582.3029, 219.84, 599.0971 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 582.3029, 317.28, 599.0971 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 582.3029, 414.72, 599.0971 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 582.3029, 512.16, 599.0971 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 582.3029, 609.6, 599.0971 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 24.96, 565.5086, 609.6, 582.3029 ], "cells": [ { "location": [ 24.96, 565.5086, 122.4, 582.3029 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 565.5086, 219.84, 582.3029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 565.5086, 317.28, 582.3029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 565.5086, 414.72, 582.3029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 565.5086, 512.16, 582.3029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 565.5086, 609.6, 582.3029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 24.96, 548.7143, 609.6, 565.5086 ], "cells": [ { "location": [ 24.96, 548.7143, 122.4, 565.5086 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 548.7143, 219.84, 565.5086 ], "text": "22,597,994", "html_text": "22,597,994", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 548.7143, 317.28, 565.5086 ], "text": "29,632,460", "html_text": "29,632,460", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 548.7143, 414.72, 565.5086 ], "text": "26,371,400", "html_text": "26,371,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 548.7143, 512.16, 565.5086 ], "text": "7,922,600", "html_text": "7,922,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 548.7143, 609.6, 565.5086 ], "text": "3,961,300", "html_text": "3,961,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 24.96, 531.92, 609.6, 548.7143 ], "cells": [ { "location": [ 24.96, 531.92, 122.4, 548.7143 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 531.92, 219.84, 548.7143 ], "text": "10,431,100", "html_text": "10,431,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 531.92, 317.28, 548.7143 ], "text": "14,911,124", "html_text": "14,911,124", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 531.92, 414.72, 548.7143 ], "text": "3,166,000", "html_text": "3,166,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 531.92, 512.16, 548.7143 ], "text": "9,378,200", "html_text": "9,378,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 531.92, 609.6, 548.7143 ], "text": "9,378,200", "html_text": "9,378,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 24.96, 515.1257, 609.6, 531.92 ], "cells": [ { "location": [ 24.96, 515.1257, 122.4, 531.92 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 515.1257, 219.84, 531.92 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 515.1257, 317.28, 531.92 ], "text": "(2,302,900)", "html_text": "(2,302,900)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 515.1257, 414.72, 531.92 ], "text": "(9,165,900)", "html_text": "(9,165,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 515.1257, 512.16, 531.92 ], "text": "(890,600)", "html_text": "(890,600)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 515.1257, 609.6, 531.92 ], "text": "(890,600)", "html_text": "(890,600)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 24.96, 498.3314, 609.6, 515.1257 ], "cells": [ { "location": [ 24.96, 498.3314, 122.4, 515.1257 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 498.3314, 219.84, 515.1257 ], "text": "33,079,095", "html_text": "33,079,095", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 498.3314, 317.28, 515.1257 ], "text": "42,240,684", "html_text": "42,240,684", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 498.3314, 414.72, 515.1257 ], "text": "20,371,500", "html_text": "20,371,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 498.3314, 512.16, 515.1257 ], "text": "16,410,200", "html_text": "16,410,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 498.3314, 609.6, 515.1257 ], "text": "12,448,900", "html_text": "12,448,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 24.96, 481.5371, 609.6, 498.3314 ], "cells": [ { "location": [ 24.96, 481.5371, 122.4, 498.3314 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 481.5371, 219.84, 498.3314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 481.5371, 317.28, 498.3314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 481.5371, 414.72, 498.3314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 481.5371, 512.16, 498.3314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 481.5371, 609.6, 498.3314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 24.96, 464.7429, 609.6, 481.5371 ], "cells": [ { "location": [ 24.96, 464.7429, 122.4, 481.5371 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 464.7429, 219.84, 481.5371 ], "text": "(2,874)", "html_text": "(2,874)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 464.7429, 317.28, 481.5371 ], "text": "(3,637)", "html_text": "(3,637)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 464.7429, 414.72, 481.5371 ], "text": "(200)", "html_text": "(200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 464.7429, 512.16, 481.5371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 464.7429, 609.6, 481.5371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 24.96, 447.9486, 609.6, 464.7429 ], "cells": [ { "location": [ 24.96, 447.9486, 122.4, 464.7429 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 447.9486, 219.84, 464.7429 ], "text": "19,238", "html_text": "19,238", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 447.9486, 317.28, 464.7429 ], "text": "19,504", "html_text": "19,504", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 447.9486, 414.72, 464.7429 ], "text": "50,200", "html_text": "50,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 447.9486, 512.16, 464.7429 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 447.9486, 609.6, 464.7429 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 24.96, 431.1543, 609.6, 447.9486 ], "cells": [ { "location": [ 24.96, 431.1543, 122.4, 447.9486 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 431.1543, 219.84, 447.9486 ], "text": "16,363", "html_text": "16,363", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 431.1543, 317.28, 447.9486 ], "text": "15,868", "html_text": "15,868", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 431.1543, 414.72, 447.9486 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 431.1543, 512.16, 447.9486 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 431.1543, 609.6, 447.9486 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 24.96, 414.36, 609.6, 431.1543 ], "cells": [ { "location": [ 24.96, 414.36, 122.4, 431.1543 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 414.36, 219.84, 431.1543 ], "text": "157,270,058", "html_text": "157,270,058", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 414.36, 317.28, 431.1543 ], "text": "160,272,251", "html_text": "160,272,251", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 414.36, 414.72, 431.1543 ], "text": "137,011,100", "html_text": "137,011,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 414.36, 512.16, 431.1543 ], "text": "136,233,200", "html_text": "136,233,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 414.36, 609.6, 431.1543 ], "text": "134,325,500", "html_text": "134,325,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 24.96, 397.5657, 609.6, 414.36 ], "cells": [ { "location": [ 24.96, 397.5657, 122.4, 414.36 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 397.5657, 219.84, 414.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 397.5657, 317.28, 414.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 397.5657, 414.72, 414.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 397.5657, 512.16, 414.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 397.5657, 609.6, 414.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 24.96, 380.7714, 609.6, 397.5657 ], "cells": [ { "location": [ 24.96, 380.7714, 122.4, 397.5657 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 380.7714, 219.84, 397.5657 ], "text": "90,741,580", "html_text": "90,741,580", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 380.7714, 317.28, 397.5657 ], "text": "94,776,154", "html_text": "94,776,154", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 380.7714, 414.72, 397.5657 ], "text": "93,748,900", "html_text": "93,748,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 380.7714, 512.16, 397.5657 ], "text": "97,062,300", "html_text": "97,062,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 380.7714, 609.6, 397.5657 ], "text": "99,115,900", "html_text": "99,115,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 24.96, 363.9771, 609.6, 380.7714 ], "cells": [ { "location": [ 24.96, 363.9771, 122.4, 380.7714 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 363.9771, 219.84, 380.7714 ], "text": "36,355,354", "html_text": "36,355,354", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 363.9771, 317.28, 380.7714 ], "text": "38,997,226", "html_text": "38,997,226", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 363.9771, 414.72, 380.7714 ], "text": "35,339,600", "html_text": "35,339,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 363.9771, 512.16, 380.7714 ], "text": "35,209,600", "html_text": "35,209,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 363.9771, 609.6, 380.7714 ], "text": "35,209,600", "html_text": "35,209,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 24.96, 347.1829, 609.6, 363.9771 ], "cells": [ { "location": [ 24.96, 347.1829, 122.4, 363.9771 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 347.1829, 219.84, 363.9771 ], "text": "544,300", "html_text": "544,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 347.1829, 317.28, 363.9771 ], "text": "127,751", "html_text": "127,751", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 347.1829, 414.72, 363.9771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 347.1829, 512.16, 363.9771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 347.1829, 609.6, 363.9771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 24.96, 330.3886, 609.6, 347.1829 ], "cells": [ { "location": [ 24.96, 330.3886, 122.4, 347.1829 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 330.3886, 219.84, 347.1829 ], "text": "127,641,234", "html_text": "127,641,234", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 330.3886, 317.28, 347.1829 ], "text": "133,901,132", "html_text": "133,901,132", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 330.3886, 414.72, 347.1829 ], "text": "129,088,500", "html_text": "129,088,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 330.3886, 512.16, 347.1829 ], "text": "132,271,900", "html_text": "132,271,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 330.3886, 609.6, 347.1829 ], "text": "134,325,500", "html_text": "134,325,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 24.96, 313.5943, 609.6, 330.3886 ], "cells": [ { "location": [ 24.96, 313.5943, 122.4, 330.3886 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 313.5943, 219.84, 330.3886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 313.5943, 317.28, 330.3886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 313.5943, 414.72, 330.3886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 313.5943, 512.16, 330.3886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 313.5943, 609.6, 330.3886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 24.96, 296.8, 609.6, 313.5943 ], "cells": [ { "location": [ 24.96, 296.8, 122.4, 313.5943 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 296.8, 219.84, 313.5943 ], "text": "123,924,600", "html_text": "123,924,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 296.8, 317.28, 313.5943 ], "text": "117,765,700", "html_text": "117,765,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 296.8, 414.72, 313.5943 ], "text": "116,339,600", "html_text": "116,339,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 296.8, 512.16, 313.5943 ], "text": "119,523,000", "html_text": "119,523,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 296.8, 609.6, 313.5943 ], "text": "121,576,600", "html_text": "121,576,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 24.96, 280.0057, 609.6, 296.8 ], "cells": [ { "location": [ 24.96, 280.0057, 122.4, 296.8 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 280.0057, 219.84, 296.8 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 280.0057, 317.28, 296.8 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 280.0057, 414.72, 296.8 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 280.0057, 512.16, 296.8 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 280.0057, 609.6, 296.8 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 24.96, 263.2114, 609.6, 280.0057 ], "cells": [ { "location": [ 24.96, 263.2114, 122.4, 280.0057 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 263.2114, 219.84, 280.0057 ], "text": "3,446,634", "html_text": "3,446,634", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 263.2114, 317.28, 280.0057 ], "text": "15,869,326", "html_text": "15,869,326", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 263.2114, 414.72, 280.0057 ], "text": "12,448,900", "html_text": "12,448,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 263.2114, 512.16, 280.0057 ], "text": "12,448,900", "html_text": "12,448,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 263.2114, 609.6, 280.0057 ], "text": "12,448,900", "html_text": "12,448,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 24.96, 246.4171, 609.6, 263.2114 ], "cells": [ { "location": [ 24.96, 246.4171, 122.4, 263.2114 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 246.4171, 219.84, 263.2114 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 246.4171, 317.28, 263.2114 ], "text": "16,106", "html_text": "16,106", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 246.4171, 414.72, 263.2114 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 246.4171, 512.16, 263.2114 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 246.4171, 609.6, 263.2114 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 24.96, 229.6229, 609.6, 246.4171 ], "cells": [ { "location": [ 24.96, 229.6229, 122.4, 246.4171 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 229.6229, 219.84, 246.4171 ], "text": "127,641,234", "html_text": "127,641,234", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 229.6229, 317.28, 246.4171 ], "text": "133,901,132", "html_text": "133,901,132", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 229.6229, 414.72, 246.4171 ], "text": "129,088,500", "html_text": "129,088,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 229.6229, 512.16, 246.4171 ], "text": "132,271,900", "html_text": "132,271,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 229.6229, 609.6, 246.4171 ], "text": "134,325,500", "html_text": "134,325,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 24.96, 212.8286, 609.6, 229.6229 ], "cells": [ { "location": [ 24.96, 212.8286, 122.4, 229.6229 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 212.8286, 219.84, 229.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 212.8286, 317.28, 229.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 212.8286, 414.72, 229.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 212.8286, 512.16, 229.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 212.8286, 609.6, 229.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 24.96, 196.0343, 609.6, 212.8286 ], "cells": [ { "location": [ 24.96, 196.0343, 122.4, 212.8286 ], "text": "Commissioner's Office", "html_text": "Commissioner's Office", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 196.0343, 219.84, 212.8286 ], "text": "48,398,685", "html_text": "48,398,685", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 196.0343, 317.28, 212.8286 ], "text": "51,126,100", "html_text": "51,126,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 196.0343, 414.72, 212.8286 ], "text": "48,087,800", "html_text": "48,087,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 196.0343, 512.16, 212.8286 ], "text": "46,501,100", "html_text": "46,501,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 196.0343, 609.6, 212.8286 ], "text": "46,735,000", "html_text": "46,735,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 24.96, 179.24, 609.6, 196.0343 ], "cells": [ { "location": [ 24.96, 179.24, 122.4, 196.0343 ], "text": "Property Valuation", "html_text": "Property Valuation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 179.24, 219.84, 196.0343 ], "text": "12,067,763", "html_text": "12,067,763", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 179.24, 317.28, 196.0343 ], "text": "10,161,600", "html_text": "10,161,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 179.24, 414.72, 196.0343 ], "text": "10,563,500", "html_text": "10,563,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 179.24, 512.16, 196.0343 ], "text": "10,982,400", "html_text": "10,982,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 179.24, 609.6, 196.0343 ], "text": "11,191,600", "html_text": "11,191,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 24.96, 162.4457, 609.6, 179.24 ], "cells": [ { "location": [ 24.96, 162.4457, 122.4, 179.24 ], "text": "Field Operations", "html_text": "Field Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 162.4457, 219.84, 179.24 ], "text": "12,368,232", "html_text": "12,368,232", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 162.4457, 317.28, 179.24 ], "text": "14,890,803", "html_text": "14,890,803", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 162.4457, 414.72, 179.24 ], "text": "13,190,000", "html_text": "13,190,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 162.4457, 512.16, 179.24 ], "text": "14,186,400", "html_text": "14,186,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 162.4457, 609.6, 179.24 ], "text": "14,517,300", "html_text": "14,517,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 24.96, 145.6514, 609.6, 162.4457 ], "cells": [ { "location": [ 24.96, 145.6514, 122.4, 162.4457 ], "text": "Income Taxation", "html_text": "Income Taxation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 145.6514, 219.84, 162.4457 ], "text": "10,394,344", "html_text": "10,394,344", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 145.6514, 317.28, 162.4457 ], "text": "11,064,000", "html_text": "11,064,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 145.6514, 414.72, 162.4457 ], "text": "11,812,700", "html_text": "11,812,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 145.6514, 512.16, 162.4457 ], "text": "12,743,400", "html_text": "12,743,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 145.6514, 609.6, 162.4457 ], "text": "13,041,300", "html_text": "13,041,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 24.96, 128.8571, 609.6, 145.6514 ], "cells": [ { "location": [ 24.96, 128.8571, 122.4, 145.6514 ], "text": "Sales and Excise Taxes", "html_text": "Sales and Excise Taxes", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 128.8571, 219.84, 145.6514 ], "text": "10,955,491", "html_text": "10,955,491", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 128.8571, 317.28, 145.6514 ], "text": "12,189,386", "html_text": "12,189,386", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 128.8571, 414.72, 145.6514 ], "text": "12,595,700", "html_text": "12,595,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 128.8571, 512.16, 145.6514 ], "text": "13,485,800", "html_text": "13,485,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 128.8571, 609.6, 145.6514 ], "text": "13,767,000", "html_text": "13,767,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 24.96, 112.0629, 609.6, 128.8571 ], "cells": [ { "location": [ 24.96, 112.0629, 122.4, 128.8571 ], "text": "Registration and Operations", "html_text": "Registration and Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 112.0629, 219.84, 128.8571 ], "text": "18,384,473", "html_text": "18,384,473", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 112.0629, 317.28, 128.8571 ], "text": "19,136,900", "html_text": "19,136,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 112.0629, 414.72, 128.8571 ], "text": "19,368,800", "html_text": "19,368,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 112.0629, 512.16, 128.8571 ], "text": "20,217,400", "html_text": "20,217,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 112.0629, 609.6, 128.8571 ], "text": "20,628,800", "html_text": "20,628,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 24.96, 95.2686, 609.6, 112.0629 ], "cells": [ { "location": [ 24.96, 95.2686, 122.4, 112.0629 ], "text": "Office of Tax Policy & Regulation", "html_text": "Office of Tax Policy & Regulation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 95.2686, 219.84, 112.0629 ], "text": "937,131", "html_text": "937,131", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 95.2686, 317.28, 112.0629 ], "text": "948,100", "html_text": "948,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 95.2686, 414.72, 112.0629 ], "text": "1,017,300", "html_text": "1,017,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 95.2686, 512.16, 112.0629 ], "text": "1,124,300", "html_text": "1,124,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 95.2686, 609.6, 112.0629 ], "text": "1,146,400", "html_text": "1,146,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 24.96, 78.4743, 609.6, 95.2686 ], "cells": [ { "location": [ 24.96, 78.4743, 122.4, 95.2686 ], "text": "Enforcement", "html_text": "Enforcement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 78.4743, 219.84, 95.2686 ], "text": "14,135,115", "html_text": "14,135,115", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 78.4743, 317.28, 95.2686 ], "text": "14,384,243", "html_text": "14,384,243", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 78.4743, 414.72, 95.2686 ], "text": "12,452,700", "html_text": "12,452,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 78.4743, 512.16, 95.2686 ], "text": "13,031,100", "html_text": "13,031,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 78.4743, 609.6, 95.2686 ], "text": "13,298,100", "html_text": "13,298,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 24.96, 61.68, 609.6, 78.4743 ], "cells": [ { "location": [ 24.96, 61.68, 122.4, 78.4743 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.4, 61.68, 219.84, 78.4743 ], "text": "127,641,234", "html_text": "127,641,234", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 61.68, 317.28, 78.4743 ], "text": "133,901,132", "html_text": "133,901,132", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 61.68, 414.72, 78.4743 ], "text": "129,088,500", "html_text": "129,088,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 61.68, 512.16, 78.4743 ], "text": "132,271,900", "html_text": "132,271,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.16, 61.68, 609.6, 78.4743 ], "text": "134,325,500", "html_text": "134,325,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 42, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 194, "type": "TEXT", "location": { "l": 309.6, "t": 18.72, "r": 325.2, "b": 8.64 }, "text": "180", "reading_order": 1 } ] }, { "page": 195, "items": [ { "page": 195, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 596.16, "b": 715.92 }, "text": "The Department of Revenue is responsible for the accurate and equitable administration of all state revenue laws, and for the assessment and collection of over 40 separate state taxes. The Department aims to ensure the taxpayer's voluntary compliance with the revenue laws, to enforce such laws in those instances where necessary, and to supervise and assist county property valuation administrators in assessing property for taxation.", "reading_order": 0 }, { "page": 195, "type": "TEXT", "location": { "l": 26.16, "t": 707.04, "r": 577.92, "b": 670.32 }, "text": "The Commissioner's Office includes the Division of Protest Resolution, the Division of Information Management, the Special Investigations Division, and the Taxpayer Ombudsman. Department-wide costs such as office rent, printing, postage, and information technology are budgeted in this unit.", "reading_order": 1 }, { "page": 195, "type": "TEXT", "location": { "l": 25.68, "t": 661.2, "r": 606.48, "b": 623.76 }, "text": "The Office of Property Valuation monitors and evaluates the real property assessments produced by the 120 locally-elected Property Valuation Administrators (PVAs). The office is charged with assessing the property of public service companies; collecting and distributing personal property taxes; and providing education, training, and technical support to the PVAs and sheriffs.", "reading_order": 2 }, { "page": 195, "type": "TEXT", "location": { "l": 26.16, "t": 614.88, "r": 602.64, "b": 590.4 }, "text": "The Office of Field Operations has 10 regional taxpayer service centers located across the state and is responsible for field audits and providing taxpayer assistance.", "reading_order": 3 }, { "page": 195, "type": "TEXT", "location": { "l": 25.92, "t": 581.28, "r": 587.76, "b": 556.32 }, "text": "The Office of Income Taxation administers individual and business income taxes, including employer withholding. The Office is responsible for technical tax research, compliance, taxpayer assistance, tax-specific training, and publications.", "reading_order": 4 }, { "page": 195, "type": "TEXT", "location": { "l": 26.16, "t": 547.44, "r": 578.64, "b": 522.48 }, "text": "The Office of Sales and Excise Taxes administers sales and use taxes and miscellaneous excise taxes. The Office conducts technical tax research and is responsible for compliance, taxpayer assistance, training, and publications.", "reading_order": 5 }, { "page": 195, "type": "TEXT", "location": { "l": 26.16, "t": 512.64, "r": 583.44, "b": 488.88 }, "text": "The Office of Enforcement, comprised of the Division of Collections, is responsible for collecting, in the most efficient manner, delinquent debt owed the Commonwealth.", "reading_order": 6 }, { "page": 195, "type": "TEXT", "location": { "l": 26.16, "t": 479.04, "r": 589.2, "b": 454.08 }, "text": "The Office of Registration and Operations receives all tax receipts, returns, refunds, documents and correspondence; registers new businesses; and maintains appropriate storage, retrieval and management of tax records for the Commonwealth.", "reading_order": 7 }, { "page": 195, "type": "TEXT", "location": { "l": 25.68, "t": 445.2, "r": 602.4, "b": 407.76 }, "text": "The Office of Tax Policy and Regulation is responsible for providing oral and written technical advice on Kentucky tax law; drafting proposed tax legislation and regulations; analyzing tax publications; providing expert witness testimony in tax litigation cases; providing consultation and assistance in protested tax cases; and conducting training and education programs.", "reading_order": 8 }, { "page": 195, "type": "TITLE", "location": { "l": 26.88, "t": 398.88, "r": 59.76, "b": 386.88 }, "text": "Policy", "reading_order": 9, "level": 2 }, { "page": 195, "type": "TEXT", "location": { "l": 25.68, "t": 377.04, "r": 599.28, "b": 352.08 }, "text": "The budget includes Tobacco Settlement Funds in the amount of $250,000 in each fiscal year for the state's diligent enforcement of noncompliant nonparticipating manufacturers.", "reading_order": 10 }, { "page": 195, "type": "TEXT", "location": { "l": 25.68, "t": 343.68, "r": 600.48, "b": 318.24 }, "text": "The Governor's budget includes additional General Fund in the amount of $1,402,900 in fiscal year 2027 and $2,881,000 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 11 }, { "page": 195, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.48, "b": 8.88 }, "text": "181", "reading_order": 12 } ] }, { "page": 196, "items": [ { "page": 196, "type": "TABLE", "location": { "l": 27.36, "t": 765.6, "r": 606.96, "b": 337.44 }, "text": "
Finance and Administration
Finance and Administration
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation64,518,80067,671,50069,626,80065,542,00067,216,000
State Salary and Compensation Allocation2,453,500
Budget Reduction-General Fund(2,088,800)
Total General Fund66,972,30067,671,50067,538,00065,542,00067,216,000
Restricted Funds
Balance Forward509,826509,630689,500
Current Receipts7,626191,8874,097,3004,786,8004,786,800
Total Restricted Funds517,452701,5174,786,8004,786,8004,786,800
TOTAL SOURCE OF FUNDS67,489,75268,373,01772,324,80070,328,80072,002,800
EXPENDITURES BY CLASS
Personnel Costs64,168,23165,869,10271,585,70069,587,70071,261,700
Operating Expenses436,781448,406739,100741,100741,100
TOTAL EXPENDITURES64,605,01266,317,50872,324,80070,328,80072,002,800
EXPENDITURES BY FUND SOURCE
General Fund64,597,19066,305,47967,538,00065,542,00067,216,000
Restricted Funds7,82112,0294,786,8004,786,8004,786,800
TOTAL EXPENDITURES64,605,01266,317,50872,324,80070,328,80072,002,800
EXPENDITURES BY UNIT
Property Valuation Administrators64,605,01266,317,50872,324,80070,328,80072,002,800
TOTAL EXPENDITURES64,605,01266,317,50872,324,80070,328,80072,002,800
", "rows": [ { "row_index": 0, "location": [ 27.36, 748.4736, 606.96, 765.6 ], "cells": [ { "location": [ 27.36, 748.4736, 123.96, 765.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 748.4736, 606.96, 765.6 ], "text": "Finance and Administration", "html_text": "Finance and Administration", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 731.3472, 606.96, 748.4736 ], "cells": [ { "location": [ 27.36, 731.3472, 123.96, 748.4736 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 731.3472, 606.96, 748.4736 ], "text": "Finance and Administration", "html_text": "Finance and Administration", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 714.2208, 606.96, 731.3472 ], "cells": [ { "location": [ 27.36, 714.2208, 123.96, 731.3472 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 714.2208, 220.56, 731.3472 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 714.2208, 317.16, 731.3472 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 714.2208, 413.76, 731.3472 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 714.2208, 510.36, 731.3472 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 714.2208, 606.96, 731.3472 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 697.0944, 606.96, 714.2208 ], "cells": [ { "location": [ 27.36, 697.0944, 123.96, 714.2208 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 697.0944, 220.56, 714.2208 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 697.0944, 317.16, 714.2208 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 697.0944, 413.76, 714.2208 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 697.0944, 510.36, 714.2208 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 697.0944, 606.96, 714.2208 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 679.968, 606.96, 697.0944 ], "cells": [ { "location": [ 27.36, 679.968, 123.96, 697.0944 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 679.968, 220.56, 697.0944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 679.968, 317.16, 697.0944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 679.968, 413.76, 697.0944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 679.968, 510.36, 697.0944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 679.968, 606.96, 697.0944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 662.8416, 606.96, 679.968 ], "cells": [ { "location": [ 27.36, 662.8416, 123.96, 679.968 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 662.8416, 220.56, 679.968 ], "text": "64,518,800", "html_text": "64,518,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 662.8416, 317.16, 679.968 ], "text": "67,671,500", "html_text": "67,671,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 662.8416, 413.76, 679.968 ], "text": "69,626,800", "html_text": "69,626,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 662.8416, 510.36, 679.968 ], "text": "65,542,000", "html_text": "65,542,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 662.8416, 606.96, 679.968 ], "text": "67,216,000", "html_text": "67,216,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 645.7152, 606.96, 662.8416 ], "cells": [ { "location": [ 27.36, 645.7152, 123.96, 662.8416 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 645.7152, 220.56, 662.8416 ], "text": "2,453,500", "html_text": "2,453,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 645.7152, 317.16, 662.8416 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 645.7152, 413.76, 662.8416 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 645.7152, 510.36, 662.8416 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 645.7152, 606.96, 662.8416 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 628.5888, 606.96, 645.7152 ], "cells": [ { "location": [ 27.36, 628.5888, 123.96, 645.7152 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 628.5888, 220.56, 645.7152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 628.5888, 317.16, 645.7152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 628.5888, 413.76, 645.7152 ], "text": "(2,088,800)", "html_text": "(2,088,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 628.5888, 510.36, 645.7152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 628.5888, 606.96, 645.7152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 611.4624, 606.96, 628.5888 ], "cells": [ { "location": [ 27.36, 611.4624, 123.96, 628.5888 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 611.4624, 220.56, 628.5888 ], "text": "66,972,300", "html_text": "66,972,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 611.4624, 317.16, 628.5888 ], "text": "67,671,500", "html_text": "67,671,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 611.4624, 413.76, 628.5888 ], "text": "67,538,000", "html_text": "67,538,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 611.4624, 510.36, 628.5888 ], "text": "65,542,000", "html_text": "65,542,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 611.4624, 606.96, 628.5888 ], "text": "67,216,000", "html_text": "67,216,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 594.336, 606.96, 611.4624 ], "cells": [ { "location": [ 27.36, 594.336, 123.96, 611.4624 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 594.336, 220.56, 611.4624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 594.336, 317.16, 611.4624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 594.336, 413.76, 611.4624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 594.336, 510.36, 611.4624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 594.336, 606.96, 611.4624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 577.2096, 606.96, 594.336 ], "cells": [ { "location": [ 27.36, 577.2096, 123.96, 594.336 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 577.2096, 220.56, 594.336 ], "text": "509,826", "html_text": "509,826", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 577.2096, 317.16, 594.336 ], "text": "509,630", "html_text": "509,630", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 577.2096, 413.76, 594.336 ], "text": "689,500", "html_text": "689,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 577.2096, 510.36, 594.336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 577.2096, 606.96, 594.336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 560.0832, 606.96, 577.2096 ], "cells": [ { "location": [ 27.36, 560.0832, 123.96, 577.2096 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 560.0832, 220.56, 577.2096 ], "text": "7,626", "html_text": "7,626", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 560.0832, 317.16, 577.2096 ], "text": "191,887", "html_text": "191,887", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 560.0832, 413.76, 577.2096 ], "text": "4,097,300", "html_text": "4,097,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 560.0832, 510.36, 577.2096 ], "text": "4,786,800", "html_text": "4,786,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 560.0832, 606.96, 577.2096 ], "text": "4,786,800", "html_text": "4,786,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 542.9568, 606.96, 560.0832 ], "cells": [ { "location": [ 27.36, 542.9568, 123.96, 560.0832 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 542.9568, 220.56, 560.0832 ], "text": "517,452", "html_text": "517,452", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 542.9568, 317.16, 560.0832 ], "text": "701,517", "html_text": "701,517", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 542.9568, 413.76, 560.0832 ], "text": "4,786,800", "html_text": "4,786,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 542.9568, 510.36, 560.0832 ], "text": "4,786,800", "html_text": "4,786,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 542.9568, 606.96, 560.0832 ], "text": "4,786,800", "html_text": "4,786,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 525.8304, 606.96, 542.9568 ], "cells": [ { "location": [ 27.36, 525.8304, 123.96, 542.9568 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 525.8304, 220.56, 542.9568 ], "text": "67,489,752", "html_text": "67,489,752", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 525.8304, 317.16, 542.9568 ], "text": "68,373,017", "html_text": "68,373,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 525.8304, 413.76, 542.9568 ], "text": "72,324,800", "html_text": "72,324,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 525.8304, 510.36, 542.9568 ], "text": "70,328,800", "html_text": "70,328,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 525.8304, 606.96, 542.9568 ], "text": "72,002,800", "html_text": "72,002,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 508.704, 606.96, 525.8304 ], "cells": [ { "location": [ 27.36, 508.704, 123.96, 525.8304 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 508.704, 220.56, 525.8304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 508.704, 317.16, 525.8304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 508.704, 413.76, 525.8304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 508.704, 510.36, 525.8304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 508.704, 606.96, 525.8304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 491.5776, 606.96, 508.704 ], "cells": [ { "location": [ 27.36, 491.5776, 123.96, 508.704 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 491.5776, 220.56, 508.704 ], "text": "64,168,231", "html_text": "64,168,231", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 491.5776, 317.16, 508.704 ], "text": "65,869,102", "html_text": "65,869,102", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 491.5776, 413.76, 508.704 ], "text": "71,585,700", "html_text": "71,585,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 491.5776, 510.36, 508.704 ], "text": "69,587,700", "html_text": "69,587,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 491.5776, 606.96, 508.704 ], "text": "71,261,700", "html_text": "71,261,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 474.4512, 606.96, 491.5776 ], "cells": [ { "location": [ 27.36, 474.4512, 123.96, 491.5776 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 474.4512, 220.56, 491.5776 ], "text": "436,781", "html_text": "436,781", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 474.4512, 317.16, 491.5776 ], "text": "448,406", "html_text": "448,406", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 474.4512, 413.76, 491.5776 ], "text": "739,100", "html_text": "739,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 474.4512, 510.36, 491.5776 ], "text": "741,100", "html_text": "741,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 474.4512, 606.96, 491.5776 ], "text": "741,100", "html_text": "741,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 457.3248, 606.96, 474.4512 ], "cells": [ { "location": [ 27.36, 457.3248, 123.96, 474.4512 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 457.3248, 220.56, 474.4512 ], "text": "64,605,012", "html_text": "64,605,012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 457.3248, 317.16, 474.4512 ], "text": "66,317,508", "html_text": "66,317,508", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 457.3248, 413.76, 474.4512 ], "text": "72,324,800", "html_text": "72,324,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 457.3248, 510.36, 474.4512 ], "text": "70,328,800", "html_text": "70,328,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 457.3248, 606.96, 474.4512 ], "text": "72,002,800", "html_text": "72,002,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 440.1984, 606.96, 457.3248 ], "cells": [ { "location": [ 27.36, 440.1984, 123.96, 457.3248 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 440.1984, 220.56, 457.3248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 440.1984, 317.16, 457.3248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 440.1984, 413.76, 457.3248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 440.1984, 510.36, 457.3248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 440.1984, 606.96, 457.3248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 423.072, 606.96, 440.1984 ], "cells": [ { "location": [ 27.36, 423.072, 123.96, 440.1984 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 423.072, 220.56, 440.1984 ], "text": "64,597,190", "html_text": "64,597,190", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 423.072, 317.16, 440.1984 ], "text": "66,305,479", "html_text": "66,305,479", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 423.072, 413.76, 440.1984 ], "text": "67,538,000", "html_text": "67,538,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 423.072, 510.36, 440.1984 ], "text": "65,542,000", "html_text": "65,542,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 423.072, 606.96, 440.1984 ], "text": "67,216,000", "html_text": "67,216,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 405.9456, 606.96, 423.072 ], "cells": [ { "location": [ 27.36, 405.9456, 123.96, 423.072 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 405.9456, 220.56, 423.072 ], "text": "7,821", "html_text": "7,821", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 405.9456, 317.16, 423.072 ], "text": "12,029", "html_text": "12,029", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 405.9456, 413.76, 423.072 ], "text": "4,786,800", "html_text": "4,786,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 405.9456, 510.36, 423.072 ], "text": "4,786,800", "html_text": "4,786,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 405.9456, 606.96, 423.072 ], "text": "4,786,800", "html_text": "4,786,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 388.8192, 606.96, 405.9456 ], "cells": [ { "location": [ 27.36, 388.8192, 123.96, 405.9456 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 388.8192, 220.56, 405.9456 ], "text": "64,605,012", "html_text": "64,605,012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 388.8192, 317.16, 405.9456 ], "text": "66,317,508", "html_text": "66,317,508", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 388.8192, 413.76, 405.9456 ], "text": "72,324,800", "html_text": "72,324,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 388.8192, 510.36, 405.9456 ], "text": "70,328,800", "html_text": "70,328,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 388.8192, 606.96, 405.9456 ], "text": "72,002,800", "html_text": "72,002,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 371.6928, 606.96, 388.8192 ], "cells": [ { "location": [ 27.36, 371.6928, 123.96, 388.8192 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 371.6928, 220.56, 388.8192 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 371.6928, 317.16, 388.8192 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 371.6928, 413.76, 388.8192 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 371.6928, 510.36, 388.8192 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 371.6928, 606.96, 388.8192 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 354.5664, 606.96, 371.6928 ], "cells": [ { "location": [ 27.36, 354.5664, 123.96, 371.6928 ], "text": "Property Valuation Administrators", "html_text": "Property Valuation Administrators", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 354.5664, 220.56, 371.6928 ], "text": "64,605,012", "html_text": "64,605,012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 354.5664, 317.16, 371.6928 ], "text": "66,317,508", "html_text": "66,317,508", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 354.5664, 413.76, 371.6928 ], "text": "72,324,800", "html_text": "72,324,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 354.5664, 510.36, 371.6928 ], "text": "70,328,800", "html_text": "70,328,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 354.5664, 606.96, 371.6928 ], "text": "72,002,800", "html_text": "72,002,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 337.44, 606.96, 354.5664 ], "cells": [ { "location": [ 27.36, 337.44, 123.96, 354.5664 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 337.44, 220.56, 354.5664 ], "text": "64,605,012", "html_text": "64,605,012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 337.44, 317.16, 354.5664 ], "text": "66,317,508", "html_text": "66,317,508", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 337.44, 413.76, 354.5664 ], "text": "72,324,800", "html_text": "72,324,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 337.44, 510.36, 354.5664 ], "text": "70,328,800", "html_text": "70,328,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 337.44, 606.96, 354.5664 ], "text": "72,002,800", "html_text": "72,002,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 25, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 196, "type": "TEXT", "location": { "l": 24.96, "t": 326.88, "r": 604.8, "b": 251.52 }, "text": "Each of the state's 120 counties has a locally elected Property Valuation Administrator (PVA). The PVA and an appointed staff are responsible for locating, identifying, and assessing at fair market value all taxable real property (land and improvements) and tangible personal property in the county. Tax revenues generated by these assessments are used to fund services provided by the state, cities, counties, and school districts as well as special taxing districts such as fire departments, libraries, extension offices, and refuse disposal services. Funding for PVA offices is provided by state, county, and city governments as well as from sales of maps and other geographic information.", "reading_order": 1 }, { "page": 196, "type": "TITLE", "location": { "l": 26.16, "t": 244.32, "r": 60.72, "b": 231.12 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 196, "type": "TEXT", "location": { "l": 25.2, "t": 223.2, "r": 601.2, "b": 196.32 }, "text": "The Governor's budget includes additional General Fund in the amount of $1,136,500 in fiscal year 2027 and $2,334,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 3 }, { "page": 196, "type": "TEXT", "location": { "l": 309.12, "t": 18.96, "r": 324.96, "b": 8.88 }, "text": "182", "reading_order": 4 } ] }, { "page": 197, "items": [ { "page": 197, "type": "TEXT", "location": { "l": 46.56, "t": 511.2, "r": 587.52, "b": 420.48 }, "text": "Health and Family Services", "reading_order": 0 } ] }, { "page": 198, "items": [ { "page": 198, "type": "TEXT", "location": { "l": 249.12, "t": 765.84, "r": 383.76, "b": 753.12 }, "text": "Health and Family Services", "reading_order": 0 }, { "page": 198, "type": "TABLE", "location": { "l": 25.68, "t": 761.76, "r": 607.44, "b": 112.56 }, "text": "
Health and Family Services
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation3,501,679,4003,675,583,1004,193,966,7003,969,906,9004,714,939,300
Budget Reserve64,000,0002,000,000
State Salary and Compensation
Allocation16,814,60025,80056,900
Continuing Approp-General Fund14,780,9161,767,200
Budget Reduction-General Fund(27,050,200)
Total General Fund3,518,494,0003,754,389,8164,170,740,6003,969,906,9004,714,939,300
Tobacco Fund
Tobacco Settlement - Phase I26,000,00023,203,30023,380,00023,449,90021,629,300
Continuing Approp-Tob Settlement28,419,43715,406,3909,649,600
Other655,551515,780
Total Tobacco Fund55,074,98839,125,47033,029,60023,449,90021,629,300
Restricted Funds
Balance Forward580,688,299465,025,600220,698,600128,798,10061,880,700
Current Receipts1,434,991,6081,920,064,4102,420,721,0002,347,746,2002,300,676,400
Non-Revenue Receipts592,122,833562,856,036544,124,300793,482,000470,123,400
Total Restricted Funds2,607,802,7392,947,946,0463,185,543,9003,270,026,3002,832,680,500
Federal Fund
Balance Forward(13,309,443)(14,233,918)31,096,900
Current Receipts16,195,988,42617,438,437,86519,340,338,20018,884,325,50019,938,064,300
Non-Revenue Receipts4,115(4,315)
Total Federal Fund16,182,683,09817,424,199,63119,371,435,10018,884,325,50019,938,064,300
TOTAL SOURCE OF FUNDS22,364,054,82524,165,660,96426,760,749,20026,147,708,60027,507,313,400
EXPENDITURES BY CLASS
Personnel Costs1,334,164,7971,297,595,1161,501,506,7001,399,219,6001,389,496,600
Operating Expenses165,710,014171,376,862162,336,500165,723,700163,854,900
Grants Loans Benefits20,365,856,55422,416,813,60924,942,261,40024,510,938,10025,911,310,600
Debt Service12,134,94414,680,6639,810,8009,810,8009,810,800
Capital Outlay5,209,511423,801135,700135,700135,700
Construction17996
TOTAL EXPENDITURES21,883,075,83723,900,891,04726,616,051,10026,085,827,90027,474,608,600
EXPENDITURES BY FUND SOURCE
General Fund3,503,713,0843,751,065,1334,154,840,6003,969,906,9004,714,939,300
Tobacco Fund39,668,59829,475,86433,029,60023,449,90021,629,300
Restricted Funds2,142,777,1392,727,247,5793,056,745,8003,208,145,6002,799,975,700
Federal Fund16,196,917,01617,393,102,47119,371,435,10018,884,325,50019,938,064,300
TOTAL EXPENDITURES21,883,075,83723,900,891,04726,616,051,10026,085,827,90027,474,608,600
", "rows": [ { "row_index": 0, "location": [ 25.68, 745.9259, 607.44, 761.76 ], "cells": [ { "location": [ 25.68, 745.9259, 122.64, 761.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 745.9259, 607.44, 761.76 ], "text": "Health and Family Services", "html_text": "Health and Family Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.68, 730.0917, 607.44, 745.9259 ], "cells": [ { "location": [ 25.68, 730.0917, 122.64, 745.9259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 730.0917, 219.6, 745.9259 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 730.0917, 316.56, 745.9259 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 730.0917, 413.52, 745.9259 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 730.0917, 510.48, 745.9259 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 730.0917, 607.44, 745.9259 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.68, 714.2576, 607.44, 730.0917 ], "cells": [ { "location": [ 25.68, 714.2576, 122.64, 730.0917 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 714.2576, 219.6, 730.0917 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 714.2576, 316.56, 730.0917 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 714.2576, 413.52, 730.0917 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 714.2576, 510.48, 730.0917 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 714.2576, 607.44, 730.0917 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.68, 698.4234, 607.44, 714.2576 ], "cells": [ { "location": [ 25.68, 698.4234, 122.64, 714.2576 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 698.4234, 219.6, 714.2576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 698.4234, 316.56, 714.2576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 698.4234, 413.52, 714.2576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 698.4234, 510.48, 714.2576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 698.4234, 607.44, 714.2576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.68, 682.5893, 607.44, 698.4234 ], "cells": [ { "location": [ 25.68, 682.5893, 122.64, 698.4234 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 682.5893, 219.6, 698.4234 ], "text": "3,501,679,400", "html_text": "3,501,679,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 682.5893, 316.56, 698.4234 ], "text": "3,675,583,100", "html_text": "3,675,583,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 682.5893, 413.52, 698.4234 ], "text": "4,193,966,700", "html_text": "4,193,966,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 682.5893, 510.48, 698.4234 ], "text": "3,969,906,900", "html_text": "3,969,906,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 682.5893, 607.44, 698.4234 ], "text": "4,714,939,300", "html_text": "4,714,939,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.68, 666.7551, 607.44, 682.5893 ], "cells": [ { "location": [ 25.68, 666.7551, 122.64, 682.5893 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 666.7551, 219.6, 682.5893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 666.7551, 316.56, 682.5893 ], "text": "64,000,000", "html_text": "64,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 666.7551, 413.52, 682.5893 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 666.7551, 510.48, 682.5893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 666.7551, 607.44, 682.5893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.68, 650.921, 607.44, 666.7551 ], "cells": [ { "location": [ 25.68, 650.921, 122.64, 666.7551 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 650.921, 219.6, 666.7551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 650.921, 316.56, 666.7551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 650.921, 413.52, 666.7551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 650.921, 510.48, 666.7551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 650.921, 607.44, 666.7551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.68, 635.0868, 607.44, 650.921 ], "cells": [ { "location": [ 25.68, 635.0868, 122.64, 650.921 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 635.0868, 219.6, 650.921 ], "text": "16,814,600", "html_text": "16,814,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 635.0868, 316.56, 650.921 ], "text": "25,800", "html_text": "25,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 635.0868, 413.52, 650.921 ], "text": "56,900", "html_text": "56,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 635.0868, 510.48, 650.921 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 635.0868, 607.44, 650.921 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.68, 619.2527, 607.44, 635.0868 ], "cells": [ { "location": [ 25.68, 619.2527, 122.64, 635.0868 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 619.2527, 219.6, 635.0868 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 619.2527, 316.56, 635.0868 ], "text": "14,780,916", "html_text": "14,780,916", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 619.2527, 413.52, 635.0868 ], "text": "1,767,200", "html_text": "1,767,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 619.2527, 510.48, 635.0868 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 619.2527, 607.44, 635.0868 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.68, 603.4185, 607.44, 619.2527 ], "cells": [ { "location": [ 25.68, 603.4185, 122.64, 619.2527 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 603.4185, 219.6, 619.2527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 603.4185, 316.56, 619.2527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 603.4185, 413.52, 619.2527 ], "text": "(27,050,200)", "html_text": "(27,050,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 603.4185, 510.48, 619.2527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 603.4185, 607.44, 619.2527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.68, 587.5844, 607.44, 603.4185 ], "cells": [ { "location": [ 25.68, 587.5844, 122.64, 603.4185 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 587.5844, 219.6, 603.4185 ], "text": "3,518,494,000", "html_text": "3,518,494,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 587.5844, 316.56, 603.4185 ], "text": "3,754,389,816", "html_text": "3,754,389,816", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 587.5844, 413.52, 603.4185 ], "text": "4,170,740,600", "html_text": "4,170,740,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 587.5844, 510.48, 603.4185 ], "text": "3,969,906,900", "html_text": "3,969,906,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 587.5844, 607.44, 603.4185 ], "text": "4,714,939,300", "html_text": "4,714,939,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.68, 571.7502, 607.44, 587.5844 ], "cells": [ { "location": [ 25.68, 571.7502, 122.64, 587.5844 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 571.7502, 219.6, 587.5844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 571.7502, 316.56, 587.5844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 571.7502, 413.52, 587.5844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 571.7502, 510.48, 587.5844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 571.7502, 607.44, 587.5844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.68, 555.9161, 607.44, 571.7502 ], "cells": [ { "location": [ 25.68, 555.9161, 122.64, 571.7502 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 555.9161, 219.6, 571.7502 ], "text": "26,000,000", "html_text": "26,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 555.9161, 316.56, 571.7502 ], "text": "23,203,300", "html_text": "23,203,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 555.9161, 413.52, 571.7502 ], "text": "23,380,000", "html_text": "23,380,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 555.9161, 510.48, 571.7502 ], "text": "23,449,900", "html_text": "23,449,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 555.9161, 607.44, 571.7502 ], "text": "21,629,300", "html_text": "21,629,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.68, 540.082, 607.44, 555.9161 ], "cells": [ { "location": [ 25.68, 540.082, 122.64, 555.9161 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 540.082, 219.6, 555.9161 ], "text": "28,419,437", "html_text": "28,419,437", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 540.082, 316.56, 555.9161 ], "text": "15,406,390", "html_text": "15,406,390", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 540.082, 413.52, 555.9161 ], "text": "9,649,600", "html_text": "9,649,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 540.082, 510.48, 555.9161 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 540.082, 607.44, 555.9161 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.68, 524.2478, 607.44, 540.082 ], "cells": [ { "location": [ 25.68, 524.2478, 122.64, 540.082 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 524.2478, 219.6, 540.082 ], "text": "655,551", "html_text": "655,551", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 524.2478, 316.56, 540.082 ], "text": "515,780", "html_text": "515,780", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 524.2478, 413.52, 540.082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 524.2478, 510.48, 540.082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 524.2478, 607.44, 540.082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.68, 508.4137, 607.44, 524.2478 ], "cells": [ { "location": [ 25.68, 508.4137, 122.64, 524.2478 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 508.4137, 219.6, 524.2478 ], "text": "55,074,988", "html_text": "55,074,988", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 508.4137, 316.56, 524.2478 ], "text": "39,125,470", "html_text": "39,125,470", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 508.4137, 413.52, 524.2478 ], "text": "33,029,600", "html_text": "33,029,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 508.4137, 510.48, 524.2478 ], "text": "23,449,900", "html_text": "23,449,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 508.4137, 607.44, 524.2478 ], "text": "21,629,300", "html_text": "21,629,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.68, 492.5795, 607.44, 508.4137 ], "cells": [ { "location": [ 25.68, 492.5795, 122.64, 508.4137 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 492.5795, 219.6, 508.4137 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 492.5795, 316.56, 508.4137 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 492.5795, 413.52, 508.4137 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 492.5795, 510.48, 508.4137 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 492.5795, 607.44, 508.4137 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.68, 476.7454, 607.44, 492.5795 ], "cells": [ { "location": [ 25.68, 476.7454, 122.64, 492.5795 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 476.7454, 219.6, 492.5795 ], "text": "580,688,299", "html_text": "580,688,299", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 476.7454, 316.56, 492.5795 ], "text": "465,025,600", "html_text": "465,025,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 476.7454, 413.52, 492.5795 ], "text": "220,698,600", "html_text": "220,698,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 476.7454, 510.48, 492.5795 ], "text": "128,798,100", "html_text": "128,798,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 476.7454, 607.44, 492.5795 ], "text": "61,880,700", "html_text": "61,880,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.68, 460.9112, 607.44, 476.7454 ], "cells": [ { "location": [ 25.68, 460.9112, 122.64, 476.7454 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 460.9112, 219.6, 476.7454 ], "text": "1,434,991,608", "html_text": "1,434,991,608", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 460.9112, 316.56, 476.7454 ], "text": "1,920,064,410", "html_text": "1,920,064,410", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 460.9112, 413.52, 476.7454 ], "text": "2,420,721,000", "html_text": "2,420,721,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 460.9112, 510.48, 476.7454 ], "text": "2,347,746,200", "html_text": "2,347,746,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 460.9112, 607.44, 476.7454 ], "text": "2,300,676,400", "html_text": "2,300,676,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.68, 445.0771, 607.44, 460.9112 ], "cells": [ { "location": [ 25.68, 445.0771, 122.64, 460.9112 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 445.0771, 219.6, 460.9112 ], "text": "592,122,833", "html_text": "592,122,833", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 445.0771, 316.56, 460.9112 ], "text": "562,856,036", "html_text": "562,856,036", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 445.0771, 413.52, 460.9112 ], "text": "544,124,300", "html_text": "544,124,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 445.0771, 510.48, 460.9112 ], "text": "793,482,000", "html_text": "793,482,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 445.0771, 607.44, 460.9112 ], "text": "470,123,400", "html_text": "470,123,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.68, 429.2429, 607.44, 445.0771 ], "cells": [ { "location": [ 25.68, 429.2429, 122.64, 445.0771 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 429.2429, 219.6, 445.0771 ], "text": "2,607,802,739", "html_text": "2,607,802,739", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 429.2429, 316.56, 445.0771 ], "text": "2,947,946,046", "html_text": "2,947,946,046", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 429.2429, 413.52, 445.0771 ], "text": "3,185,543,900", "html_text": "3,185,543,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 429.2429, 510.48, 445.0771 ], "text": "3,270,026,300", "html_text": "3,270,026,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 429.2429, 607.44, 445.0771 ], "text": "2,832,680,500", "html_text": "2,832,680,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.68, 413.4088, 607.44, 429.2429 ], "cells": [ { "location": [ 25.68, 413.4088, 122.64, 429.2429 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 413.4088, 219.6, 429.2429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 413.4088, 316.56, 429.2429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 413.4088, 413.52, 429.2429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 413.4088, 510.48, 429.2429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 413.4088, 607.44, 429.2429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.68, 397.5746, 607.44, 413.4088 ], "cells": [ { "location": [ 25.68, 397.5746, 122.64, 413.4088 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 397.5746, 219.6, 413.4088 ], "text": "(13,309,443)", "html_text": "(13,309,443)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 397.5746, 316.56, 413.4088 ], "text": "(14,233,918)", "html_text": "(14,233,918)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 397.5746, 413.52, 413.4088 ], "text": "31,096,900", "html_text": "31,096,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 397.5746, 510.48, 413.4088 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 397.5746, 607.44, 413.4088 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.68, 381.7405, 607.44, 397.5746 ], "cells": [ { "location": [ 25.68, 381.7405, 122.64, 397.5746 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 381.7405, 219.6, 397.5746 ], "text": "16,195,988,426", "html_text": "16,195,988,426", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 381.7405, 316.56, 397.5746 ], "text": "17,438,437,865", "html_text": "17,438,437,865", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 381.7405, 413.52, 397.5746 ], "text": "19,340,338,200", "html_text": "19,340,338,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 381.7405, 510.48, 397.5746 ], "text": "18,884,325,500", "html_text": "18,884,325,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 381.7405, 607.44, 397.5746 ], "text": "19,938,064,300", "html_text": "19,938,064,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.68, 365.9063, 607.44, 381.7405 ], "cells": [ { "location": [ 25.68, 365.9063, 122.64, 381.7405 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 365.9063, 219.6, 381.7405 ], "text": "4,115", "html_text": "4,115", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 365.9063, 316.56, 381.7405 ], "text": "(4,315)", "html_text": "(4,315)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 365.9063, 413.52, 381.7405 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 365.9063, 510.48, 381.7405 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 365.9063, 607.44, 381.7405 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.68, 350.0722, 607.44, 365.9063 ], "cells": [ { "location": [ 25.68, 350.0722, 122.64, 365.9063 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 350.0722, 219.6, 365.9063 ], "text": "16,182,683,098", "html_text": "16,182,683,098", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 350.0722, 316.56, 365.9063 ], "text": "17,424,199,631", "html_text": "17,424,199,631", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 350.0722, 413.52, 365.9063 ], "text": "19,371,435,100", "html_text": "19,371,435,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 350.0722, 510.48, 365.9063 ], "text": "18,884,325,500", "html_text": "18,884,325,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 350.0722, 607.44, 365.9063 ], "text": "19,938,064,300", "html_text": "19,938,064,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.68, 334.238, 607.44, 350.0722 ], "cells": [ { "location": [ 25.68, 334.238, 122.64, 350.0722 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 334.238, 219.6, 350.0722 ], "text": "22,364,054,825", "html_text": "22,364,054,825", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 334.238, 316.56, 350.0722 ], "text": "24,165,660,964", "html_text": "24,165,660,964", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 334.238, 413.52, 350.0722 ], "text": "26,760,749,200", "html_text": "26,760,749,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 334.238, 510.48, 350.0722 ], "text": "26,147,708,600", "html_text": "26,147,708,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 334.238, 607.44, 350.0722 ], "text": "27,507,313,400", "html_text": "27,507,313,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.68, 318.4039, 607.44, 334.238 ], "cells": [ { "location": [ 25.68, 318.4039, 122.64, 334.238 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 318.4039, 219.6, 334.238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 318.4039, 316.56, 334.238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 318.4039, 413.52, 334.238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 318.4039, 510.48, 334.238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 318.4039, 607.44, 334.238 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.68, 302.5698, 607.44, 318.4039 ], "cells": [ { "location": [ 25.68, 302.5698, 122.64, 318.4039 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 302.5698, 219.6, 318.4039 ], "text": "1,334,164,797", "html_text": "1,334,164,797", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 302.5698, 316.56, 318.4039 ], "text": "1,297,595,116", "html_text": "1,297,595,116", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 302.5698, 413.52, 318.4039 ], "text": "1,501,506,700", "html_text": "1,501,506,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 302.5698, 510.48, 318.4039 ], "text": "1,399,219,600", "html_text": "1,399,219,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 302.5698, 607.44, 318.4039 ], "text": "1,389,496,600", "html_text": "1,389,496,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.68, 286.7356, 607.44, 302.5698 ], "cells": [ { "location": [ 25.68, 286.7356, 122.64, 302.5698 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 286.7356, 219.6, 302.5698 ], "text": "165,710,014", "html_text": "165,710,014", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 286.7356, 316.56, 302.5698 ], "text": "171,376,862", "html_text": "171,376,862", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 286.7356, 413.52, 302.5698 ], "text": "162,336,500", "html_text": "162,336,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 286.7356, 510.48, 302.5698 ], "text": "165,723,700", "html_text": "165,723,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 286.7356, 607.44, 302.5698 ], "text": "163,854,900", "html_text": "163,854,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.68, 270.9015, 607.44, 286.7356 ], "cells": [ { "location": [ 25.68, 270.9015, 122.64, 286.7356 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 270.9015, 219.6, 286.7356 ], "text": "20,365,856,554", "html_text": "20,365,856,554", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 270.9015, 316.56, 286.7356 ], "text": "22,416,813,609", "html_text": "22,416,813,609", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 270.9015, 413.52, 286.7356 ], "text": "24,942,261,400", "html_text": "24,942,261,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 270.9015, 510.48, 286.7356 ], "text": "24,510,938,100", "html_text": "24,510,938,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 270.9015, 607.44, 286.7356 ], "text": "25,911,310,600", "html_text": "25,911,310,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.68, 255.0673, 607.44, 270.9015 ], "cells": [ { "location": [ 25.68, 255.0673, 122.64, 270.9015 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 255.0673, 219.6, 270.9015 ], "text": "12,134,944", "html_text": "12,134,944", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 255.0673, 316.56, 270.9015 ], "text": "14,680,663", "html_text": "14,680,663", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 255.0673, 413.52, 270.9015 ], "text": "9,810,800", "html_text": "9,810,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 255.0673, 510.48, 270.9015 ], "text": "9,810,800", "html_text": "9,810,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 255.0673, 607.44, 270.9015 ], "text": "9,810,800", "html_text": "9,810,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.68, 239.2332, 607.44, 255.0673 ], "cells": [ { "location": [ 25.68, 239.2332, 122.64, 255.0673 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 239.2332, 219.6, 255.0673 ], "text": "5,209,511", "html_text": "5,209,511", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 239.2332, 316.56, 255.0673 ], "text": "423,801", "html_text": "423,801", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 239.2332, 413.52, 255.0673 ], "text": "135,700", "html_text": "135,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 239.2332, 510.48, 255.0673 ], "text": "135,700", "html_text": "135,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 239.2332, 607.44, 255.0673 ], "text": "135,700", "html_text": "135,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.68, 223.399, 607.44, 239.2332 ], "cells": [ { "location": [ 25.68, 223.399, 122.64, 239.2332 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 223.399, 219.6, 239.2332 ], "text": "17", "html_text": "17", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 223.399, 316.56, 239.2332 ], "text": "996", "html_text": "996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 223.399, 413.52, 239.2332 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 223.399, 510.48, 239.2332 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 223.399, 607.44, 239.2332 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.68, 207.5649, 607.44, 223.399 ], "cells": [ { "location": [ 25.68, 207.5649, 122.64, 223.399 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 207.5649, 219.6, 223.399 ], "text": "21,883,075,837", "html_text": "21,883,075,837", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 207.5649, 316.56, 223.399 ], "text": "23,900,891,047", "html_text": "23,900,891,047", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 207.5649, 413.52, 223.399 ], "text": "26,616,051,100", "html_text": "26,616,051,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 207.5649, 510.48, 223.399 ], "text": "26,085,827,900", "html_text": "26,085,827,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 207.5649, 607.44, 223.399 ], "text": "27,474,608,600", "html_text": "27,474,608,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.68, 191.7307, 607.44, 207.5649 ], "cells": [ { "location": [ 25.68, 191.7307, 122.64, 207.5649 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 191.7307, 219.6, 207.5649 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 191.7307, 316.56, 207.5649 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 191.7307, 413.52, 207.5649 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 191.7307, 510.48, 207.5649 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 191.7307, 607.44, 207.5649 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.68, 175.8966, 607.44, 191.7307 ], "cells": [ { "location": [ 25.68, 175.8966, 122.64, 191.7307 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 175.8966, 219.6, 191.7307 ], "text": "3,503,713,084", "html_text": "3,503,713,084", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 175.8966, 316.56, 191.7307 ], "text": "3,751,065,133", "html_text": "3,751,065,133", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 175.8966, 413.52, 191.7307 ], "text": "4,154,840,600", "html_text": "4,154,840,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 175.8966, 510.48, 191.7307 ], "text": "3,969,906,900", "html_text": "3,969,906,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 175.8966, 607.44, 191.7307 ], "text": "4,714,939,300", "html_text": "4,714,939,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.68, 160.0624, 607.44, 175.8966 ], "cells": [ { "location": [ 25.68, 160.0624, 122.64, 175.8966 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 160.0624, 219.6, 175.8966 ], "text": "39,668,598", "html_text": "39,668,598", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 160.0624, 316.56, 175.8966 ], "text": "29,475,864", "html_text": "29,475,864", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 160.0624, 413.52, 175.8966 ], "text": "33,029,600", "html_text": "33,029,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 160.0624, 510.48, 175.8966 ], "text": "23,449,900", "html_text": "23,449,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 160.0624, 607.44, 175.8966 ], "text": "21,629,300", "html_text": "21,629,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.68, 144.2283, 607.44, 160.0624 ], "cells": [ { "location": [ 25.68, 144.2283, 122.64, 160.0624 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 144.2283, 219.6, 160.0624 ], "text": "2,142,777,139", "html_text": "2,142,777,139", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 144.2283, 316.56, 160.0624 ], "text": "2,727,247,579", "html_text": "2,727,247,579", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 144.2283, 413.52, 160.0624 ], "text": "3,056,745,800", "html_text": "3,056,745,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 144.2283, 510.48, 160.0624 ], "text": "3,208,145,600", "html_text": "3,208,145,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 144.2283, 607.44, 160.0624 ], "text": "2,799,975,700", "html_text": "2,799,975,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.68, 128.3941, 607.44, 144.2283 ], "cells": [ { "location": [ 25.68, 128.3941, 122.64, 144.2283 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 128.3941, 219.6, 144.2283 ], "text": "16,196,917,016", "html_text": "16,196,917,016", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 128.3941, 316.56, 144.2283 ], "text": "17,393,102,471", "html_text": "17,393,102,471", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 128.3941, 413.52, 144.2283 ], "text": "19,371,435,100", "html_text": "19,371,435,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 128.3941, 510.48, 144.2283 ], "text": "18,884,325,500", "html_text": "18,884,325,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 128.3941, 607.44, 144.2283 ], "text": "19,938,064,300", "html_text": "19,938,064,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.68, 112.56, 607.44, 128.3941 ], "cells": [ { "location": [ 25.68, 112.56, 122.64, 128.3941 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 112.56, 219.6, 128.3941 ], "text": "21,883,075,837", "html_text": "21,883,075,837", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 112.56, 316.56, 128.3941 ], "text": "23,900,891,047", "html_text": "23,900,891,047", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 112.56, 413.52, 128.3941 ], "text": "26,616,051,100", "html_text": "26,616,051,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 112.56, 510.48, 128.3941 ], "text": "26,085,827,900", "html_text": "26,085,827,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 112.56, 607.44, 128.3941 ], "text": "27,474,608,600", "html_text": "27,474,608,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 41, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 198, "type": "TEXT", "location": { "l": 309.84, "t": 18.72, "r": 324.96, "b": 8.64 }, "text": "183", "reading_order": 2 } ] }, { "page": 199, "items": [ { "page": 199, "type": "TEXT", "location": { "l": 30.24, "t": 762.96, "r": 153.6, "b": 750.48 }, "text": "EXPENDITURES BY UNIT", "reading_order": 0 }, { "page": 199, "type": "TABLE", "location": { "l": 28.08, "t": 753.6, "r": 603.84, "b": 584.16 }, "text": "
General Administration and Program Support148,505,964165,017,653162,537,900160,985,900162,929,500
Aging and Independent Living94,899,74891,017,700101,621,400100,724,100100,950,300
Income Support
Public Health566,856,089539,222,084548,213,300768,284,500761,243,600
Behavioral Health, Developmental & Intellectual Disabilities536,231,512554,677,339555,500,800570,669,100572,021,800
Family Resource Centers and Volunteer Services39,795,19538,956,35946,380,30039,080,20039,133,500
Community Based Services1,988,026,2941,924,816,2481,949,450,6001,896,686,0001,910,283,400
Medicaid Services18,508,761,03420,587,183,66323,252,346,80022,549,398,10023,928,046,500
TOTAL EXPENDITURES21,883,075,83723,900,891,04726,616,051,10026,085,827,90027,474,608,600
", "rows": [ { "row_index": 0, "location": [ 28.08, 734.7733, 603.84, 753.6 ], "cells": [ { "location": [ 28.08, 734.7733, 124.04, 753.6 ], "text": "General Administration and Program Support", "html_text": "General Administration and Program Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 734.7733, 220, 753.6 ], "text": "148,505,964", "html_text": "148,505,964", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 734.7733, 315.96, 753.6 ], "text": "165,017,653", "html_text": "165,017,653", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 734.7733, 411.92, 753.6 ], "text": "162,537,900", "html_text": "162,537,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 734.7733, 507.88, 753.6 ], "text": "160,985,900", "html_text": "160,985,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 734.7733, 603.84, 753.6 ], "text": "162,929,500", "html_text": "162,929,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 715.9467, 603.84, 734.7733 ], "cells": [ { "location": [ 28.08, 715.9467, 124.04, 734.7733 ], "text": "Aging and Independent Living", "html_text": "Aging and Independent Living", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 715.9467, 220, 734.7733 ], "text": "94,899,748", "html_text": "94,899,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 715.9467, 315.96, 734.7733 ], "text": "91,017,700", "html_text": "91,017,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 715.9467, 411.92, 734.7733 ], "text": "101,621,400", "html_text": "101,621,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 715.9467, 507.88, 734.7733 ], "text": "100,724,100", "html_text": "100,724,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 715.9467, 603.84, 734.7733 ], "text": "100,950,300", "html_text": "100,950,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 697.12, 603.84, 715.9467 ], "cells": [ { "location": [ 28.08, 697.12, 124.04, 715.9467 ], "text": "Income Support", "html_text": "Income Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 697.12, 220, 715.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 697.12, 315.96, 715.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 697.12, 411.92, 715.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 697.12, 507.88, 715.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 697.12, 603.84, 715.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 678.2933, 603.84, 697.12 ], "cells": [ { "location": [ 28.08, 678.2933, 124.04, 697.12 ], "text": "Public Health", "html_text": "Public Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 678.2933, 220, 697.12 ], "text": "566,856,089", "html_text": "566,856,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 678.2933, 315.96, 697.12 ], "text": "539,222,084", "html_text": "539,222,084", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 678.2933, 411.92, 697.12 ], "text": "548,213,300", "html_text": "548,213,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 678.2933, 507.88, 697.12 ], "text": "768,284,500", "html_text": "768,284,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 678.2933, 603.84, 697.12 ], "text": "761,243,600", "html_text": "761,243,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 659.4667, 603.84, 678.2933 ], "cells": [ { "location": [ 28.08, 659.4667, 124.04, 678.2933 ], "text": "Behavioral Health, Developmental & Intellectual Disabilities", "html_text": "Behavioral Health, Developmental & Intellectual Disabilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 659.4667, 220, 678.2933 ], "text": "536,231,512", "html_text": "536,231,512", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 659.4667, 315.96, 678.2933 ], "text": "554,677,339", "html_text": "554,677,339", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 659.4667, 411.92, 678.2933 ], "text": "555,500,800", "html_text": "555,500,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 659.4667, 507.88, 678.2933 ], "text": "570,669,100", "html_text": "570,669,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 659.4667, 603.84, 678.2933 ], "text": "572,021,800", "html_text": "572,021,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 640.64, 603.84, 659.4667 ], "cells": [ { "location": [ 28.08, 640.64, 124.04, 659.4667 ], "text": "Family Resource Centers and Volunteer Services", "html_text": "Family Resource Centers and Volunteer Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 640.64, 220, 659.4667 ], "text": "39,795,195", "html_text": "39,795,195", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 640.64, 315.96, 659.4667 ], "text": "38,956,359", "html_text": "38,956,359", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 640.64, 411.92, 659.4667 ], "text": "46,380,300", "html_text": "46,380,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 640.64, 507.88, 659.4667 ], "text": "39,080,200", "html_text": "39,080,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 640.64, 603.84, 659.4667 ], "text": "39,133,500", "html_text": "39,133,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 621.8133, 603.84, 640.64 ], "cells": [ { "location": [ 28.08, 621.8133, 124.04, 640.64 ], "text": "Community Based Services", "html_text": "Community Based Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 621.8133, 220, 640.64 ], "text": "1,988,026,294", "html_text": "1,988,026,294", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 621.8133, 315.96, 640.64 ], "text": "1,924,816,248", "html_text": "1,924,816,248", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 621.8133, 411.92, 640.64 ], "text": "1,949,450,600", "html_text": "1,949,450,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 621.8133, 507.88, 640.64 ], "text": "1,896,686,000", "html_text": "1,896,686,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 621.8133, 603.84, 640.64 ], "text": "1,910,283,400", "html_text": "1,910,283,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 602.9867, 603.84, 621.8133 ], "cells": [ { "location": [ 28.08, 602.9867, 124.04, 621.8133 ], "text": "Medicaid Services", "html_text": "Medicaid Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 602.9867, 220, 621.8133 ], "text": "18,508,761,034", "html_text": "18,508,761,034", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 602.9867, 315.96, 621.8133 ], "text": "20,587,183,663", "html_text": "20,587,183,663", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 602.9867, 411.92, 621.8133 ], "text": "23,252,346,800", "html_text": "23,252,346,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 602.9867, 507.88, 621.8133 ], "text": "22,549,398,100", "html_text": "22,549,398,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 602.9867, 603.84, 621.8133 ], "text": "23,928,046,500", "html_text": "23,928,046,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 584.16, 603.84, 602.9867 ], "cells": [ { "location": [ 28.08, 584.16, 124.04, 602.9867 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 584.16, 220, 602.9867 ], "text": "21,883,075,837", "html_text": "21,883,075,837", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 584.16, 315.96, 602.9867 ], "text": "23,900,891,047", "html_text": "23,900,891,047", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 584.16, 411.92, 602.9867 ], "text": "26,616,051,100", "html_text": "26,616,051,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.92, 584.16, 507.88, 602.9867 ], "text": "26,085,827,900", "html_text": "26,085,827,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.88, 584.16, 603.84, 602.9867 ], "text": "27,474,608,600", "html_text": "27,474,608,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 9, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 199, "type": "TEXT", "location": { "l": 25.44, "t": 572.16, "r": 606.48, "b": 461.04 }, "text": "The Cabinet for Health and Family Services is the primary state agency responsible for leadership in protecting and promoting the health and well-being of all Kentuckians through the delivery of quality health and human services. The following departments and/or offices comprise the Cabinet for Health and Family Services: the Office of the Secretary, Office of the Inspector General, Office of Legal Services, Office of Administrative Services, Office of Application Technology Services, Office of Human Resource Management, Office of Finance and Budget, Office of Legislative and Regulatory Affairs, and Office of Public Affairs which comprise the Administration and Program Support appropriation unit. Remaining agencies/appropriation units within the Cabinet include Department for Medicaid Services; Department for Behavioral Health, Developmental and Intellectual Disabilities; Department for Public Health; Department for Aging and Independent Living; Department for Community Based Services; and the Department for Family Resource Centers and Volunteer Services.", "reading_order": 2 }, { "page": 199, "type": "TEXT", "location": { "l": 310.08, "t": 18.48, "r": 324.72, "b": 8.88 }, "text": "184", "reading_order": 3 } ] }, { "page": 200, "items": [ { "page": 200, "type": "TABLE", "location": { "l": 27.36, "t": 761.76, "r": 607.2, "b": 170.88 }, "text": "
Health and Family Services
General Administration and Program Support
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation11,140,40015,443,30013,684,70013,851,50014,043,900
State Salary and Compensation Allocation178,30017,50029,700\\n(411,400)
Budget Reduction-General Fund
Total General Fund11,318,70015,460,80013,303,00013,851,50014,043,900
Restricted Funds
Balance Forward12,147,97313,928,49537,481,40032,797,4006,226,000
Current Receipts11,819,28041,241,22614,034,40014,032,60015,380,600
Non-Revenue Receipts65,233,61570,416,96861,400,30038,081,80062,581,800
Total Restricted Funds89,200,867125,586,689112,916,10084,911,80084,188,400
Federal Fund
Balance Forward1,554,0242,118,4852,250,800
Current Receipts62,479,35262,020,40766,865,40068,448,60069,010,700
Total Federal Fund64,033,37664,138,89269,116,20068,448,60069,010,700
TOTAL SOURCE OF FUNDS164,552,944205,186,381195,335,300167,211,900167,243,000
EXPENDITURES BY CLASS
Personnel Costs123,047,904118,442,991115,569,900112,487,000114,430,600
Operating Expenses23,912,76825,542,38125,677,50026,746,70026,746,700
Grants Loans Benefits1,332,14520,740,62421,290,50021,752,20021,752,200
Capital Outlay213,147290,661
Construction996
TOTAL EXPENDITURES148,505,964165,017,653162,537,900160,985,900162,929,500
EXPENDITURES BY FUND SOURCE
General Fund11,318,70015,024,31213,303,00013,851,50014,043,900
Restricted Funds75,272,37288,105,30180,118,70078,685,80079,874,900
Federal Fund61,914,89161,888,04069,116,20068,448,60069,010,700
TOTAL EXPENDITURES148,505,964165,017,653162,537,900160,985,900162,929,500
EXPENDITURES BY UNIT
Administrative Support98,664,264103,737,15796,278,20094,518,30095,832,600
Inspector General49,841,70054,185,78559,118,90059,438,60059,969,800
Office of Medical Cannabis7,094,7117,140,8007,029,0007,127,100
TOTAL EXPENDITURES148,505,964165,017,653162,537,900160,985,900162,929,500
", "rows": [ { "row_index": 0, "location": [ 27.36, 745.3467, 607.2, 761.76 ], "cells": [ { "location": [ 27.36, 745.3467, 124, 761.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 745.3467, 607.2, 761.76 ], "text": "Health and Family Services", "html_text": "Health and Family Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 728.9333, 607.2, 745.3467 ], "cells": [ { "location": [ 27.36, 728.9333, 124, 745.3467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 728.9333, 607.2, 745.3467 ], "text": "General Administration and Program Support", "html_text": "General Administration and Program Support", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 712.52, 607.2, 728.9333 ], "cells": [ { "location": [ 27.36, 712.52, 124, 728.9333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 712.52, 220.64, 728.9333 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 712.52, 317.28, 728.9333 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 712.52, 413.92, 728.9333 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 712.52, 510.56, 728.9333 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 712.52, 607.2, 728.9333 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 696.1067, 607.2, 712.52 ], "cells": [ { "location": [ 27.36, 696.1067, 124, 712.52 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 696.1067, 220.64, 712.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 696.1067, 317.28, 712.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 696.1067, 413.92, 712.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 696.1067, 510.56, 712.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 696.1067, 607.2, 712.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 679.6933, 607.2, 696.1067 ], "cells": [ { "location": [ 27.36, 679.6933, 124, 696.1067 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 679.6933, 220.64, 696.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 679.6933, 317.28, 696.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 679.6933, 413.92, 696.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 679.6933, 510.56, 696.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 679.6933, 607.2, 696.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 663.28, 607.2, 679.6933 ], "cells": [ { "location": [ 27.36, 663.28, 124, 679.6933 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 663.28, 220.64, 679.6933 ], "text": "11,140,400", "html_text": "11,140,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 663.28, 317.28, 679.6933 ], "text": "15,443,300", "html_text": "15,443,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 663.28, 413.92, 679.6933 ], "text": "13,684,700", "html_text": "13,684,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 663.28, 510.56, 679.6933 ], "text": "13,851,500", "html_text": "13,851,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 663.28, 607.2, 679.6933 ], "text": "14,043,900", "html_text": "14,043,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 646.8667, 607.2, 663.28 ], "cells": [ { "location": [ 27.36, 646.8667, 124, 663.28 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 646.8667, 220.64, 663.28 ], "text": "178,300", "html_text": "178,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 646.8667, 317.28, 663.28 ], "text": "17,500", "html_text": "17,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 646.8667, 413.92, 663.28 ], "text": "29,700\\n(411,400)", "html_text": "29,700\\n(411,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 646.8667, 510.56, 663.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 646.8667, 607.2, 663.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 630.4533, 607.2, 646.8667 ], "cells": [ { "location": [ 27.36, 630.4533, 124, 646.8667 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 630.4533, 220.64, 646.8667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 630.4533, 317.28, 646.8667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 630.4533, 413.92, 646.8667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 630.4533, 510.56, 646.8667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 630.4533, 607.2, 646.8667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 614.04, 607.2, 630.4533 ], "cells": [ { "location": [ 27.36, 614.04, 124, 630.4533 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 614.04, 220.64, 630.4533 ], "text": "11,318,700", "html_text": "11,318,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 614.04, 317.28, 630.4533 ], "text": "15,460,800", "html_text": "15,460,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 614.04, 413.92, 630.4533 ], "text": "13,303,000", "html_text": "13,303,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 614.04, 510.56, 630.4533 ], "text": "13,851,500", "html_text": "13,851,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 614.04, 607.2, 630.4533 ], "text": "14,043,900", "html_text": "14,043,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 597.6267, 607.2, 614.04 ], "cells": [ { "location": [ 27.36, 597.6267, 124, 614.04 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 597.6267, 220.64, 614.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 597.6267, 317.28, 614.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 597.6267, 413.92, 614.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 597.6267, 510.56, 614.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 597.6267, 607.2, 614.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 581.2133, 607.2, 597.6267 ], "cells": [ { "location": [ 27.36, 581.2133, 124, 597.6267 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 581.2133, 220.64, 597.6267 ], "text": "12,147,973", "html_text": "12,147,973", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 581.2133, 317.28, 597.6267 ], "text": "13,928,495", "html_text": "13,928,495", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 581.2133, 413.92, 597.6267 ], "text": "37,481,400", "html_text": "37,481,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 581.2133, 510.56, 597.6267 ], "text": "32,797,400", "html_text": "32,797,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 581.2133, 607.2, 597.6267 ], "text": "6,226,000", "html_text": "6,226,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 564.8, 607.2, 581.2133 ], "cells": [ { "location": [ 27.36, 564.8, 124, 581.2133 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 564.8, 220.64, 581.2133 ], "text": "11,819,280", "html_text": "11,819,280", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 564.8, 317.28, 581.2133 ], "text": "41,241,226", "html_text": "41,241,226", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 564.8, 413.92, 581.2133 ], "text": "14,034,400", "html_text": "14,034,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 564.8, 510.56, 581.2133 ], "text": "14,032,600", "html_text": "14,032,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 564.8, 607.2, 581.2133 ], "text": "15,380,600", "html_text": "15,380,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 548.3867, 607.2, 564.8 ], "cells": [ { "location": [ 27.36, 548.3867, 124, 564.8 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 548.3867, 220.64, 564.8 ], "text": "65,233,615", "html_text": "65,233,615", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 548.3867, 317.28, 564.8 ], "text": "70,416,968", "html_text": "70,416,968", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 548.3867, 413.92, 564.8 ], "text": "61,400,300", "html_text": "61,400,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 548.3867, 510.56, 564.8 ], "text": "38,081,800", "html_text": "38,081,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 548.3867, 607.2, 564.8 ], "text": "62,581,800", "html_text": "62,581,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 531.9733, 607.2, 548.3867 ], "cells": [ { "location": [ 27.36, 531.9733, 124, 548.3867 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 531.9733, 220.64, 548.3867 ], "text": "89,200,867", "html_text": "89,200,867", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 531.9733, 317.28, 548.3867 ], "text": "125,586,689", "html_text": "125,586,689", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 531.9733, 413.92, 548.3867 ], "text": "112,916,100", "html_text": "112,916,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 531.9733, 510.56, 548.3867 ], "text": "84,911,800", "html_text": "84,911,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 531.9733, 607.2, 548.3867 ], "text": "84,188,400", "html_text": "84,188,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 515.56, 607.2, 531.9733 ], "cells": [ { "location": [ 27.36, 515.56, 124, 531.9733 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 515.56, 220.64, 531.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 515.56, 317.28, 531.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 515.56, 413.92, 531.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 515.56, 510.56, 531.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 515.56, 607.2, 531.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 499.1467, 607.2, 515.56 ], "cells": [ { "location": [ 27.36, 499.1467, 124, 515.56 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 499.1467, 220.64, 515.56 ], "text": "1,554,024", "html_text": "1,554,024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 499.1467, 317.28, 515.56 ], "text": "2,118,485", "html_text": "2,118,485", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 499.1467, 413.92, 515.56 ], "text": "2,250,800", "html_text": "2,250,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 499.1467, 510.56, 515.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 499.1467, 607.2, 515.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 482.7333, 607.2, 499.1467 ], "cells": [ { "location": [ 27.36, 482.7333, 124, 499.1467 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 482.7333, 220.64, 499.1467 ], "text": "62,479,352", "html_text": "62,479,352", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 482.7333, 317.28, 499.1467 ], "text": "62,020,407", "html_text": "62,020,407", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 482.7333, 413.92, 499.1467 ], "text": "66,865,400", "html_text": "66,865,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 482.7333, 510.56, 499.1467 ], "text": "68,448,600", "html_text": "68,448,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 482.7333, 607.2, 499.1467 ], "text": "69,010,700", "html_text": "69,010,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 466.32, 607.2, 482.7333 ], "cells": [ { "location": [ 27.36, 466.32, 124, 482.7333 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 466.32, 220.64, 482.7333 ], "text": "64,033,376", "html_text": "64,033,376", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 466.32, 317.28, 482.7333 ], "text": "64,138,892", "html_text": "64,138,892", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 466.32, 413.92, 482.7333 ], "text": "69,116,200", "html_text": "69,116,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 466.32, 510.56, 482.7333 ], "text": "68,448,600", "html_text": "68,448,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 466.32, 607.2, 482.7333 ], "text": "69,010,700", "html_text": "69,010,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 449.9067, 607.2, 466.32 ], "cells": [ { "location": [ 27.36, 449.9067, 124, 466.32 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 449.9067, 220.64, 466.32 ], "text": "164,552,944", "html_text": "164,552,944", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 449.9067, 317.28, 466.32 ], "text": "205,186,381", "html_text": "205,186,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 449.9067, 413.92, 466.32 ], "text": "195,335,300", "html_text": "195,335,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 449.9067, 510.56, 466.32 ], "text": "167,211,900", "html_text": "167,211,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 449.9067, 607.2, 466.32 ], "text": "167,243,000", "html_text": "167,243,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 433.4933, 607.2, 449.9067 ], "cells": [ { "location": [ 27.36, 433.4933, 124, 449.9067 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 433.4933, 220.64, 449.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 433.4933, 317.28, 449.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 433.4933, 413.92, 449.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 433.4933, 510.56, 449.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 433.4933, 607.2, 449.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 417.08, 607.2, 433.4933 ], "cells": [ { "location": [ 27.36, 417.08, 124, 433.4933 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 417.08, 220.64, 433.4933 ], "text": "123,047,904", "html_text": "123,047,904", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 417.08, 317.28, 433.4933 ], "text": "118,442,991", "html_text": "118,442,991", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 417.08, 413.92, 433.4933 ], "text": "115,569,900", "html_text": "115,569,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 417.08, 510.56, 433.4933 ], "text": "112,487,000", "html_text": "112,487,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 417.08, 607.2, 433.4933 ], "text": "114,430,600", "html_text": "114,430,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 400.6667, 607.2, 417.08 ], "cells": [ { "location": [ 27.36, 400.6667, 124, 417.08 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 400.6667, 220.64, 417.08 ], "text": "23,912,768", "html_text": "23,912,768", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 400.6667, 317.28, 417.08 ], "text": "25,542,381", "html_text": "25,542,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 400.6667, 413.92, 417.08 ], "text": "25,677,500", "html_text": "25,677,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 400.6667, 510.56, 417.08 ], "text": "26,746,700", "html_text": "26,746,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 400.6667, 607.2, 417.08 ], "text": "26,746,700", "html_text": "26,746,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 384.2533, 607.2, 400.6667 ], "cells": [ { "location": [ 27.36, 384.2533, 124, 400.6667 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 384.2533, 220.64, 400.6667 ], "text": "1,332,145", "html_text": "1,332,145", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 384.2533, 317.28, 400.6667 ], "text": "20,740,624", "html_text": "20,740,624", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 384.2533, 413.92, 400.6667 ], "text": "21,290,500", "html_text": "21,290,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 384.2533, 510.56, 400.6667 ], "text": "21,752,200", "html_text": "21,752,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 384.2533, 607.2, 400.6667 ], "text": "21,752,200", "html_text": "21,752,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 367.84, 607.2, 384.2533 ], "cells": [ { "location": [ 27.36, 367.84, 124, 384.2533 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 367.84, 220.64, 384.2533 ], "text": "213,147", "html_text": "213,147", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 367.84, 317.28, 384.2533 ], "text": "290,661", "html_text": "290,661", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 367.84, 413.92, 384.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 367.84, 510.56, 384.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 367.84, 607.2, 384.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 351.4267, 607.2, 367.84 ], "cells": [ { "location": [ 27.36, 351.4267, 124, 367.84 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 351.4267, 220.64, 367.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 351.4267, 317.28, 367.84 ], "text": "996", "html_text": "996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 351.4267, 413.92, 367.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 351.4267, 510.56, 367.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 351.4267, 607.2, 367.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.36, 335.0133, 607.2, 351.4267 ], "cells": [ { "location": [ 27.36, 335.0133, 124, 351.4267 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 335.0133, 220.64, 351.4267 ], "text": "148,505,964", "html_text": "148,505,964", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 335.0133, 317.28, 351.4267 ], "text": "165,017,653", "html_text": "165,017,653", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 335.0133, 413.92, 351.4267 ], "text": "162,537,900", "html_text": "162,537,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 335.0133, 510.56, 351.4267 ], "text": "160,985,900", "html_text": "160,985,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 335.0133, 607.2, 351.4267 ], "text": "162,929,500", "html_text": "162,929,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.36, 318.6, 607.2, 335.0133 ], "cells": [ { "location": [ 27.36, 318.6, 124, 335.0133 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 318.6, 220.64, 335.0133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 318.6, 317.28, 335.0133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 318.6, 413.92, 335.0133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 318.6, 510.56, 335.0133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 318.6, 607.2, 335.0133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.36, 302.1867, 607.2, 318.6 ], "cells": [ { "location": [ 27.36, 302.1867, 124, 318.6 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 302.1867, 220.64, 318.6 ], "text": "11,318,700", "html_text": "11,318,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 302.1867, 317.28, 318.6 ], "text": "15,024,312", "html_text": "15,024,312", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 302.1867, 413.92, 318.6 ], "text": "13,303,000", "html_text": "13,303,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 302.1867, 510.56, 318.6 ], "text": "13,851,500", "html_text": "13,851,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 302.1867, 607.2, 318.6 ], "text": "14,043,900", "html_text": "14,043,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.36, 285.7733, 607.2, 302.1867 ], "cells": [ { "location": [ 27.36, 285.7733, 124, 302.1867 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 285.7733, 220.64, 302.1867 ], "text": "75,272,372", "html_text": "75,272,372", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 285.7733, 317.28, 302.1867 ], "text": "88,105,301", "html_text": "88,105,301", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 285.7733, 413.92, 302.1867 ], "text": "80,118,700", "html_text": "80,118,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 285.7733, 510.56, 302.1867 ], "text": "78,685,800", "html_text": "78,685,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 285.7733, 607.2, 302.1867 ], "text": "79,874,900", "html_text": "79,874,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.36, 269.36, 607.2, 285.7733 ], "cells": [ { "location": [ 27.36, 269.36, 124, 285.7733 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 269.36, 220.64, 285.7733 ], "text": "61,914,891", "html_text": "61,914,891", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 269.36, 317.28, 285.7733 ], "text": "61,888,040", "html_text": "61,888,040", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 269.36, 413.92, 285.7733 ], "text": "69,116,200", "html_text": "69,116,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 269.36, 510.56, 285.7733 ], "text": "68,448,600", "html_text": "68,448,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 269.36, 607.2, 285.7733 ], "text": "69,010,700", "html_text": "69,010,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.36, 252.9467, 607.2, 269.36 ], "cells": [ { "location": [ 27.36, 252.9467, 124, 269.36 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 252.9467, 220.64, 269.36 ], "text": "148,505,964", "html_text": "148,505,964", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 252.9467, 317.28, 269.36 ], "text": "165,017,653", "html_text": "165,017,653", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 252.9467, 413.92, 269.36 ], "text": "162,537,900", "html_text": "162,537,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 252.9467, 510.56, 269.36 ], "text": "160,985,900", "html_text": "160,985,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 252.9467, 607.2, 269.36 ], "text": "162,929,500", "html_text": "162,929,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.36, 236.5333, 607.2, 252.9467 ], "cells": [ { "location": [ 27.36, 236.5333, 124, 252.9467 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 236.5333, 220.64, 252.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 236.5333, 317.28, 252.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 236.5333, 413.92, 252.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 236.5333, 510.56, 252.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 236.5333, 607.2, 252.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.36, 220.12, 607.2, 236.5333 ], "cells": [ { "location": [ 27.36, 220.12, 124, 236.5333 ], "text": "Administrative Support", "html_text": "Administrative Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 220.12, 220.64, 236.5333 ], "text": "98,664,264", "html_text": "98,664,264", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 220.12, 317.28, 236.5333 ], "text": "103,737,157", "html_text": "103,737,157", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 220.12, 413.92, 236.5333 ], "text": "96,278,200", "html_text": "96,278,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 220.12, 510.56, 236.5333 ], "text": "94,518,300", "html_text": "94,518,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 220.12, 607.2, 236.5333 ], "text": "95,832,600", "html_text": "95,832,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.36, 203.7067, 607.2, 220.12 ], "cells": [ { "location": [ 27.36, 203.7067, 124, 220.12 ], "text": "Inspector General", "html_text": "Inspector General", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 203.7067, 220.64, 220.12 ], "text": "49,841,700", "html_text": "49,841,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 203.7067, 317.28, 220.12 ], "text": "54,185,785", "html_text": "54,185,785", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 203.7067, 413.92, 220.12 ], "text": "59,118,900", "html_text": "59,118,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 203.7067, 510.56, 220.12 ], "text": "59,438,600", "html_text": "59,438,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 203.7067, 607.2, 220.12 ], "text": "59,969,800", "html_text": "59,969,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.36, 187.2933, 607.2, 203.7067 ], "cells": [ { "location": [ 27.36, 187.2933, 124, 203.7067 ], "text": "Office of Medical Cannabis", "html_text": "Office of Medical Cannabis", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 187.2933, 220.64, 203.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 187.2933, 317.28, 203.7067 ], "text": "7,094,711", "html_text": "7,094,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 187.2933, 413.92, 203.7067 ], "text": "7,140,800", "html_text": "7,140,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 187.2933, 510.56, 203.7067 ], "text": "7,029,000", "html_text": "7,029,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 187.2933, 607.2, 203.7067 ], "text": "7,127,100", "html_text": "7,127,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.36, 170.88, 607.2, 187.2933 ], "cells": [ { "location": [ 27.36, 170.88, 124, 187.2933 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 170.88, 220.64, 187.2933 ], "text": "148,505,964", "html_text": "148,505,964", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 170.88, 317.28, 187.2933 ], "text": "165,017,653", "html_text": "165,017,653", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 170.88, 413.92, 187.2933 ], "text": "162,537,900", "html_text": "162,537,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 170.88, 510.56, 187.2933 ], "text": "160,985,900", "html_text": "160,985,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.56, 170.88, 607.2, 187.2933 ], "text": "162,929,500", "html_text": "162,929,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 36, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 200, "type": "TEXT", "location": { "l": 25.92, "t": 160.56, "r": 587.76, "b": 145.68 }, "text": "General Administration and Program Support consists of Administrative Support and the Office of the Inspector General (OIG).", "reading_order": 1 }, { "page": 200, "type": "TEXT", "location": { "l": 24.96, "t": 138.48, "r": 605.28, "b": 86.88 }, "text": "The Administrative Support function includes the Office of the Secretary, the Office of Public Affairs, the Office of Legal Services, the Office of Administrative Services, the Office of Application Technology Services, the Office of Data Analytics, the Office of Human Resource Management, the Office of Legislative & Regulatory Affairs, and the Office of Finance and Budget. These offices provide policy, administrative, legal, financial, technological, and personnel support services to the program areas of the Cabinet.", "reading_order": 2 }, { "page": 200, "type": "TEXT", "location": { "l": 24.72, "t": 80.4, "r": 589.2, "b": 30.24 }, "text": "Senate Bill 48 from the 2023 Regular Session reorganizes the Office of the Ombudsman and Administrative Review out of the Office of the Secretary in the Health and Family Services Cabinet and creates a Commonwealth Office of Ombudsman that is administratively attached to the Auditor of Public Accounts and moves Administrative Review to the Office of Attorney General effective July 1, 2024.", "reading_order": 3 }, { "page": 200, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 8.88 }, "text": "185", "reading_order": 4 } ] }, { "page": 201, "items": [ { "page": 201, "type": "TEXT", "location": { "l": 26.16, "t": 765.36, "r": 590.88, "b": 739.92 }, "text": "The Office of Inspector General provides support to other programs in the Cabinet for Health and Family Services as well as its programmatic functions of health care facility licensure and child care facility regulation.", "reading_order": 0 }, { "page": 201, "type": "TEXT", "location": { "l": 27.12, "t": 731.52, "r": 180.72, "b": 718.8 }, "text": "The OIG has four major functions:", "reading_order": 1 }, { "page": 201, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 709.2, "r": 178.08, "b": 697.44 }, "text": "Audits and Investigations", "marker": "•", "list_id": "L18", "level": 0, "reading_order": 2 }, { "page": 201, "type": "LIST_ITEM", "location": { "l": 44.64, "t": 694.56, "r": 162.72, "b": 683.28 }, "text": "Regulated Child Care", "marker": "•", "list_id": "L18", "level": 0, "reading_order": 3 }, { "page": 201, "type": "LIST_ITEM", "location": { "l": 44.64, "t": 680.88, "r": 165.12, "b": 669.12 }, "text": "Health Care Licensing", "marker": "•", "list_id": "L18", "level": 0, "reading_order": 4 }, { "page": 201, "type": "LIST_ITEM", "location": { "l": 44.64, "t": 666.24, "r": 149.52, "b": 654.96 }, "text": "Certificate of Need", "marker": "•", "list_id": "L18", "level": 0, "reading_order": 5 }, { "page": 201, "type": "TITLE", "location": { "l": 27.12, "t": 644.4, "r": 59.76, "b": 631.92 }, "text": "Policy", "reading_order": 6, "level": 2 }, { "page": 201, "type": "TEXT", "location": { "l": 27.36, "t": 622.08, "r": 594, "b": 585.6 }, "text": "The Governor’s budget includes additional funding in the amount of $1,330,400 in fiscal year 2027 and $2,731,900 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $146,300 and $300,500, respectively.", "reading_order": 7 }, { "page": 201, "type": "TEXT", "location": { "l": 310.08, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "186", "reading_order": 8 } ] }, { "page": 202, "items": [ { "page": 202, "type": "TEXT", "location": { "l": 206.16, "t": 766.08, "r": 427.2, "b": 728.4 }, "text": "Health and Family Services\nGeneral Administration and Program Support\nAdministrative Support", "reading_order": 0 }, { "page": 202, "type": "TABLE", "location": { "l": 28.08, "t": 744.48, "r": 607.2, "b": 256.56 }, "text": "
Administrative Support
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation2,500,2001,500,000650,0001,278,4001,278,400
State Salary and Compensation Allocation17,50029,700
Reorganization Adjustment(500,200)
Total General Fund2,000,0001,517,500679,7001,278,4001,278,400
Restricted Funds
Balance Forward231,500
Current Receipts4,105,6533,652,6463,550,0002,228,9003,319,900
Non-Revenue Receipts56,571,97462,045,99252,310,30052,541,80052,541,800
Total Restricted Funds60,677,62865,698,63856,091,80054,770,70055,861,700
Federal Fund
Balance Forward1,188,8022,725,6531,577,600
Current Receipts37,523,48735,604,46537,929,10038,469,20038,692,500
Total Federal Fund38,712,29038,330,11739,506,70038,469,20038,692,500
TOTAL SOURCE OF FUNDS101,389,917105,546,25596,278,20094,518,30095,832,600
EXPENDITURES BY CLASS
Personnel Costs77,056,93661,772,65653,764,90050,403,80051,718,100
Operating Expenses20,305,18421,183,19621,318,20022,457,70022,457,700
Grants Loans Benefits1,088,99820,645,91721,195,10021,656,80021,656,800
Capital Outlay213,147135,388
TOTAL EXPENDITURES98,664,264103,737,15796,278,20094,518,30095,832,600
EXPENDITURES BY FUND SOURCE
General Fund2,000,0001,517,500679,7001,278,4001,278,400
Restricted Funds60,677,62765,467,15756,091,80054,770,70055,861,700
Federal Fund35,986,63736,752,50039,506,70038,469,20038,692,500
TOTAL EXPENDITURES98,664,264103,737,15796,278,20094,518,30095,832,600
", "rows": [ { "row_index": 0, "location": [ 28.08, 727.6552, 607.2, 744.48 ], "cells": [ { "location": [ 28.08, 727.6552, 124.6, 744.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 727.6552, 607.2, 744.48 ], "text": "Administrative Support", "html_text": "Administrative Support", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 710.8303, 607.2, 727.6552 ], "cells": [ { "location": [ 28.08, 710.8303, 124.6, 727.6552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 710.8303, 221.12, 727.6552 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 710.8303, 317.64, 727.6552 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 710.8303, 414.16, 727.6552 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 710.8303, 510.68, 727.6552 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 710.8303, 607.2, 727.6552 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 694.0055, 607.2, 710.8303 ], "cells": [ { "location": [ 28.08, 694.0055, 124.6, 710.8303 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 694.0055, 221.12, 710.8303 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 694.0055, 317.64, 710.8303 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 694.0055, 414.16, 710.8303 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 694.0055, 510.68, 710.8303 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 694.0055, 607.2, 710.8303 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 677.1807, 607.2, 694.0055 ], "cells": [ { "location": [ 28.08, 677.1807, 124.6, 694.0055 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 677.1807, 221.12, 694.0055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 677.1807, 317.64, 694.0055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 677.1807, 414.16, 694.0055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 677.1807, 510.68, 694.0055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 677.1807, 607.2, 694.0055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 660.3559, 607.2, 677.1807 ], "cells": [ { "location": [ 28.08, 660.3559, 124.6, 677.1807 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 660.3559, 221.12, 677.1807 ], "text": "2,500,200", "html_text": "2,500,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 660.3559, 317.64, 677.1807 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 660.3559, 414.16, 677.1807 ], "text": "650,000", "html_text": "650,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 660.3559, 510.68, 677.1807 ], "text": "1,278,400", "html_text": "1,278,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 660.3559, 607.2, 677.1807 ], "text": "1,278,400", "html_text": "1,278,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 643.531, 607.2, 660.3559 ], "cells": [ { "location": [ 28.08, 643.531, 124.6, 660.3559 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 643.531, 221.12, 660.3559 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 643.531, 317.64, 660.3559 ], "text": "17,500", "html_text": "17,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 643.531, 414.16, 660.3559 ], "text": "29,700", "html_text": "29,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 643.531, 510.68, 660.3559 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 643.531, 607.2, 660.3559 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 626.7062, 607.2, 643.531 ], "cells": [ { "location": [ 28.08, 626.7062, 124.6, 643.531 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 626.7062, 221.12, 643.531 ], "text": "(500,200)", "html_text": "(500,200)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 626.7062, 317.64, 643.531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 626.7062, 414.16, 643.531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 626.7062, 510.68, 643.531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 626.7062, 607.2, 643.531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 609.8814, 607.2, 626.7062 ], "cells": [ { "location": [ 28.08, 609.8814, 124.6, 626.7062 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 609.8814, 221.12, 626.7062 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 609.8814, 317.64, 626.7062 ], "text": "1,517,500", "html_text": "1,517,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 609.8814, 414.16, 626.7062 ], "text": "679,700", "html_text": "679,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 609.8814, 510.68, 626.7062 ], "text": "1,278,400", "html_text": "1,278,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 609.8814, 607.2, 626.7062 ], "text": "1,278,400", "html_text": "1,278,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 593.0566, 607.2, 609.8814 ], "cells": [ { "location": [ 28.08, 593.0566, 124.6, 609.8814 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 593.0566, 221.12, 609.8814 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 593.0566, 317.64, 609.8814 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 593.0566, 414.16, 609.8814 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 593.0566, 510.68, 609.8814 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 593.0566, 607.2, 609.8814 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 576.2317, 607.2, 593.0566 ], "cells": [ { "location": [ 28.08, 576.2317, 124.6, 593.0566 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 576.2317, 221.12, 593.0566 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 576.2317, 317.64, 593.0566 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 576.2317, 414.16, 593.0566 ], "text": "231,500", "html_text": "231,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 576.2317, 510.68, 593.0566 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 576.2317, 607.2, 593.0566 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 559.4069, 607.2, 576.2317 ], "cells": [ { "location": [ 28.08, 559.4069, 124.6, 576.2317 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 559.4069, 221.12, 576.2317 ], "text": "4,105,653", "html_text": "4,105,653", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 559.4069, 317.64, 576.2317 ], "text": "3,652,646", "html_text": "3,652,646", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 559.4069, 414.16, 576.2317 ], "text": "3,550,000", "html_text": "3,550,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 559.4069, 510.68, 576.2317 ], "text": "2,228,900", "html_text": "2,228,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 559.4069, 607.2, 576.2317 ], "text": "3,319,900", "html_text": "3,319,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 542.5821, 607.2, 559.4069 ], "cells": [ { "location": [ 28.08, 542.5821, 124.6, 559.4069 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 542.5821, 221.12, 559.4069 ], "text": "56,571,974", "html_text": "56,571,974", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 542.5821, 317.64, 559.4069 ], "text": "62,045,992", "html_text": "62,045,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 542.5821, 414.16, 559.4069 ], "text": "52,310,300", "html_text": "52,310,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 542.5821, 510.68, 559.4069 ], "text": "52,541,800", "html_text": "52,541,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 542.5821, 607.2, 559.4069 ], "text": "52,541,800", "html_text": "52,541,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 525.7572, 607.2, 542.5821 ], "cells": [ { "location": [ 28.08, 525.7572, 124.6, 542.5821 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 525.7572, 221.12, 542.5821 ], "text": "60,677,628", "html_text": "60,677,628", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 525.7572, 317.64, 542.5821 ], "text": "65,698,638", "html_text": "65,698,638", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 525.7572, 414.16, 542.5821 ], "text": "56,091,800", "html_text": "56,091,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 525.7572, 510.68, 542.5821 ], "text": "54,770,700", "html_text": "54,770,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 525.7572, 607.2, 542.5821 ], "text": "55,861,700", "html_text": "55,861,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 508.9324, 607.2, 525.7572 ], "cells": [ { "location": [ 28.08, 508.9324, 124.6, 525.7572 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 508.9324, 221.12, 525.7572 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 508.9324, 317.64, 525.7572 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 508.9324, 414.16, 525.7572 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 508.9324, 510.68, 525.7572 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 508.9324, 607.2, 525.7572 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 492.1076, 607.2, 508.9324 ], "cells": [ { "location": [ 28.08, 492.1076, 124.6, 508.9324 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 492.1076, 221.12, 508.9324 ], "text": "1,188,802", "html_text": "1,188,802", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 492.1076, 317.64, 508.9324 ], "text": "2,725,653", "html_text": "2,725,653", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 492.1076, 414.16, 508.9324 ], "text": "1,577,600", "html_text": "1,577,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 492.1076, 510.68, 508.9324 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 492.1076, 607.2, 508.9324 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 475.2828, 607.2, 492.1076 ], "cells": [ { "location": [ 28.08, 475.2828, 124.6, 492.1076 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 475.2828, 221.12, 492.1076 ], "text": "37,523,487", "html_text": "37,523,487", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 475.2828, 317.64, 492.1076 ], "text": "35,604,465", "html_text": "35,604,465", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 475.2828, 414.16, 492.1076 ], "text": "37,929,100", "html_text": "37,929,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 475.2828, 510.68, 492.1076 ], "text": "38,469,200", "html_text": "38,469,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 475.2828, 607.2, 492.1076 ], "text": "38,692,500", "html_text": "38,692,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 458.4579, 607.2, 475.2828 ], "cells": [ { "location": [ 28.08, 458.4579, 124.6, 475.2828 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 458.4579, 221.12, 475.2828 ], "text": "38,712,290", "html_text": "38,712,290", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 458.4579, 317.64, 475.2828 ], "text": "38,330,117", "html_text": "38,330,117", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 458.4579, 414.16, 475.2828 ], "text": "39,506,700", "html_text": "39,506,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 458.4579, 510.68, 475.2828 ], "text": "38,469,200", "html_text": "38,469,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 458.4579, 607.2, 475.2828 ], "text": "38,692,500", "html_text": "38,692,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 441.6331, 607.2, 458.4579 ], "cells": [ { "location": [ 28.08, 441.6331, 124.6, 458.4579 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 441.6331, 221.12, 458.4579 ], "text": "101,389,917", "html_text": "101,389,917", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 441.6331, 317.64, 458.4579 ], "text": "105,546,255", "html_text": "105,546,255", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 441.6331, 414.16, 458.4579 ], "text": "96,278,200", "html_text": "96,278,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 441.6331, 510.68, 458.4579 ], "text": "94,518,300", "html_text": "94,518,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 441.6331, 607.2, 458.4579 ], "text": "95,832,600", "html_text": "95,832,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 424.8083, 607.2, 441.6331 ], "cells": [ { "location": [ 28.08, 424.8083, 124.6, 441.6331 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 424.8083, 221.12, 441.6331 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 424.8083, 317.64, 441.6331 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 424.8083, 414.16, 441.6331 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 424.8083, 510.68, 441.6331 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 424.8083, 607.2, 441.6331 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 407.9834, 607.2, 424.8083 ], "cells": [ { "location": [ 28.08, 407.9834, 124.6, 424.8083 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 407.9834, 221.12, 424.8083 ], "text": "77,056,936", "html_text": "77,056,936", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 407.9834, 317.64, 424.8083 ], "text": "61,772,656", "html_text": "61,772,656", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 407.9834, 414.16, 424.8083 ], "text": "53,764,900", "html_text": "53,764,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 407.9834, 510.68, 424.8083 ], "text": "50,403,800", "html_text": "50,403,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 407.9834, 607.2, 424.8083 ], "text": "51,718,100", "html_text": "51,718,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 391.1586, 607.2, 407.9834 ], "cells": [ { "location": [ 28.08, 391.1586, 124.6, 407.9834 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 391.1586, 221.12, 407.9834 ], "text": "20,305,184", "html_text": "20,305,184", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 391.1586, 317.64, 407.9834 ], "text": "21,183,196", "html_text": "21,183,196", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 391.1586, 414.16, 407.9834 ], "text": "21,318,200", "html_text": "21,318,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 391.1586, 510.68, 407.9834 ], "text": "22,457,700", "html_text": "22,457,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 391.1586, 607.2, 407.9834 ], "text": "22,457,700", "html_text": "22,457,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.08, 374.3338, 607.2, 391.1586 ], "cells": [ { "location": [ 28.08, 374.3338, 124.6, 391.1586 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 374.3338, 221.12, 391.1586 ], "text": "1,088,998", "html_text": "1,088,998", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 374.3338, 317.64, 391.1586 ], "text": "20,645,917", "html_text": "20,645,917", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 374.3338, 414.16, 391.1586 ], "text": "21,195,100", "html_text": "21,195,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 374.3338, 510.68, 391.1586 ], "text": "21,656,800", "html_text": "21,656,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 374.3338, 607.2, 391.1586 ], "text": "21,656,800", "html_text": "21,656,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.08, 357.509, 607.2, 374.3338 ], "cells": [ { "location": [ 28.08, 357.509, 124.6, 374.3338 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 357.509, 221.12, 374.3338 ], "text": "213,147", "html_text": "213,147", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 357.509, 317.64, 374.3338 ], "text": "135,388", "html_text": "135,388", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 357.509, 414.16, 374.3338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 357.509, 510.68, 374.3338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 357.509, 607.2, 374.3338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 28.08, 340.6841, 607.2, 357.509 ], "cells": [ { "location": [ 28.08, 340.6841, 124.6, 357.509 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 340.6841, 221.12, 357.509 ], "text": "98,664,264", "html_text": "98,664,264", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 340.6841, 317.64, 357.509 ], "text": "103,737,157", "html_text": "103,737,157", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 340.6841, 414.16, 357.509 ], "text": "96,278,200", "html_text": "96,278,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 340.6841, 510.68, 357.509 ], "text": "94,518,300", "html_text": "94,518,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 340.6841, 607.2, 357.509 ], "text": "95,832,600", "html_text": "95,832,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 28.08, 323.8593, 607.2, 340.6841 ], "cells": [ { "location": [ 28.08, 323.8593, 124.6, 340.6841 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 323.8593, 221.12, 340.6841 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 323.8593, 317.64, 340.6841 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 323.8593, 414.16, 340.6841 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 323.8593, 510.68, 340.6841 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 323.8593, 607.2, 340.6841 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 28.08, 307.0345, 607.2, 323.8593 ], "cells": [ { "location": [ 28.08, 307.0345, 124.6, 323.8593 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 307.0345, 221.12, 323.8593 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 307.0345, 317.64, 323.8593 ], "text": "1,517,500", "html_text": "1,517,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 307.0345, 414.16, 323.8593 ], "text": "679,700", "html_text": "679,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 307.0345, 510.68, 323.8593 ], "text": "1,278,400", "html_text": "1,278,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 307.0345, 607.2, 323.8593 ], "text": "1,278,400", "html_text": "1,278,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 28.08, 290.2097, 607.2, 307.0345 ], "cells": [ { "location": [ 28.08, 290.2097, 124.6, 307.0345 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 290.2097, 221.12, 307.0345 ], "text": "60,677,627", "html_text": "60,677,627", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 290.2097, 317.64, 307.0345 ], "text": "65,467,157", "html_text": "65,467,157", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 290.2097, 414.16, 307.0345 ], "text": "56,091,800", "html_text": "56,091,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 290.2097, 510.68, 307.0345 ], "text": "54,770,700", "html_text": "54,770,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 290.2097, 607.2, 307.0345 ], "text": "55,861,700", "html_text": "55,861,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 28.08, 273.3848, 607.2, 290.2097 ], "cells": [ { "location": [ 28.08, 273.3848, 124.6, 290.2097 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 273.3848, 221.12, 290.2097 ], "text": "35,986,637", "html_text": "35,986,637", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 273.3848, 317.64, 290.2097 ], "text": "36,752,500", "html_text": "36,752,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 273.3848, 414.16, 290.2097 ], "text": "39,506,700", "html_text": "39,506,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 273.3848, 510.68, 290.2097 ], "text": "38,469,200", "html_text": "38,469,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 273.3848, 607.2, 290.2097 ], "text": "38,692,500", "html_text": "38,692,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 28.08, 256.56, 607.2, 273.3848 ], "cells": [ { "location": [ 28.08, 256.56, 124.6, 273.3848 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 256.56, 221.12, 273.3848 ], "text": "98,664,264", "html_text": "98,664,264", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 256.56, 317.64, 273.3848 ], "text": "103,737,157", "html_text": "103,737,157", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 256.56, 414.16, 273.3848 ], "text": "96,278,200", "html_text": "96,278,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 256.56, 510.68, 273.3848 ], "text": "94,518,300", "html_text": "94,518,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 256.56, 607.2, 273.3848 ], "text": "95,832,600", "html_text": "95,832,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 29, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 202, "type": "TEXT", "location": { "l": 25.92, "t": 243.36, "r": 574.56, "b": 192.48 }, "text": "Administrative Support provides funding for organizational units within the Cabinet for Health and Family Services (CHFS) including the Office of the Secretary, the Office of Legal Services, the Office of Public Affairs, the Office of Human Resource Management, the Office of Legislative & Regulatory Affairs, the Office of Finance and Budget, the Office of Administrative Services, the Office of Application Technology Services, and the Office of the Ombudsman and Administrative Review.", "reading_order": 2 }, { "page": 202, "type": "TEXT", "location": { "l": 26.4, "t": 184.56, "r": 604.56, "b": 159.12 }, "text": "The Office of the Secretary provides leadership, oversight and guidance in order for CHFS to deliver quality services that enhance the health, safety, and well-being of all people in the Commonwealth of Kentucky.", "reading_order": 3 }, { "page": 202, "type": "TEXT", "location": { "l": 25.44, "t": 150.72, "r": 604.8, "b": 88.56 }, "text": "Legal Services provides legal guidance and assistance to all units of the Cabinet in any legal action in which it may be involved. This office provides legal representation for the Cabinet in federal courts, state courts, and before quasi-judicial and administrative bodies; administers all personal service contracts of the Cabinet for legal services; assists in drafting and reviewing legislation, regulations, statutes, and other legal documents and instruments; and provides the Secretary, Commissioners, and Directors in the Cabinet with the legal guidance and representation necessary for them to properly administer the Cabinet's programs.", "reading_order": 4 }, { "page": 202, "type": "TEXT", "location": { "l": 25.92, "t": 80.64, "r": 601.68, "b": 31.68 }, "text": "Administrative Services consists of Cabinet functions related to accounting, facilities management, and procurement; Accounting services supports and oversees the cabinet's accounting functions. Facility Services oversees the management of facilities, fixed assets and leased properties; Procurement services oversees grants and Memoranda of Agreement, personal services contracts, acquisition of commodities and services, IT procurement and requests for proposals.", "reading_order": 5 }, { "page": 202, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.72, "b": 9.12 }, "text": "187", "reading_order": 6 } ] }, { "page": 203, "items": [ { "page": 203, "type": "TEXT", "location": { "l": 25.92, "t": 765.36, "r": 600.24, "b": 727.92 }, "text": "Application Technology Services is responsible for providing CHFS agencies information technology (IT) support for cabinet and agency IT systems, including development, maintenance and operations, technical support (help desk), project management and oversight of all vendor developed/lead IT systems.", "reading_order": 0 }, { "page": 203, "type": "TEXT", "location": { "l": 25.68, "t": 718.8, "r": 604.8, "b": 657.6 }, "text": "Human Resource Management serves all Cabinet employees and programs and provides payroll and health benefits administration, equal employment opportunity compliance, and professional development and training activities. This office serves as the Cabinet's appointing authority and performs all the duties, responsibilities and functions required to maintain an effective and efficient personnel management system in accordance with the Kentucky Revised Statutes, Kentucky Administrative Regulations, and the policy guidelines of the Secretary of the Cabinet.", "reading_order": 1 }, { "page": 203, "type": "TEXT", "location": { "l": 25.44, "t": 648.96, "r": 604.8, "b": 563.76 }, "text": "Legislative & Regulatory Affairs coordinates activities related to the Cabinet's public policy initiatives and administrative and legislative agendas with other governmental and private agencies. The office is responsible for coordination and oversight of over 660 regulations in the cabinet on behalf of the Office of the Secretary. This office develops, implements, and pursues the cabinet's legislative agenda including reviewing, evaluating, and analyzing all legislative, regulatory, and public policy proposals impacting the cabinet and responding to requests for public policy information from the cabinet. Each legislative session, CHFS and its departments provide comprehensive reviews, analysis, and feedback on approximately 200 bills and numerous amendments impacting the cabinet's departments and programs.", "reading_order": 2 }, { "page": 203, "type": "TEXT", "location": { "l": 25.92, "t": 555.36, "r": 605.76, "b": 493.68 }, "text": "Finance and Budget manages the cabinet's budget in coordination with departments on behalf of the Office of the Secretary. This office reviews and coordinates activities related to budgetary and programmatic issues across agency lines within the cabinet as well as with other state agencies outside the cabinet, including the Governor's Office for Policy and Management, the Finance and Administration Cabinet, and the Legislative Research Commission. In addition, the office reviews legislation for fiscal impact on the cabinet and responds to budgetary requests for information from various sources.", "reading_order": 3 }, { "page": 203, "type": "TEXT", "location": { "l": 26.16, "t": 485.04, "r": 605.28, "b": 460.56 }, "text": "The Office of Data Analytics provides enterprise analytic services to inform effective program implementation and provide strategic information to the policy-making process.", "reading_order": 4 }, { "page": 203, "type": "TITLE", "location": { "l": 26.88, "t": 429.36, "r": 59.76, "b": 416.64 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 203, "type": "TEXT", "location": { "l": 25.92, "t": 406.8, "r": 596.64, "b": 382.08 }, "text": "I ne base budget includes General Fund appropriation in the amount of $150,000 in each fiscal year to support the operations of Special Olympics Kentucky.", "reading_order": 6 }, { "page": 203, "type": "TEXT", "location": { "l": 26.4, "t": 373.44, "r": 573.6, "b": 349.44 }, "text": "The budget includes additional General Fund appropriation of $461,700 each year to support the Kentucky Eating Disorder Council Trust Fund.", "reading_order": 7 }, { "page": 203, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "188", "reading_order": 8 } ] }, { "page": 204, "items": [ { "page": 204, "type": "TEXT", "location": { "l": 206.4, "t": 766.08, "r": 426.96, "b": 728.64 }, "text": "Health and Family Services\nGeneral Administration and Program Support\nInspector General", "reading_order": 0 }, { "page": 204, "type": "TABLE", "location": { "l": 26.16, "t": 743.28, "r": 606.24, "b": 241.68 }, "text": "
Inspector General
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation8,640,2008,728,3007,880,1007,418,5007,610,900
State Salary and Compensation Allocation178,300
Reorganization Adjustment500,200
Budget Reduction-General Fund(411,400)
Total General Fund9,318,7008,728,3007,468,7007,418,5007,610,900
Restricted Funds
Balance Forward12,147,97213,928,49410,036,5005,370,2002,498,200
Current Receipts7,713,6277,269,0068,284,4009,628,7009,893,100
Non-Revenue Receipts8,661,6409,160,9779,090,0009,540,00010,040,000
Total Restricted Funds28,523,23930,358,47727,410,90024,538,90022,431,300
Federal Fund
Balance Forward365,222(607,168)673,200
Current Receipts24,955,86526,415,94228,936,30029,979,40030,318,200
Total Federal Fund25,321,08725,808,77529,609,50029,979,40030,318,200
TOTAL SOURCE OF FUNDS63,163,02664,895,55164,489,10061,936,80060,360,400
EXPENDITURES BY CLASS
Personnel Costs45,990,96850,367,53555,300,90055,690,90056,222,100
Operating Expenses3,607,5843,755,5033,755,6003,685,3003,685,300
Grants Loans Benefits243,14761,75062,40062,40062,400
Construction996
TOTAL EXPENDITURES49,841,70054,185,78559,118,90059,438,60059,969,800
EXPENDITURES BY FUND SOURCE
General Fund9,318,7008,728,3007,468,7007,418,5007,610,900
Restricted Funds14,594,74520,321,94522,040,70022,040,70022,040,700
Federal Fund25,928,25425,135,54029,609,50029,979,40030,318,200
TOTAL EXPENDITURES49,841,70054,185,78559,118,90059,438,60059,969,800
", "rows": [ { "row_index": 0, "location": [ 26.16, 726.56, 606.24, 743.28 ], "cells": [ { "location": [ 26.16, 726.56, 122.84, 743.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 726.56, 606.24, 743.28 ], "text": "Inspector General", "html_text": "Inspector General", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 709.84, 606.24, 726.56 ], "cells": [ { "location": [ 26.16, 709.84, 122.84, 726.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 709.84, 219.52, 726.56 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 709.84, 316.2, 726.56 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 709.84, 412.88, 726.56 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 709.84, 509.56, 726.56 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 709.84, 606.24, 726.56 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 693.12, 606.24, 709.84 ], "cells": [ { "location": [ 26.16, 693.12, 122.84, 709.84 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 693.12, 219.52, 709.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 693.12, 316.2, 709.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 693.12, 412.88, 709.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 693.12, 509.56, 709.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 693.12, 606.24, 709.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 676.4, 606.24, 693.12 ], "cells": [ { "location": [ 26.16, 676.4, 122.84, 693.12 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 676.4, 219.52, 693.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 676.4, 316.2, 693.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 676.4, 412.88, 693.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 676.4, 509.56, 693.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 676.4, 606.24, 693.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 659.68, 606.24, 676.4 ], "cells": [ { "location": [ 26.16, 659.68, 122.84, 676.4 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 659.68, 219.52, 676.4 ], "text": "8,640,200", "html_text": "8,640,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 659.68, 316.2, 676.4 ], "text": "8,728,300", "html_text": "8,728,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 659.68, 412.88, 676.4 ], "text": "7,880,100", "html_text": "7,880,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 659.68, 509.56, 676.4 ], "text": "7,418,500", "html_text": "7,418,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 659.68, 606.24, 676.4 ], "text": "7,610,900", "html_text": "7,610,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 642.96, 606.24, 659.68 ], "cells": [ { "location": [ 26.16, 642.96, 122.84, 659.68 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 642.96, 219.52, 659.68 ], "text": "178,300", "html_text": "178,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 642.96, 316.2, 659.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 642.96, 412.88, 659.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 642.96, 509.56, 659.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 642.96, 606.24, 659.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 626.24, 606.24, 642.96 ], "cells": [ { "location": [ 26.16, 626.24, 122.84, 642.96 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 626.24, 219.52, 642.96 ], "text": "500,200", "html_text": "500,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 626.24, 316.2, 642.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 626.24, 412.88, 642.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 626.24, 509.56, 642.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 626.24, 606.24, 642.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 609.52, 606.24, 626.24 ], "cells": [ { "location": [ 26.16, 609.52, 122.84, 626.24 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 609.52, 219.52, 626.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 609.52, 316.2, 626.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 609.52, 412.88, 626.24 ], "text": "(411,400)", "html_text": "(411,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 609.52, 509.56, 626.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 609.52, 606.24, 626.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 592.8, 606.24, 609.52 ], "cells": [ { "location": [ 26.16, 592.8, 122.84, 609.52 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 592.8, 219.52, 609.52 ], "text": "9,318,700", "html_text": "9,318,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 592.8, 316.2, 609.52 ], "text": "8,728,300", "html_text": "8,728,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 592.8, 412.88, 609.52 ], "text": "7,468,700", "html_text": "7,468,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 592.8, 509.56, 609.52 ], "text": "7,418,500", "html_text": "7,418,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 592.8, 606.24, 609.52 ], "text": "7,610,900", "html_text": "7,610,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 576.08, 606.24, 592.8 ], "cells": [ { "location": [ 26.16, 576.08, 122.84, 592.8 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 576.08, 219.52, 592.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 576.08, 316.2, 592.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 576.08, 412.88, 592.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 576.08, 509.56, 592.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 576.08, 606.24, 592.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 559.36, 606.24, 576.08 ], "cells": [ { "location": [ 26.16, 559.36, 122.84, 576.08 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 559.36, 219.52, 576.08 ], "text": "12,147,972", "html_text": "12,147,972", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 559.36, 316.2, 576.08 ], "text": "13,928,494", "html_text": "13,928,494", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 559.36, 412.88, 576.08 ], "text": "10,036,500", "html_text": "10,036,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 559.36, 509.56, 576.08 ], "text": "5,370,200", "html_text": "5,370,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 559.36, 606.24, 576.08 ], "text": "2,498,200", "html_text": "2,498,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 542.64, 606.24, 559.36 ], "cells": [ { "location": [ 26.16, 542.64, 122.84, 559.36 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 542.64, 219.52, 559.36 ], "text": "7,713,627", "html_text": "7,713,627", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 542.64, 316.2, 559.36 ], "text": "7,269,006", "html_text": "7,269,006", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 542.64, 412.88, 559.36 ], "text": "8,284,400", "html_text": "8,284,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 542.64, 509.56, 559.36 ], "text": "9,628,700", "html_text": "9,628,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 542.64, 606.24, 559.36 ], "text": "9,893,100", "html_text": "9,893,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 525.92, 606.24, 542.64 ], "cells": [ { "location": [ 26.16, 525.92, 122.84, 542.64 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 525.92, 219.52, 542.64 ], "text": "8,661,640", "html_text": "8,661,640", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 525.92, 316.2, 542.64 ], "text": "9,160,977", "html_text": "9,160,977", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 525.92, 412.88, 542.64 ], "text": "9,090,000", "html_text": "9,090,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 525.92, 509.56, 542.64 ], "text": "9,540,000", "html_text": "9,540,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 525.92, 606.24, 542.64 ], "text": "10,040,000", "html_text": "10,040,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 509.2, 606.24, 525.92 ], "cells": [ { "location": [ 26.16, 509.2, 122.84, 525.92 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 509.2, 219.52, 525.92 ], "text": "28,523,239", "html_text": "28,523,239", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 509.2, 316.2, 525.92 ], "text": "30,358,477", "html_text": "30,358,477", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 509.2, 412.88, 525.92 ], "text": "27,410,900", "html_text": "27,410,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 509.2, 509.56, 525.92 ], "text": "24,538,900", "html_text": "24,538,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 509.2, 606.24, 525.92 ], "text": "22,431,300", "html_text": "22,431,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 492.48, 606.24, 509.2 ], "cells": [ { "location": [ 26.16, 492.48, 122.84, 509.2 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 492.48, 219.52, 509.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 492.48, 316.2, 509.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 492.48, 412.88, 509.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 492.48, 509.56, 509.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 492.48, 606.24, 509.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 475.76, 606.24, 492.48 ], "cells": [ { "location": [ 26.16, 475.76, 122.84, 492.48 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 475.76, 219.52, 492.48 ], "text": "365,222", "html_text": "365,222", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 475.76, 316.2, 492.48 ], "text": "(607,168)", "html_text": "(607,168)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 475.76, 412.88, 492.48 ], "text": "673,200", "html_text": "673,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 475.76, 509.56, 492.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 475.76, 606.24, 492.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 459.04, 606.24, 475.76 ], "cells": [ { "location": [ 26.16, 459.04, 122.84, 475.76 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 459.04, 219.52, 475.76 ], "text": "24,955,865", "html_text": "24,955,865", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 459.04, 316.2, 475.76 ], "text": "26,415,942", "html_text": "26,415,942", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 459.04, 412.88, 475.76 ], "text": "28,936,300", "html_text": "28,936,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 459.04, 509.56, 475.76 ], "text": "29,979,400", "html_text": "29,979,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 459.04, 606.24, 475.76 ], "text": "30,318,200", "html_text": "30,318,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 442.32, 606.24, 459.04 ], "cells": [ { "location": [ 26.16, 442.32, 122.84, 459.04 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 442.32, 219.52, 459.04 ], "text": "25,321,087", "html_text": "25,321,087", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 442.32, 316.2, 459.04 ], "text": "25,808,775", "html_text": "25,808,775", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 442.32, 412.88, 459.04 ], "text": "29,609,500", "html_text": "29,609,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 442.32, 509.56, 459.04 ], "text": "29,979,400", "html_text": "29,979,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 442.32, 606.24, 459.04 ], "text": "30,318,200", "html_text": "30,318,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 425.6, 606.24, 442.32 ], "cells": [ { "location": [ 26.16, 425.6, 122.84, 442.32 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 425.6, 219.52, 442.32 ], "text": "63,163,026", "html_text": "63,163,026", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 425.6, 316.2, 442.32 ], "text": "64,895,551", "html_text": "64,895,551", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 425.6, 412.88, 442.32 ], "text": "64,489,100", "html_text": "64,489,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 425.6, 509.56, 442.32 ], "text": "61,936,800", "html_text": "61,936,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 425.6, 606.24, 442.32 ], "text": "60,360,400", "html_text": "60,360,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 408.88, 606.24, 425.6 ], "cells": [ { "location": [ 26.16, 408.88, 122.84, 425.6 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 408.88, 219.52, 425.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 408.88, 316.2, 425.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 408.88, 412.88, 425.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 408.88, 509.56, 425.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 408.88, 606.24, 425.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 392.16, 606.24, 408.88 ], "cells": [ { "location": [ 26.16, 392.16, 122.84, 408.88 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 392.16, 219.52, 408.88 ], "text": "45,990,968", "html_text": "45,990,968", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 392.16, 316.2, 408.88 ], "text": "50,367,535", "html_text": "50,367,535", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 392.16, 412.88, 408.88 ], "text": "55,300,900", "html_text": "55,300,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 392.16, 509.56, 408.88 ], "text": "55,690,900", "html_text": "55,690,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 392.16, 606.24, 408.88 ], "text": "56,222,100", "html_text": "56,222,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 375.44, 606.24, 392.16 ], "cells": [ { "location": [ 26.16, 375.44, 122.84, 392.16 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 375.44, 219.52, 392.16 ], "text": "3,607,584", "html_text": "3,607,584", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 375.44, 316.2, 392.16 ], "text": "3,755,503", "html_text": "3,755,503", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 375.44, 412.88, 392.16 ], "text": "3,755,600", "html_text": "3,755,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 375.44, 509.56, 392.16 ], "text": "3,685,300", "html_text": "3,685,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 375.44, 606.24, 392.16 ], "text": "3,685,300", "html_text": "3,685,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 358.72, 606.24, 375.44 ], "cells": [ { "location": [ 26.16, 358.72, 122.84, 375.44 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 358.72, 219.52, 375.44 ], "text": "243,147", "html_text": "243,147", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 358.72, 316.2, 375.44 ], "text": "61,750", "html_text": "61,750", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 358.72, 412.88, 375.44 ], "text": "62,400", "html_text": "62,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 358.72, 509.56, 375.44 ], "text": "62,400", "html_text": "62,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 358.72, 606.24, 375.44 ], "text": "62,400", "html_text": "62,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 342, 606.24, 358.72 ], "cells": [ { "location": [ 26.16, 342, 122.84, 358.72 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 342, 606.24, 358.72 ], "text": "996", "html_text": "996", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 325.28, 606.24, 342 ], "cells": [ { "location": [ 26.16, 325.28, 122.84, 342 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 325.28, 219.52, 342 ], "text": "49,841,700", "html_text": "49,841,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 325.28, 316.2, 342 ], "text": "54,185,785", "html_text": "54,185,785", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 325.28, 412.88, 342 ], "text": "59,118,900", "html_text": "59,118,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 325.28, 509.56, 342 ], "text": "59,438,600", "html_text": "59,438,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 325.28, 606.24, 342 ], "text": "59,969,800", "html_text": "59,969,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 308.56, 606.24, 325.28 ], "cells": [ { "location": [ 26.16, 308.56, 122.84, 325.28 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 308.56, 219.52, 325.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 308.56, 316.2, 325.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 308.56, 412.88, 325.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 308.56, 509.56, 325.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 308.56, 606.24, 325.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 291.84, 606.24, 308.56 ], "cells": [ { "location": [ 26.16, 291.84, 122.84, 308.56 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 291.84, 219.52, 308.56 ], "text": "9,318,700", "html_text": "9,318,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 291.84, 316.2, 308.56 ], "text": "8,728,300", "html_text": "8,728,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 291.84, 412.88, 308.56 ], "text": "7,468,700", "html_text": "7,468,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 291.84, 509.56, 308.56 ], "text": "7,418,500", "html_text": "7,418,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 291.84, 606.24, 308.56 ], "text": "7,610,900", "html_text": "7,610,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 275.12, 606.24, 291.84 ], "cells": [ { "location": [ 26.16, 275.12, 122.84, 291.84 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 275.12, 219.52, 291.84 ], "text": "14,594,745", "html_text": "14,594,745", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 275.12, 316.2, 291.84 ], "text": "20,321,945", "html_text": "20,321,945", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 275.12, 412.88, 291.84 ], "text": "22,040,700", "html_text": "22,040,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 275.12, 509.56, 291.84 ], "text": "22,040,700", "html_text": "22,040,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 275.12, 606.24, 291.84 ], "text": "22,040,700", "html_text": "22,040,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 258.4, 606.24, 275.12 ], "cells": [ { "location": [ 26.16, 258.4, 122.84, 275.12 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 258.4, 219.52, 275.12 ], "text": "25,928,254", "html_text": "25,928,254", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 258.4, 316.2, 275.12 ], "text": "25,135,540", "html_text": "25,135,540", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 258.4, 412.88, 275.12 ], "text": "29,609,500", "html_text": "29,609,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 258.4, 509.56, 275.12 ], "text": "29,979,400", "html_text": "29,979,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 258.4, 606.24, 275.12 ], "text": "30,318,200", "html_text": "30,318,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 241.68, 606.24, 258.4 ], "cells": [ { "location": [ 26.16, 241.68, 122.84, 258.4 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 241.68, 219.52, 258.4 ], "text": "49,841,700", "html_text": "49,841,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 241.68, 316.2, 258.4 ], "text": "54,185,785", "html_text": "54,185,785", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 241.68, 412.88, 258.4 ], "text": "59,118,900", "html_text": "59,118,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 241.68, 509.56, 258.4 ], "text": "59,438,600", "html_text": "59,438,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.56, 241.68, 606.24, 258.4 ], "text": "59,969,800", "html_text": "59,969,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 30, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 204, "type": "TEXT", "location": { "l": 26.16, "t": 228.96, "r": 596.4, "b": 179.04 }, "text": "The Inspector General has seven divisions: the Division of Inspector General, the Division of Telehealth Services, the Division of Kentucky Health Information Exchange, the Division of Audits and Investigations, the Division of Regulated Child Care, the Division of Health Care, and the Division of Certificate of Need. The general authority for the Office of the Inspector General is codified within KRS 194A.030.", "reading_order": 2 }, { "page": 204, "type": "TEXT", "location": { "l": 26.16, "t": 171.12, "r": 590.16, "b": 133.2 }, "text": "The Division of Inspector General administers the Kentucky Applicant Registry and Employment Screening Program (KARES). This program provides comprehensive fingerprint-supported background checks for prospective employees in Long Term Care facilities.", "reading_order": 3 }, { "page": 204, "type": "TEXT", "location": { "l": 26.4, "t": 124.8, "r": 596.64, "b": 98.4 }, "text": "The Division of Telehealth Services provides oversight and direction to Kentucky's telehealth providers to help expand telehealth adoption and increase access to healthcare services.", "reading_order": 4 }, { "page": 204, "type": "TEXT", "location": { "l": 25.68, "t": 90.96, "r": 599.28, "b": 65.04 }, "text": "The Division of Kentucky Health Information Exchange provides a statewide health information exchange that facilitates the safe, secure, electronic exchange of patient health information among participating providers and organizations.", "reading_order": 5 }, { "page": 204, "type": "TEXT", "location": { "l": 309.84, "t": 18.48, "r": 324.96, "b": 8.64 }, "text": "189", "reading_order": 6 } ] }, { "page": 205, "items": [ { "page": 205, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 605.52, "b": 644.16 }, "text": "The Division of Audits and Investigations examines Cabinet programs to assess contractor compliance with state and federal laws and regulations. In accordance with KRS 194A.030, the Division is responsible for conducting audits of programs within the Cabinet for Health and Family Services, their grantees and contractors. Investigations are conducted to detect fraud or abuse of any program by any client, or vendor of services with whom the Cabinet has contracted. Special investigations may be requested by the Secretary, commissioners, or agency heads into matters related to the Cabinet and its programs. Any information relevant to possible criminal violations is forwarded to the appropriate prosecuting authority. The agency operates a toll-free welfare and Medicaid fraud and abuse hotline (mandated by KRS 205.8483 and 42 CFR 455); conducts investigations of Women, Infants, and Children program vendors; and collects data on assistance program fraud investigations by the Office of the Inspector General and the Office of the Attorney General. The Kentucky All Schedule Prescription Enforcement Reporting or KASPER system is also maintained here.", "reading_order": 0 }, { "page": 205, "type": "TEXT", "location": { "l": 25.92, "t": 635.28, "r": 594.72, "b": 598.32 }, "text": "Regulated Child Care is charged with licensing certified Family Day Care homes, licensed day care centers (Type I and II), child caring facilities, child-placing agencies, and private adoptive service agencies. This includes initial licensure surveys, yearly re-licensure surveys, and complaint surveys.", "reading_order": 1 }, { "page": 205, "type": "TEXT", "location": { "l": 26.4, "t": 589.44, "r": 601.68, "b": 540 }, "text": "Health Care is responsible for inspecting, monitoring, licensing and certifying all health care facilities as defined by KRS 216.510 (1). On-site inspections are conducted of all health facilities and services throughout the state (including nursing homes, hospitals and laboratories) to determine compliance with state licensing standards and federal Medicare and Medicaid certification requirements. Allegations of abuse and neglect that may occur in a licensed health facility are also investigated.", "reading_order": 2 }, { "page": 205, "type": "TEXT", "location": { "l": 25.92, "t": 530.88, "r": 598.8, "b": 469.92 }, "text": "Certificate of Need (CON) staff is responsible for administering the certificate of need program in order to prevent unnecessary proliferation and/or duplication of health care facilities, health services and major medical equipment that increase the cost of health care within the Commonwealth. Staff are responsible for developing the State Health Plan which guides the decision-making process for many types of CON applications. The proposed State Health Plan goes through an extensive review process allowing for comment and input from the public as well as the provider community.", "reading_order": 3 }, { "page": 205, "type": "TEXT", "location": { "l": 309.84, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "190", "reading_order": 4 } ] }, { "page": 206, "items": [ { "page": 206, "type": "TABLE", "location": { "l": 28.32, "t": 758.16, "r": 605.52, "b": 377.04 }, "text": "
Health and Family Services
General Administration and Program Support Office of Medical Cannabis
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation5,215,0005,154,6005,154,6005,154,600
Total General Fund5,215,0005,154,6005,154,6005,154,600
Restricted Funds
Balance Forward27,213,40027,427,2003,727,800
Current Receipts30,319,5742,200,0002,175,0002,167,600
Non-Revenue Receipts(790,000)(24,000,000)
Total Restricted Funds29,529,57429,413,4005,602,2005,895,400
TOTAL SOURCE OF FUNDS34,744,57434,568,00010,756,80011,050,000
EXPENDITURES BY CLASS
Personnel Costs6,302,8016,504,1006,392,3006,490,400
Operating Expenses603,681603,700603,700603,700
Grants Loans Benefits32,95633,00033,00033,000
Capital Outlay155,273
TOTAL EXPENDITURES7,094,7117,140,8007,029,0007,127,100
EXPENDITURES BY FUND SOURCE
General Fund4,778,5125,154,6005,154,6005,154,600
Restricted Funds2,316,1991,986,2001,874,4001,972,500
TOTAL EXPENDITURES7,094,7117,140,8007,029,0007,127,100
", "rows": [ { "row_index": 0, "location": [ 28.32, 741.5896, 605.52, 758.16 ], "cells": [ { "location": [ 28.32, 741.5896, 124.52, 758.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 741.5896, 605.52, 758.16 ], "text": "Health and Family Services", "html_text": "Health and Family Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 725.0191, 605.52, 741.5896 ], "cells": [ { "location": [ 28.32, 725.0191, 124.52, 741.5896 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 725.0191, 605.52, 741.5896 ], "text": "General Administration and Program Support Office of Medical Cannabis", "html_text": "General Administration and Program Support Office of Medical Cannabis", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 708.4487, 605.52, 725.0191 ], "cells": [ { "location": [ 28.32, 708.4487, 124.52, 725.0191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 708.4487, 220.72, 725.0191 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 708.4487, 316.92, 725.0191 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 708.4487, 413.12, 725.0191 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 708.4487, 509.32, 725.0191 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 708.4487, 605.52, 725.0191 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.32, 691.8783, 605.52, 708.4487 ], "cells": [ { "location": [ 28.32, 691.8783, 124.52, 708.4487 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 691.8783, 220.72, 708.4487 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 691.8783, 316.92, 708.4487 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 691.8783, 413.12, 708.4487 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 691.8783, 509.32, 708.4487 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 691.8783, 605.52, 708.4487 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.32, 675.3078, 605.52, 691.8783 ], "cells": [ { "location": [ 28.32, 675.3078, 124.52, 691.8783 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 675.3078, 220.72, 691.8783 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 675.3078, 316.92, 691.8783 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 675.3078, 413.12, 691.8783 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 675.3078, 509.32, 691.8783 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 675.3078, 605.52, 691.8783 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.32, 658.7374, 605.52, 675.3078 ], "cells": [ { "location": [ 28.32, 658.7374, 124.52, 675.3078 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 658.7374, 220.72, 675.3078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 658.7374, 316.92, 675.3078 ], "text": "5,215,000", "html_text": "5,215,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 658.7374, 413.12, 675.3078 ], "text": "5,154,600", "html_text": "5,154,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 658.7374, 509.32, 675.3078 ], "text": "5,154,600", "html_text": "5,154,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 658.7374, 605.52, 675.3078 ], "text": "5,154,600", "html_text": "5,154,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.32, 642.167, 605.52, 658.7374 ], "cells": [ { "location": [ 28.32, 642.167, 124.52, 658.7374 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 642.167, 220.72, 658.7374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 642.167, 316.92, 658.7374 ], "text": "5,215,000", "html_text": "5,215,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 642.167, 413.12, 658.7374 ], "text": "5,154,600", "html_text": "5,154,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 642.167, 509.32, 658.7374 ], "text": "5,154,600", "html_text": "5,154,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 642.167, 605.52, 658.7374 ], "text": "5,154,600", "html_text": "5,154,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.32, 625.5965, 605.52, 642.167 ], "cells": [ { "location": [ 28.32, 625.5965, 124.52, 642.167 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 625.5965, 220.72, 642.167 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 625.5965, 316.92, 642.167 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 625.5965, 413.12, 642.167 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 625.5965, 509.32, 642.167 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 625.5965, 605.52, 642.167 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.32, 609.0261, 605.52, 625.5965 ], "cells": [ { "location": [ 28.32, 609.0261, 124.52, 625.5965 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 609.0261, 220.72, 625.5965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 609.0261, 316.92, 625.5965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 609.0261, 413.12, 625.5965 ], "text": "27,213,400", "html_text": "27,213,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 609.0261, 509.32, 625.5965 ], "text": "27,427,200", "html_text": "27,427,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 609.0261, 605.52, 625.5965 ], "text": "3,727,800", "html_text": "3,727,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.32, 592.4557, 605.52, 609.0261 ], "cells": [ { "location": [ 28.32, 592.4557, 124.52, 609.0261 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 592.4557, 220.72, 609.0261 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 592.4557, 316.92, 609.0261 ], "text": "30,319,574", "html_text": "30,319,574", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 592.4557, 413.12, 609.0261 ], "text": "2,200,000", "html_text": "2,200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 592.4557, 509.32, 609.0261 ], "text": "2,175,000", "html_text": "2,175,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 592.4557, 605.52, 609.0261 ], "text": "2,167,600", "html_text": "2,167,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.32, 575.8852, 605.52, 592.4557 ], "cells": [ { "location": [ 28.32, 575.8852, 124.52, 592.4557 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 575.8852, 220.72, 592.4557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 575.8852, 316.92, 592.4557 ], "text": "(790,000)", "html_text": "(790,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 575.8852, 413.12, 592.4557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 575.8852, 509.32, 592.4557 ], "text": "(24,000,000)", "html_text": "(24,000,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 575.8852, 605.52, 592.4557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.32, 559.3148, 605.52, 575.8852 ], "cells": [ { "location": [ 28.32, 559.3148, 124.52, 575.8852 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 559.3148, 220.72, 575.8852 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 559.3148, 316.92, 575.8852 ], "text": "29,529,574", "html_text": "29,529,574", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 559.3148, 413.12, 575.8852 ], "text": "29,413,400", "html_text": "29,413,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 559.3148, 509.32, 575.8852 ], "text": "5,602,200", "html_text": "5,602,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 559.3148, 605.52, 575.8852 ], "text": "5,895,400", "html_text": "5,895,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.32, 542.7443, 605.52, 559.3148 ], "cells": [ { "location": [ 28.32, 542.7443, 124.52, 559.3148 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 542.7443, 220.72, 559.3148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 542.7443, 316.92, 559.3148 ], "text": "34,744,574", "html_text": "34,744,574", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 542.7443, 413.12, 559.3148 ], "text": "34,568,000", "html_text": "34,568,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 542.7443, 509.32, 559.3148 ], "text": "10,756,800", "html_text": "10,756,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 542.7443, 605.52, 559.3148 ], "text": "11,050,000", "html_text": "11,050,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.32, 526.1739, 605.52, 542.7443 ], "cells": [ { "location": [ 28.32, 526.1739, 124.52, 542.7443 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 526.1739, 220.72, 542.7443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 526.1739, 316.92, 542.7443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 526.1739, 413.12, 542.7443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 526.1739, 509.32, 542.7443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 526.1739, 605.52, 542.7443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.32, 509.6035, 605.52, 526.1739 ], "cells": [ { "location": [ 28.32, 509.6035, 124.52, 526.1739 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 509.6035, 220.72, 526.1739 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 509.6035, 316.92, 526.1739 ], "text": "6,302,801", "html_text": "6,302,801", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 509.6035, 413.12, 526.1739 ], "text": "6,504,100", "html_text": "6,504,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 509.6035, 509.32, 526.1739 ], "text": "6,392,300", "html_text": "6,392,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 509.6035, 605.52, 526.1739 ], "text": "6,490,400", "html_text": "6,490,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.32, 493.033, 605.52, 509.6035 ], "cells": [ { "location": [ 28.32, 493.033, 124.52, 509.6035 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 493.033, 220.72, 509.6035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 493.033, 316.92, 509.6035 ], "text": "603,681", "html_text": "603,681", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 493.033, 413.12, 509.6035 ], "text": "603,700", "html_text": "603,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 493.033, 509.32, 509.6035 ], "text": "603,700", "html_text": "603,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 493.033, 605.52, 509.6035 ], "text": "603,700", "html_text": "603,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.32, 476.4626, 605.52, 493.033 ], "cells": [ { "location": [ 28.32, 476.4626, 124.52, 493.033 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 476.4626, 220.72, 493.033 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 476.4626, 316.92, 493.033 ], "text": "32,956", "html_text": "32,956", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 476.4626, 413.12, 493.033 ], "text": "33,000", "html_text": "33,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 476.4626, 509.32, 493.033 ], "text": "33,000", "html_text": "33,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 476.4626, 605.52, 493.033 ], "text": "33,000", "html_text": "33,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.32, 459.8922, 605.52, 476.4626 ], "cells": [ { "location": [ 28.32, 459.8922, 124.52, 476.4626 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 459.8922, 220.72, 476.4626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 459.8922, 316.92, 476.4626 ], "text": "155,273", "html_text": "155,273", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 459.8922, 413.12, 476.4626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 459.8922, 509.32, 476.4626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 459.8922, 605.52, 476.4626 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.32, 443.3217, 605.52, 459.8922 ], "cells": [ { "location": [ 28.32, 443.3217, 124.52, 459.8922 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 443.3217, 220.72, 459.8922 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 443.3217, 316.92, 459.8922 ], "text": "7,094,711", "html_text": "7,094,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 443.3217, 413.12, 459.8922 ], "text": "7,140,800", "html_text": "7,140,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 443.3217, 509.32, 459.8922 ], "text": "7,029,000", "html_text": "7,029,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 443.3217, 605.52, 459.8922 ], "text": "7,127,100", "html_text": "7,127,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.32, 426.7513, 605.52, 443.3217 ], "cells": [ { "location": [ 28.32, 426.7513, 124.52, 443.3217 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 426.7513, 220.72, 443.3217 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 426.7513, 316.92, 443.3217 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 426.7513, 413.12, 443.3217 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 426.7513, 509.32, 443.3217 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 426.7513, 605.52, 443.3217 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.32, 410.1809, 605.52, 426.7513 ], "cells": [ { "location": [ 28.32, 410.1809, 124.52, 426.7513 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 410.1809, 220.72, 426.7513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 410.1809, 316.92, 426.7513 ], "text": "4,778,512", "html_text": "4,778,512", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 410.1809, 413.12, 426.7513 ], "text": "5,154,600", "html_text": "5,154,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 410.1809, 509.32, 426.7513 ], "text": "5,154,600", "html_text": "5,154,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 410.1809, 605.52, 426.7513 ], "text": "5,154,600", "html_text": "5,154,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.32, 393.6104, 605.52, 410.1809 ], "cells": [ { "location": [ 28.32, 393.6104, 124.52, 410.1809 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 393.6104, 220.72, 410.1809 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 393.6104, 316.92, 410.1809 ], "text": "2,316,199", "html_text": "2,316,199", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 393.6104, 413.12, 410.1809 ], "text": "1,986,200", "html_text": "1,986,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 393.6104, 509.32, 410.1809 ], "text": "1,874,400", "html_text": "1,874,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 393.6104, 605.52, 410.1809 ], "text": "1,972,500", "html_text": "1,972,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.32, 377.04, 605.52, 393.6104 ], "cells": [ { "location": [ 28.32, 377.04, 124.52, 393.6104 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.52, 377.04, 220.72, 393.6104 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 377.04, 316.92, 393.6104 ], "text": "7,094,711", "html_text": "7,094,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 377.04, 413.12, 393.6104 ], "text": "7,140,800", "html_text": "7,140,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 377.04, 509.32, 393.6104 ], "text": "7,029,000", "html_text": "7,029,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 377.04, 605.52, 393.6104 ], "text": "7,127,100", "html_text": "7,127,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 23, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 206, "type": "TEXT", "location": { "l": 25.68, "t": 342.72, "r": 573.36, "b": 316.56 }, "text": "Senate Bill 47 of the 2023 Regular Session legalizes medical cannabis in the commonwealth effective January 1, 2025 and established the Office of Medical Cannabis.", "reading_order": 1 }, { "page": 206, "type": "TEXT", "location": { "l": 26.16, "t": 308.88, "r": 558.96, "b": 282.48 }, "text": "The Office of Medical Cannabis in the Cabinet for Health and Family Services is charged under KRS Chapter 218B with implementing and administering Kentucky's Medical Cannabis Program.", "reading_order": 2 }, { "page": 206, "type": "TEXT", "location": { "l": 26.4, "t": 274.56, "r": 571.44, "b": 248.64 }, "text": "As of April 18, 2024, the Program has filed 17 regulations establishing the processes and procedures for medical cannabis businesses and registered cardholders.", "reading_order": 3 }, { "page": 206, "type": "TEXT", "location": { "l": 26.16, "t": 240.48, "r": 599.76, "b": 190.56 }, "text": "Regulations regarding cannabis businesses establish how cultivators, processors, producers, safety compliance facilities, and dispensaries will apply, become licensed, and operate in the Commonwealth. Regulations regarding patients, designated caregivers, and practitioners establish the procedures to receive a written certification and a medical cannabis card, supply limits, and procedures to publish a list of varieties of medical cannabis.", "reading_order": 4 }, { "page": 206, "type": "TEXT", "location": { "l": 309.84, "t": 18.72, "r": 324.48, "b": 8.64 }, "text": "191", "reading_order": 5 } ] }, { "page": 207, "items": [ { "page": 207, "type": "TABLE", "location": { "l": 27.84, "t": 768, "r": 606.96, "b": 172.56 }, "text": "
Health and Family Services\\nMedicaid Services
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS\\nGeneral Fund
Regular Appropriation2,473,126,2002,568,077,2003,088,857,7002,790,491,3003,506,756,900
Budget Reserve62,000,000
State Salary and Compensation
Allocation143,6008,30020,000
Budget Reduction-General Fund(2,316,100)
Other(9,100,000)
Total General Fund2,473,269,8002,630,085,5003,077,461,6002,790,491,3003,506,756,900
Restricted Funds
Balance Forward366,075,964290,669,04699,818,30025,471,5004,341,000
Current Receipts936,723,3871,386,673,1431,752,187,4001,727,588,2001,678,156,800
Non-Revenue Receipts572,158,161534,198,679503,499,900788,810,100441,021,100
Total Restricted Funds1,874,957,5122,211,540,8692,355,505,6002,541,869,8002,123,518,900
Federal Fund
Balance Forward(8,505,096)4,536,73338,783,200
Current Receipts14,464,240,51015,879,626,34017,821,967,90017,221,378,00018,297,770,700
Non-Revenue Receipts4,089(4,289)
Total Federal Fund14,455,739,50215,884,158,78517,860,751,10017,221,378,00018,297,770,700
TOTAL SOURCE OF FUNDS18,803,966,81420,725,785,15323,293,718,30022,553,739,10023,928,046,500
EXPENDITURES BY CLASS
Personnel Costs236,001,418211,675,519368,520,600288,967,300265,107,200
Operating Expenses14,287,11216,314,84319,565,20017,118,20017,118,200
Grants Loans Benefits18,258,472,50420,359,193,30122,864,261,00022,243,312,60023,645,821,100
TOTAL EXPENDITURES18,508,761,03420,587,183,66323,252,346,80022,549,398,10023,928,046,500
EXPENDITURES BY FUND SOURCE
General Fund2,473,269,8002,630,085,5003,061,561,6002,790,491,3003,506,756,900
Restricted Funds1,584,288,4662,111,722,6562,330,034,1002,537,528,8002,123,518,900
Federal Fund14,451,202,76915,845,375,50817,860,751,10017,221,378,00018,297,770,700
TOTAL EXPENDITURES18,508,761,03420,587,183,66323,252,346,80022,549,398,10023,928,046,500
EXPENDITURES BY UNIT
Medicaid Administration311,656,205280,316,385444,763,800359,763,500335,903,400
Medicaid Benefits18,197,104,82920,306,867,27822,807,583,00022,189,634,60023,592,143,100
TOTAL EXPENDITURES18,508,761,03420,587,183,66323,252,346,80022,549,398,10023,928,046,500
", "rows": [ { "row_index": 0, "location": [ 27.84, 750.9874, 606.96, 768 ], "cells": [ { "location": [ 27.84, 750.9874, 124.36, 768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 750.9874, 606.96, 768 ], "text": "Health and Family Services\\nMedicaid Services", "html_text": "Health and Family Services\\nMedicaid Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 733.9749, 606.96, 750.9874 ], "cells": [ { "location": [ 27.84, 733.9749, 124.36, 750.9874 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 733.9749, 220.88, 750.9874 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 733.9749, 317.4, 750.9874 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 733.9749, 413.92, 750.9874 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 733.9749, 510.44, 750.9874 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 733.9749, 606.96, 750.9874 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 716.9623, 606.96, 733.9749 ], "cells": [ { "location": [ 27.84, 716.9623, 124.36, 733.9749 ], "text": "SOURCE OF FUNDS\\nGeneral Fund", "html_text": "SOURCE OF FUNDS\\nGeneral Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 716.9623, 220.88, 733.9749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 716.9623, 317.4, 733.9749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 716.9623, 413.92, 733.9749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 716.9623, 510.44, 733.9749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 716.9623, 606.96, 733.9749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 699.9497, 606.96, 716.9623 ], "cells": [ { "location": [ 27.84, 699.9497, 124.36, 716.9623 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 699.9497, 220.88, 716.9623 ], "text": "2,473,126,200", "html_text": "2,473,126,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 699.9497, 317.4, 716.9623 ], "text": "2,568,077,200", "html_text": "2,568,077,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 699.9497, 413.92, 716.9623 ], "text": "3,088,857,700", "html_text": "3,088,857,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 699.9497, 510.44, 716.9623 ], "text": "2,790,491,300", "html_text": "2,790,491,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 699.9497, 606.96, 716.9623 ], "text": "3,506,756,900", "html_text": "3,506,756,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 682.9371, 606.96, 699.9497 ], "cells": [ { "location": [ 27.84, 682.9371, 124.36, 699.9497 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 682.9371, 220.88, 699.9497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 682.9371, 317.4, 699.9497 ], "text": "62,000,000", "html_text": "62,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 682.9371, 413.92, 699.9497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 682.9371, 510.44, 699.9497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 682.9371, 606.96, 699.9497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 665.9246, 606.96, 682.9371 ], "cells": [ { "location": [ 27.84, 665.9246, 124.36, 682.9371 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 665.9246, 220.88, 682.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 665.9246, 317.4, 682.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 665.9246, 413.92, 682.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 665.9246, 510.44, 682.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 665.9246, 606.96, 682.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 648.912, 606.96, 665.9246 ], "cells": [ { "location": [ 27.84, 648.912, 124.36, 665.9246 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 648.912, 220.88, 665.9246 ], "text": "143,600", "html_text": "143,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 648.912, 317.4, 665.9246 ], "text": "8,300", "html_text": "8,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 648.912, 413.92, 665.9246 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 648.912, 510.44, 665.9246 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 648.912, 606.96, 665.9246 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 631.8994, 606.96, 648.912 ], "cells": [ { "location": [ 27.84, 631.8994, 124.36, 648.912 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 631.8994, 220.88, 648.912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 631.8994, 317.4, 648.912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 631.8994, 413.92, 648.912 ], "text": "(2,316,100)", "html_text": "(2,316,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 631.8994, 510.44, 648.912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 631.8994, 606.96, 648.912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 614.8869, 606.96, 631.8994 ], "cells": [ { "location": [ 27.84, 614.8869, 124.36, 631.8994 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 614.8869, 220.88, 631.8994 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 614.8869, 317.4, 631.8994 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 614.8869, 413.92, 631.8994 ], "text": "(9,100,000)", "html_text": "(9,100,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 614.8869, 510.44, 631.8994 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 614.8869, 606.96, 631.8994 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 597.8743, 606.96, 614.8869 ], "cells": [ { "location": [ 27.84, 597.8743, 124.36, 614.8869 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 597.8743, 220.88, 614.8869 ], "text": "2,473,269,800", "html_text": "2,473,269,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 597.8743, 317.4, 614.8869 ], "text": "2,630,085,500", "html_text": "2,630,085,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 597.8743, 413.92, 614.8869 ], "text": "3,077,461,600", "html_text": "3,077,461,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 597.8743, 510.44, 614.8869 ], "text": "2,790,491,300", "html_text": "2,790,491,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 597.8743, 606.96, 614.8869 ], "text": "3,506,756,900", "html_text": "3,506,756,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 580.8617, 606.96, 597.8743 ], "cells": [ { "location": [ 27.84, 580.8617, 124.36, 597.8743 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 580.8617, 220.88, 597.8743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 580.8617, 317.4, 597.8743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 580.8617, 413.92, 597.8743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 580.8617, 510.44, 597.8743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 580.8617, 606.96, 597.8743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 563.8491, 606.96, 580.8617 ], "cells": [ { "location": [ 27.84, 563.8491, 124.36, 580.8617 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 563.8491, 220.88, 580.8617 ], "text": "366,075,964", "html_text": "366,075,964", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 563.8491, 317.4, 580.8617 ], "text": "290,669,046", "html_text": "290,669,046", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 563.8491, 413.92, 580.8617 ], "text": "99,818,300", "html_text": "99,818,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 563.8491, 510.44, 580.8617 ], "text": "25,471,500", "html_text": "25,471,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 563.8491, 606.96, 580.8617 ], "text": "4,341,000", "html_text": "4,341,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 546.8366, 606.96, 563.8491 ], "cells": [ { "location": [ 27.84, 546.8366, 124.36, 563.8491 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 546.8366, 220.88, 563.8491 ], "text": "936,723,387", "html_text": "936,723,387", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 546.8366, 317.4, 563.8491 ], "text": "1,386,673,143", "html_text": "1,386,673,143", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 546.8366, 413.92, 563.8491 ], "text": "1,752,187,400", "html_text": "1,752,187,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 546.8366, 510.44, 563.8491 ], "text": "1,727,588,200", "html_text": "1,727,588,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 546.8366, 606.96, 563.8491 ], "text": "1,678,156,800", "html_text": "1,678,156,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 529.824, 606.96, 546.8366 ], "cells": [ { "location": [ 27.84, 529.824, 124.36, 546.8366 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 529.824, 220.88, 546.8366 ], "text": "572,158,161", "html_text": "572,158,161", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 529.824, 317.4, 546.8366 ], "text": "534,198,679", "html_text": "534,198,679", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 529.824, 413.92, 546.8366 ], "text": "503,499,900", "html_text": "503,499,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 529.824, 510.44, 546.8366 ], "text": "788,810,100", "html_text": "788,810,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 529.824, 606.96, 546.8366 ], "text": "441,021,100", "html_text": "441,021,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 512.8114, 606.96, 529.824 ], "cells": [ { "location": [ 27.84, 512.8114, 124.36, 529.824 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 512.8114, 220.88, 529.824 ], "text": "1,874,957,512", "html_text": "1,874,957,512", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 512.8114, 317.4, 529.824 ], "text": "2,211,540,869", "html_text": "2,211,540,869", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 512.8114, 413.92, 529.824 ], "text": "2,355,505,600", "html_text": "2,355,505,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 512.8114, 510.44, 529.824 ], "text": "2,541,869,800", "html_text": "2,541,869,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 512.8114, 606.96, 529.824 ], "text": "2,123,518,900", "html_text": "2,123,518,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 495.7989, 606.96, 512.8114 ], "cells": [ { "location": [ 27.84, 495.7989, 124.36, 512.8114 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 495.7989, 220.88, 512.8114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 495.7989, 317.4, 512.8114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 495.7989, 413.92, 512.8114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 495.7989, 510.44, 512.8114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 495.7989, 606.96, 512.8114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 478.7863, 606.96, 495.7989 ], "cells": [ { "location": [ 27.84, 478.7863, 124.36, 495.7989 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 478.7863, 220.88, 495.7989 ], "text": "(8,505,096)", "html_text": "(8,505,096)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 478.7863, 317.4, 495.7989 ], "text": "4,536,733", "html_text": "4,536,733", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 478.7863, 413.92, 495.7989 ], "text": "38,783,200", "html_text": "38,783,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 478.7863, 510.44, 495.7989 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 478.7863, 606.96, 495.7989 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 461.7737, 606.96, 478.7863 ], "cells": [ { "location": [ 27.84, 461.7737, 124.36, 478.7863 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 461.7737, 220.88, 478.7863 ], "text": "14,464,240,510", "html_text": "14,464,240,510", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 461.7737, 317.4, 478.7863 ], "text": "15,879,626,340", "html_text": "15,879,626,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 461.7737, 413.92, 478.7863 ], "text": "17,821,967,900", "html_text": "17,821,967,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 461.7737, 510.44, 478.7863 ], "text": "17,221,378,000", "html_text": "17,221,378,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 461.7737, 606.96, 478.7863 ], "text": "18,297,770,700", "html_text": "18,297,770,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 444.7611, 606.96, 461.7737 ], "cells": [ { "location": [ 27.84, 444.7611, 124.36, 461.7737 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 444.7611, 220.88, 461.7737 ], "text": "4,089", "html_text": "4,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 444.7611, 317.4, 461.7737 ], "text": "(4,289)", "html_text": "(4,289)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 444.7611, 413.92, 461.7737 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 444.7611, 510.44, 461.7737 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 444.7611, 606.96, 461.7737 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 427.7486, 606.96, 444.7611 ], "cells": [ { "location": [ 27.84, 427.7486, 124.36, 444.7611 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 427.7486, 220.88, 444.7611 ], "text": "14,455,739,502", "html_text": "14,455,739,502", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 427.7486, 317.4, 444.7611 ], "text": "15,884,158,785", "html_text": "15,884,158,785", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 427.7486, 413.92, 444.7611 ], "text": "17,860,751,100", "html_text": "17,860,751,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 427.7486, 510.44, 444.7611 ], "text": "17,221,378,000", "html_text": "17,221,378,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 427.7486, 606.96, 444.7611 ], "text": "18,297,770,700", "html_text": "18,297,770,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 410.736, 606.96, 427.7486 ], "cells": [ { "location": [ 27.84, 410.736, 124.36, 427.7486 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 410.736, 220.88, 427.7486 ], "text": "18,803,966,814", "html_text": "18,803,966,814", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 410.736, 317.4, 427.7486 ], "text": "20,725,785,153", "html_text": "20,725,785,153", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 410.736, 413.92, 427.7486 ], "text": "23,293,718,300", "html_text": "23,293,718,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 410.736, 510.44, 427.7486 ], "text": "22,553,739,100", "html_text": "22,553,739,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 410.736, 606.96, 427.7486 ], "text": "23,928,046,500", "html_text": "23,928,046,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 393.7234, 606.96, 410.736 ], "cells": [ { "location": [ 27.84, 393.7234, 124.36, 410.736 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 393.7234, 220.88, 410.736 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 393.7234, 317.4, 410.736 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 393.7234, 413.92, 410.736 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 393.7234, 510.44, 410.736 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 393.7234, 606.96, 410.736 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 376.7109, 606.96, 393.7234 ], "cells": [ { "location": [ 27.84, 376.7109, 124.36, 393.7234 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 376.7109, 220.88, 393.7234 ], "text": "236,001,418", "html_text": "236,001,418", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 376.7109, 317.4, 393.7234 ], "text": "211,675,519", "html_text": "211,675,519", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 376.7109, 413.92, 393.7234 ], "text": "368,520,600", "html_text": "368,520,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 376.7109, 510.44, 393.7234 ], "text": "288,967,300", "html_text": "288,967,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 376.7109, 606.96, 393.7234 ], "text": "265,107,200", "html_text": "265,107,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 359.6983, 606.96, 376.7109 ], "cells": [ { "location": [ 27.84, 359.6983, 124.36, 376.7109 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 359.6983, 220.88, 376.7109 ], "text": "14,287,112", "html_text": "14,287,112", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 359.6983, 317.4, 376.7109 ], "text": "16,314,843", "html_text": "16,314,843", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 359.6983, 413.92, 376.7109 ], "text": "19,565,200", "html_text": "19,565,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 359.6983, 510.44, 376.7109 ], "text": "17,118,200", "html_text": "17,118,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 359.6983, 606.96, 376.7109 ], "text": "17,118,200", "html_text": "17,118,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 342.6857, 606.96, 359.6983 ], "cells": [ { "location": [ 27.84, 342.6857, 124.36, 359.6983 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 342.6857, 220.88, 359.6983 ], "text": "18,258,472,504", "html_text": "18,258,472,504", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 342.6857, 317.4, 359.6983 ], "text": "20,359,193,301", "html_text": "20,359,193,301", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 342.6857, 413.92, 359.6983 ], "text": "22,864,261,000", "html_text": "22,864,261,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 342.6857, 510.44, 359.6983 ], "text": "22,243,312,600", "html_text": "22,243,312,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 342.6857, 606.96, 359.6983 ], "text": "23,645,821,100", "html_text": "23,645,821,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 325.6731, 606.96, 342.6857 ], "cells": [ { "location": [ 27.84, 325.6731, 124.36, 342.6857 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 325.6731, 220.88, 342.6857 ], "text": "18,508,761,034", "html_text": "18,508,761,034", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 325.6731, 317.4, 342.6857 ], "text": "20,587,183,663", "html_text": "20,587,183,663", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 325.6731, 413.92, 342.6857 ], "text": "23,252,346,800", "html_text": "23,252,346,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 325.6731, 510.44, 342.6857 ], "text": "22,549,398,100", "html_text": "22,549,398,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 325.6731, 606.96, 342.6857 ], "text": "23,928,046,500", "html_text": "23,928,046,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 308.6606, 606.96, 325.6731 ], "cells": [ { "location": [ 27.84, 308.6606, 124.36, 325.6731 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 308.6606, 220.88, 325.6731 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 308.6606, 317.4, 325.6731 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 308.6606, 413.92, 325.6731 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 308.6606, 510.44, 325.6731 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 308.6606, 606.96, 325.6731 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 291.648, 606.96, 308.6606 ], "cells": [ { "location": [ 27.84, 291.648, 124.36, 308.6606 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 291.648, 220.88, 308.6606 ], "text": "2,473,269,800", "html_text": "2,473,269,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 291.648, 317.4, 308.6606 ], "text": "2,630,085,500", "html_text": "2,630,085,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 291.648, 413.92, 308.6606 ], "text": "3,061,561,600", "html_text": "3,061,561,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 291.648, 510.44, 308.6606 ], "text": "2,790,491,300", "html_text": "2,790,491,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 291.648, 606.96, 308.6606 ], "text": "3,506,756,900", "html_text": "3,506,756,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.84, 274.6354, 606.96, 291.648 ], "cells": [ { "location": [ 27.84, 274.6354, 124.36, 291.648 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 274.6354, 220.88, 291.648 ], "text": "1,584,288,466", "html_text": "1,584,288,466", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 274.6354, 317.4, 291.648 ], "text": "2,111,722,656", "html_text": "2,111,722,656", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 274.6354, 413.92, 291.648 ], "text": "2,330,034,100", "html_text": "2,330,034,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 274.6354, 510.44, 291.648 ], "text": "2,537,528,800", "html_text": "2,537,528,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 274.6354, 606.96, 291.648 ], "text": "2,123,518,900", "html_text": "2,123,518,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.84, 257.6229, 606.96, 274.6354 ], "cells": [ { "location": [ 27.84, 257.6229, 124.36, 274.6354 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 257.6229, 220.88, 274.6354 ], "text": "14,451,202,769", "html_text": "14,451,202,769", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 257.6229, 317.4, 274.6354 ], "text": "15,845,375,508", "html_text": "15,845,375,508", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 257.6229, 413.92, 274.6354 ], "text": "17,860,751,100", "html_text": "17,860,751,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 257.6229, 510.44, 274.6354 ], "text": "17,221,378,000", "html_text": "17,221,378,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 257.6229, 606.96, 274.6354 ], "text": "18,297,770,700", "html_text": "18,297,770,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.84, 240.6103, 606.96, 257.6229 ], "cells": [ { "location": [ 27.84, 240.6103, 124.36, 257.6229 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 240.6103, 220.88, 257.6229 ], "text": "18,508,761,034", "html_text": "18,508,761,034", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 240.6103, 317.4, 257.6229 ], "text": "20,587,183,663", "html_text": "20,587,183,663", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 240.6103, 413.92, 257.6229 ], "text": "23,252,346,800", "html_text": "23,252,346,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 240.6103, 510.44, 257.6229 ], "text": "22,549,398,100", "html_text": "22,549,398,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 240.6103, 606.96, 257.6229 ], "text": "23,928,046,500", "html_text": "23,928,046,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.84, 223.5977, 606.96, 240.6103 ], "cells": [ { "location": [ 27.84, 223.5977, 124.36, 240.6103 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 223.5977, 220.88, 240.6103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 223.5977, 317.4, 240.6103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 223.5977, 413.92, 240.6103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 223.5977, 510.44, 240.6103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 223.5977, 606.96, 240.6103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.84, 206.5851, 606.96, 223.5977 ], "cells": [ { "location": [ 27.84, 206.5851, 124.36, 223.5977 ], "text": "Medicaid Administration", "html_text": "Medicaid Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 206.5851, 220.88, 223.5977 ], "text": "311,656,205", "html_text": "311,656,205", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 206.5851, 317.4, 223.5977 ], "text": "280,316,385", "html_text": "280,316,385", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 206.5851, 413.92, 223.5977 ], "text": "444,763,800", "html_text": "444,763,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 206.5851, 510.44, 223.5977 ], "text": "359,763,500", "html_text": "359,763,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 206.5851, 606.96, 223.5977 ], "text": "335,903,400", "html_text": "335,903,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.84, 189.5726, 606.96, 206.5851 ], "cells": [ { "location": [ 27.84, 189.5726, 124.36, 206.5851 ], "text": "Medicaid Benefits", "html_text": "Medicaid Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 189.5726, 220.88, 206.5851 ], "text": "18,197,104,829", "html_text": "18,197,104,829", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 189.5726, 317.4, 206.5851 ], "text": "20,306,867,278", "html_text": "20,306,867,278", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 189.5726, 413.92, 206.5851 ], "text": "22,807,583,000", "html_text": "22,807,583,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 189.5726, 510.44, 206.5851 ], "text": "22,189,634,600", "html_text": "22,189,634,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 189.5726, 606.96, 206.5851 ], "text": "23,592,143,100", "html_text": "23,592,143,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.84, 172.56, 606.96, 189.5726 ], "cells": [ { "location": [ 27.84, 172.56, 124.36, 189.5726 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 172.56, 220.88, 189.5726 ], "text": "18,508,761,034", "html_text": "18,508,761,034", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 172.56, 317.4, 189.5726 ], "text": "20,587,183,663", "html_text": "20,587,183,663", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 172.56, 413.92, 189.5726 ], "text": "23,252,346,800", "html_text": "23,252,346,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 172.56, 510.44, 189.5726 ], "text": "22,549,398,100", "html_text": "22,549,398,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 172.56, 606.96, 189.5726 ], "text": "23,928,046,500", "html_text": "23,928,046,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 35, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 207, "type": "TEXT", "location": { "l": 25.68, "t": 159.84, "r": 598.08, "b": 121.2 }, "text": "Medicaid Services is comprised of two appropriation units: Administration and Benefits. Additionally, two major programs operate within each of those appropriation units: the Kentucky Medical Assistance program (regular Medicaid program) and the Kentucky Children's Health Insurance program (KCHIP).", "reading_order": 1 }, { "page": 207, "type": "TEXT", "location": { "l": 25.44, "t": 113.28, "r": 606.24, "b": 39.12 }, "text": "The Medical Assistance program provides for comprehensive physical and behavioral health services by reimbursing providers for health care provided to medically indigent Kentuckians. Providers are reimbursed directly on a fee-for-service basis or indirectly through contractual arrangements with managed care organizations who receive a monthly capitation payment for each enrolled recipient. Eligibility for services is determined by staff in each county through a contractual agreement with the Department for Community Based Services. Individuals may automatically qualify for benefits if they are eligible for Supplemental Security Income benefits administered by the Social Security Administration.", "reading_order": 2 }, { "page": 207, "type": "TEXT", "location": { "l": 309.84, "t": 20.4, "r": 324.96, "b": 11.04 }, "text": "192", "reading_order": 3 } ] }, { "page": 208, "items": [ { "page": 208, "type": "TEXT", "location": { "l": 25.68, "t": 765.6, "r": 603.12, "b": 740.16 }, "text": "KCHIP provides for comprehensive physical and behavioral health services for uninsured children up to 213 percent of the federal poverty level who are not otherwise eligible for Medicaid.", "reading_order": 0 }, { "page": 208, "type": "TITLE", "location": { "l": 26.4, "t": 731.52, "r": 60, "b": 718.8 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 208, "type": "TEXT", "location": { "l": 25.92, "t": 709.68, "r": 602.4, "b": 672.72 }, "text": "The Governor's budget includes additional funding in the amount of $483,200 in fiscal year 2027 and $992,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $67,600 and $138,900, respectively.", "reading_order": 2 }, { "page": 208, "type": "TEXT", "location": { "l": 309.84, "t": 20.16, "r": 324.96, "b": 10.8 }, "text": "193", "reading_order": 3 } ] }, { "page": 209, "items": [ { "page": 209, "type": "TABLE", "location": { "l": 27.36, "t": 766.08, "r": 607.68, "b": 199.44 }, "text": "
Health and Family Services\\nMedicaid Administration
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation70,437,50067,047,40077,182,90082,956,70076,443,600
State Salary and Compensation
Allocation143,6008,30020,000\\n(2,316,100)
Budget Reduction-General Fund
Total General Fund70,581,10067,055,70074,886,80082,956,70076,443,600
Restricted Funds
Balance Forward3,170,03112,147,96014,633,6008,681,9004,341,000
Current Receipts10,756,2906,590,03911,400,00013,545,30013,162,900
Non-Revenue Receipts45,022,04330,571,32017,666,70017,630,00017,629,800
Total Restricted Funds58,948,36449,309,32043,700,30039,857,20035,133,700
Federal Fund
Balance Forward7,800,59011,048,11814,432,500
Current Receipts197,518,141181,973,579320,426,100241,290,600224,326,100
Non-Revenue Receipts4,089(4,289)
Total Federal Fund205,322,820193,017,408334,858,600241,290,600224,326,100
TOTAL SOURCE OF FUNDS334,852,283309,382,427453,445,700364,104,500335,903,400
EXPENDITURES BY CLASS
Personnel Costs236,001,418211,675,519368,520,600288,967,300265,107,200
Operating Expenses14,287,11216,314,84319,565,20017,118,20017,118,200
Grants Loans Benefits61,367,67552,326,02256,678,00053,678,00053,678,000
TOTAL EXPENDITURES311,656,205280,316,385444,763,800359,763,500335,903,400
EXPENDITURES BY FUND SOURCE
General Fund70,581,10067,055,70074,886,80082,956,70076,443,600
Restricted Funds46,800,40434,675,81035,018,40035,516,20035,133,700
Federal Fund194,274,702178,584,875334,858,600241,290,600224,326,100
TOTAL EXPENDITURES311,656,205280,316,385444,763,800359,763,500335,903,400
EXPENDITURES BY UNIT
Medical Assistance Administration301,737,145271,030,096432,763,800347,785,600323,906,100
KCHIP Administration9,919,0609,286,28912,000,00011,977,90011,997,300
TOTAL EXPENDITURES311,656,205280,316,385444,763,800359,763,500335,903,400
", "rows": [ { "row_index": 0, "location": [ 27.36, 749.4141, 607.68, 766.08 ], "cells": [ { "location": [ 27.36, 749.4141, 124.08, 766.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 749.4141, 607.68, 766.08 ], "text": "Health and Family Services\\nMedicaid Administration", "html_text": "Health and Family Services\\nMedicaid Administration", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 732.7482, 607.68, 749.4141 ], "cells": [ { "location": [ 27.36, 732.7482, 124.08, 749.4141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 732.7482, 220.8, 749.4141 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 732.7482, 317.52, 749.4141 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 732.7482, 414.24, 749.4141 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 732.7482, 510.96, 749.4141 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 732.7482, 607.68, 749.4141 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 716.0824, 607.68, 732.7482 ], "cells": [ { "location": [ 27.36, 716.0824, 124.08, 732.7482 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 716.0824, 220.8, 732.7482 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 716.0824, 317.52, 732.7482 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 716.0824, 414.24, 732.7482 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 716.0824, 510.96, 732.7482 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 716.0824, 607.68, 732.7482 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 699.4165, 607.68, 716.0824 ], "cells": [ { "location": [ 27.36, 699.4165, 124.08, 716.0824 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 699.4165, 220.8, 716.0824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 699.4165, 317.52, 716.0824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 699.4165, 414.24, 716.0824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 699.4165, 510.96, 716.0824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 699.4165, 607.68, 716.0824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 682.7506, 607.68, 699.4165 ], "cells": [ { "location": [ 27.36, 682.7506, 124.08, 699.4165 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 682.7506, 220.8, 699.4165 ], "text": "70,437,500", "html_text": "70,437,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 682.7506, 317.52, 699.4165 ], "text": "67,047,400", "html_text": "67,047,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 682.7506, 414.24, 699.4165 ], "text": "77,182,900", "html_text": "77,182,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 682.7506, 510.96, 699.4165 ], "text": "82,956,700", "html_text": "82,956,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 682.7506, 607.68, 699.4165 ], "text": "76,443,600", "html_text": "76,443,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 666.0847, 607.68, 682.7506 ], "cells": [ { "location": [ 27.36, 666.0847, 124.08, 682.7506 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 666.0847, 220.8, 682.7506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 666.0847, 317.52, 682.7506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 666.0847, 414.24, 682.7506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 666.0847, 510.96, 682.7506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 666.0847, 607.68, 682.7506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 649.4188, 607.68, 666.0847 ], "cells": [ { "location": [ 27.36, 649.4188, 124.08, 666.0847 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 649.4188, 220.8, 666.0847 ], "text": "143,600", "html_text": "143,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 649.4188, 317.52, 666.0847 ], "text": "8,300", "html_text": "8,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 649.4188, 414.24, 666.0847 ], "text": "20,000\\n(2,316,100)", "html_text": "20,000\\n(2,316,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 649.4188, 510.96, 666.0847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 649.4188, 607.68, 666.0847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 632.7529, 607.68, 649.4188 ], "cells": [ { "location": [ 27.36, 632.7529, 124.08, 649.4188 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 632.7529, 220.8, 649.4188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 632.7529, 317.52, 649.4188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 632.7529, 414.24, 649.4188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 632.7529, 510.96, 649.4188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 632.7529, 607.68, 649.4188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 616.0871, 607.68, 632.7529 ], "cells": [ { "location": [ 27.36, 616.0871, 124.08, 632.7529 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 616.0871, 220.8, 632.7529 ], "text": "70,581,100", "html_text": "70,581,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 616.0871, 317.52, 632.7529 ], "text": "67,055,700", "html_text": "67,055,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 616.0871, 414.24, 632.7529 ], "text": "74,886,800", "html_text": "74,886,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 616.0871, 510.96, 632.7529 ], "text": "82,956,700", "html_text": "82,956,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 616.0871, 607.68, 632.7529 ], "text": "76,443,600", "html_text": "76,443,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 599.4212, 607.68, 616.0871 ], "cells": [ { "location": [ 27.36, 599.4212, 124.08, 616.0871 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 599.4212, 220.8, 616.0871 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 599.4212, 317.52, 616.0871 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 599.4212, 414.24, 616.0871 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 599.4212, 510.96, 616.0871 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 599.4212, 607.68, 616.0871 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 582.7553, 607.68, 599.4212 ], "cells": [ { "location": [ 27.36, 582.7553, 124.08, 599.4212 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 582.7553, 220.8, 599.4212 ], "text": "3,170,031", "html_text": "3,170,031", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 582.7553, 317.52, 599.4212 ], "text": "12,147,960", "html_text": "12,147,960", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 582.7553, 414.24, 599.4212 ], "text": "14,633,600", "html_text": "14,633,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 582.7553, 510.96, 599.4212 ], "text": "8,681,900", "html_text": "8,681,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 582.7553, 607.68, 599.4212 ], "text": "4,341,000", "html_text": "4,341,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 566.0894, 607.68, 582.7553 ], "cells": [ { "location": [ 27.36, 566.0894, 124.08, 582.7553 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 566.0894, 220.8, 582.7553 ], "text": "10,756,290", "html_text": "10,756,290", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 566.0894, 317.52, 582.7553 ], "text": "6,590,039", "html_text": "6,590,039", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 566.0894, 414.24, 582.7553 ], "text": "11,400,000", "html_text": "11,400,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 566.0894, 510.96, 582.7553 ], "text": "13,545,300", "html_text": "13,545,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 566.0894, 607.68, 582.7553 ], "text": "13,162,900", "html_text": "13,162,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 549.4235, 607.68, 566.0894 ], "cells": [ { "location": [ 27.36, 549.4235, 124.08, 566.0894 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 549.4235, 220.8, 566.0894 ], "text": "45,022,043", "html_text": "45,022,043", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 549.4235, 317.52, 566.0894 ], "text": "30,571,320", "html_text": "30,571,320", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 549.4235, 414.24, 566.0894 ], "text": "17,666,700", "html_text": "17,666,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 549.4235, 510.96, 566.0894 ], "text": "17,630,000", "html_text": "17,630,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 549.4235, 607.68, 566.0894 ], "text": "17,629,800", "html_text": "17,629,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 532.7576, 607.68, 549.4235 ], "cells": [ { "location": [ 27.36, 532.7576, 124.08, 549.4235 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 532.7576, 220.8, 549.4235 ], "text": "58,948,364", "html_text": "58,948,364", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 532.7576, 317.52, 549.4235 ], "text": "49,309,320", "html_text": "49,309,320", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 532.7576, 414.24, 549.4235 ], "text": "43,700,300", "html_text": "43,700,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 532.7576, 510.96, 549.4235 ], "text": "39,857,200", "html_text": "39,857,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 532.7576, 607.68, 549.4235 ], "text": "35,133,700", "html_text": "35,133,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 516.0918, 607.68, 532.7576 ], "cells": [ { "location": [ 27.36, 516.0918, 124.08, 532.7576 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 516.0918, 220.8, 532.7576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 516.0918, 317.52, 532.7576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 516.0918, 414.24, 532.7576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 516.0918, 510.96, 532.7576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 516.0918, 607.68, 532.7576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 499.4259, 607.68, 516.0918 ], "cells": [ { "location": [ 27.36, 499.4259, 124.08, 516.0918 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 499.4259, 220.8, 516.0918 ], "text": "7,800,590", "html_text": "7,800,590", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 499.4259, 317.52, 516.0918 ], "text": "11,048,118", "html_text": "11,048,118", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 499.4259, 414.24, 516.0918 ], "text": "14,432,500", "html_text": "14,432,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 499.4259, 510.96, 516.0918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 499.4259, 607.68, 516.0918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 482.76, 607.68, 499.4259 ], "cells": [ { "location": [ 27.36, 482.76, 124.08, 499.4259 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 482.76, 220.8, 499.4259 ], "text": "197,518,141", "html_text": "197,518,141", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 482.76, 317.52, 499.4259 ], "text": "181,973,579", "html_text": "181,973,579", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 482.76, 414.24, 499.4259 ], "text": "320,426,100", "html_text": "320,426,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 482.76, 510.96, 499.4259 ], "text": "241,290,600", "html_text": "241,290,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 482.76, 607.68, 499.4259 ], "text": "224,326,100", "html_text": "224,326,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 466.0941, 607.68, 482.76 ], "cells": [ { "location": [ 27.36, 466.0941, 124.08, 482.76 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 466.0941, 220.8, 482.76 ], "text": "4,089", "html_text": "4,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 466.0941, 317.52, 482.76 ], "text": "(4,289)", "html_text": "(4,289)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 466.0941, 414.24, 482.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 466.0941, 510.96, 482.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 466.0941, 607.68, 482.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 449.4282, 607.68, 466.0941 ], "cells": [ { "location": [ 27.36, 449.4282, 124.08, 466.0941 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 449.4282, 220.8, 466.0941 ], "text": "205,322,820", "html_text": "205,322,820", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 449.4282, 317.52, 466.0941 ], "text": "193,017,408", "html_text": "193,017,408", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 449.4282, 414.24, 466.0941 ], "text": "334,858,600", "html_text": "334,858,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 449.4282, 510.96, 466.0941 ], "text": "241,290,600", "html_text": "241,290,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 449.4282, 607.68, 466.0941 ], "text": "224,326,100", "html_text": "224,326,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 432.7624, 607.68, 449.4282 ], "cells": [ { "location": [ 27.36, 432.7624, 124.08, 449.4282 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 432.7624, 220.8, 449.4282 ], "text": "334,852,283", "html_text": "334,852,283", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 432.7624, 317.52, 449.4282 ], "text": "309,382,427", "html_text": "309,382,427", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 432.7624, 414.24, 449.4282 ], "text": "453,445,700", "html_text": "453,445,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 432.7624, 510.96, 449.4282 ], "text": "364,104,500", "html_text": "364,104,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 432.7624, 607.68, 449.4282 ], "text": "335,903,400", "html_text": "335,903,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 416.0965, 607.68, 432.7624 ], "cells": [ { "location": [ 27.36, 416.0965, 124.08, 432.7624 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 416.0965, 220.8, 432.7624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 416.0965, 317.52, 432.7624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 416.0965, 414.24, 432.7624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 416.0965, 510.96, 432.7624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 416.0965, 607.68, 432.7624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 399.4306, 607.68, 416.0965 ], "cells": [ { "location": [ 27.36, 399.4306, 124.08, 416.0965 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 399.4306, 220.8, 416.0965 ], "text": "236,001,418", "html_text": "236,001,418", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 399.4306, 317.52, 416.0965 ], "text": "211,675,519", "html_text": "211,675,519", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 399.4306, 414.24, 416.0965 ], "text": "368,520,600", "html_text": "368,520,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 399.4306, 510.96, 416.0965 ], "text": "288,967,300", "html_text": "288,967,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 399.4306, 607.68, 416.0965 ], "text": "265,107,200", "html_text": "265,107,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 382.7647, 607.68, 399.4306 ], "cells": [ { "location": [ 27.36, 382.7647, 124.08, 399.4306 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 382.7647, 220.8, 399.4306 ], "text": "14,287,112", "html_text": "14,287,112", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 382.7647, 317.52, 399.4306 ], "text": "16,314,843", "html_text": "16,314,843", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 382.7647, 414.24, 399.4306 ], "text": "19,565,200", "html_text": "19,565,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 382.7647, 510.96, 399.4306 ], "text": "17,118,200", "html_text": "17,118,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 382.7647, 607.68, 399.4306 ], "text": "17,118,200", "html_text": "17,118,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 366.0988, 607.68, 382.7647 ], "cells": [ { "location": [ 27.36, 366.0988, 124.08, 382.7647 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 366.0988, 220.8, 382.7647 ], "text": "61,367,675", "html_text": "61,367,675", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 366.0988, 317.52, 382.7647 ], "text": "52,326,022", "html_text": "52,326,022", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 366.0988, 414.24, 382.7647 ], "text": "56,678,000", "html_text": "56,678,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 366.0988, 510.96, 382.7647 ], "text": "53,678,000", "html_text": "53,678,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 366.0988, 607.68, 382.7647 ], "text": "53,678,000", "html_text": "53,678,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 349.4329, 607.68, 366.0988 ], "cells": [ { "location": [ 27.36, 349.4329, 124.08, 366.0988 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 349.4329, 220.8, 366.0988 ], "text": "311,656,205", "html_text": "311,656,205", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 349.4329, 317.52, 366.0988 ], "text": "280,316,385", "html_text": "280,316,385", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 349.4329, 414.24, 366.0988 ], "text": "444,763,800", "html_text": "444,763,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 349.4329, 510.96, 366.0988 ], "text": "359,763,500", "html_text": "359,763,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 349.4329, 607.68, 366.0988 ], "text": "335,903,400", "html_text": "335,903,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.36, 332.7671, 607.68, 349.4329 ], "cells": [ { "location": [ 27.36, 332.7671, 124.08, 349.4329 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 332.7671, 220.8, 349.4329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 332.7671, 317.52, 349.4329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 332.7671, 414.24, 349.4329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 332.7671, 510.96, 349.4329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 332.7671, 607.68, 349.4329 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.36, 316.1012, 607.68, 332.7671 ], "cells": [ { "location": [ 27.36, 316.1012, 124.08, 332.7671 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 316.1012, 220.8, 332.7671 ], "text": "70,581,100", "html_text": "70,581,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 316.1012, 317.52, 332.7671 ], "text": "67,055,700", "html_text": "67,055,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 316.1012, 414.24, 332.7671 ], "text": "74,886,800", "html_text": "74,886,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 316.1012, 510.96, 332.7671 ], "text": "82,956,700", "html_text": "82,956,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 316.1012, 607.68, 332.7671 ], "text": "76,443,600", "html_text": "76,443,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.36, 299.4353, 607.68, 316.1012 ], "cells": [ { "location": [ 27.36, 299.4353, 124.08, 316.1012 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 299.4353, 220.8, 316.1012 ], "text": "46,800,404", "html_text": "46,800,404", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 299.4353, 317.52, 316.1012 ], "text": "34,675,810", "html_text": "34,675,810", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 299.4353, 414.24, 316.1012 ], "text": "35,018,400", "html_text": "35,018,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 299.4353, 510.96, 316.1012 ], "text": "35,516,200", "html_text": "35,516,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 299.4353, 607.68, 316.1012 ], "text": "35,133,700", "html_text": "35,133,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.36, 282.7694, 607.68, 299.4353 ], "cells": [ { "location": [ 27.36, 282.7694, 124.08, 299.4353 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 282.7694, 220.8, 299.4353 ], "text": "194,274,702", "html_text": "194,274,702", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 282.7694, 317.52, 299.4353 ], "text": "178,584,875", "html_text": "178,584,875", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 282.7694, 414.24, 299.4353 ], "text": "334,858,600", "html_text": "334,858,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 282.7694, 510.96, 299.4353 ], "text": "241,290,600", "html_text": "241,290,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 282.7694, 607.68, 299.4353 ], "text": "224,326,100", "html_text": "224,326,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.36, 266.1035, 607.68, 282.7694 ], "cells": [ { "location": [ 27.36, 266.1035, 124.08, 282.7694 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 266.1035, 220.8, 282.7694 ], "text": "311,656,205", "html_text": "311,656,205", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 266.1035, 317.52, 282.7694 ], "text": "280,316,385", "html_text": "280,316,385", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 266.1035, 414.24, 282.7694 ], "text": "444,763,800", "html_text": "444,763,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 266.1035, 510.96, 282.7694 ], "text": "359,763,500", "html_text": "359,763,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 266.1035, 607.68, 282.7694 ], "text": "335,903,400", "html_text": "335,903,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.36, 249.4376, 607.68, 266.1035 ], "cells": [ { "location": [ 27.36, 249.4376, 124.08, 266.1035 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 249.4376, 220.8, 266.1035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 249.4376, 317.52, 266.1035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 249.4376, 414.24, 266.1035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 249.4376, 510.96, 266.1035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 249.4376, 607.68, 266.1035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.36, 232.7718, 607.68, 249.4376 ], "cells": [ { "location": [ 27.36, 232.7718, 124.08, 249.4376 ], "text": "Medical Assistance Administration", "html_text": "Medical Assistance Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 232.7718, 220.8, 249.4376 ], "text": "301,737,145", "html_text": "301,737,145", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 232.7718, 317.52, 249.4376 ], "text": "271,030,096", "html_text": "271,030,096", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 232.7718, 414.24, 249.4376 ], "text": "432,763,800", "html_text": "432,763,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 232.7718, 510.96, 249.4376 ], "text": "347,785,600", "html_text": "347,785,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 232.7718, 607.68, 249.4376 ], "text": "323,906,100", "html_text": "323,906,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.36, 216.1059, 607.68, 232.7718 ], "cells": [ { "location": [ 27.36, 216.1059, 124.08, 232.7718 ], "text": "KCHIP Administration", "html_text": "KCHIP Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 216.1059, 220.8, 232.7718 ], "text": "9,919,060", "html_text": "9,919,060", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 216.1059, 317.52, 232.7718 ], "text": "9,286,289", "html_text": "9,286,289", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 216.1059, 414.24, 232.7718 ], "text": "12,000,000", "html_text": "12,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 216.1059, 510.96, 232.7718 ], "text": "11,977,900", "html_text": "11,977,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 216.1059, 607.68, 232.7718 ], "text": "11,997,300", "html_text": "11,997,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.36, 199.44, 607.68, 216.1059 ], "cells": [ { "location": [ 27.36, 199.44, 124.08, 216.1059 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 199.44, 220.8, 216.1059 ], "text": "311,656,205", "html_text": "311,656,205", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 199.44, 317.52, 216.1059 ], "text": "280,316,385", "html_text": "280,316,385", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 199.44, 414.24, 216.1059 ], "text": "444,763,800", "html_text": "444,763,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 199.44, 510.96, 216.1059 ], "text": "359,763,500", "html_text": "359,763,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 199.44, 607.68, 216.1059 ], "text": "335,903,400", "html_text": "335,903,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 209, "type": "TEXT", "location": { "l": 24.72, "t": 188.88, "r": 606.48, "b": 113.52 }, "text": "Administrative functions of the Medicaid program and the Kentucky Children's Health Insurance program (KCHIP) include determining applicant eligibility, formulating policy, processing claims, assuring appropriate utilization of medical services, and managed care oversight. For the fee for service elements of the program, claims are paid through contracts with a fiscal agent and a pharmacy benefits administrator. For the managed care elements of the program, a monthly capitation fee for each member is paid. The Medicaid program contracts for medical review of acute care admissions, level of care determinations for long-term care patients, and care reviews for recipients in mental hospitals and psychiatric facilities.", "reading_order": 1 }, { "page": 209, "type": "TEXT", "location": { "l": 24.96, "t": 106.8, "r": 606, "b": 55.92 }, "text": "The Department for Community Based Services performs the eligibility determination function on behalf of the Department for Medicaid Services through a contractual arrangement. The Department for Medicaid Services also administers KCHIP, a program to provide health care services for uninsured children with family incomes below 200 percent of the federal poverty level but above the federal income level for the Medicaid Program.", "reading_order": 2 }, { "page": 209, "type": "TEXT", "location": { "l": 309.12, "t": 20.88, "r": 324.72, "b": 10.8 }, "text": "194", "reading_order": 3 } ] }, { "page": 210, "items": [ { "page": 210, "type": "TITLE", "location": { "l": 26.4, "t": 765.36, "r": 60.24, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 210, "type": "TEXT", "location": { "l": 25.44, "t": 743.76, "r": 606, "b": 681.84 }, "text": "To implement new federal requirements from the 2025 legislation, H.R. 1, additional funding in the amount of $35,551,600 in fiscal year 2027 and $11,031,600 in fiscal year 2028 is provided for the necessary information system changes needed to implement the new community engagement and work requirements for the Medicaid expansion population, and the shifting of annual Medicaid redeterminations to every six months, for the Medicaid expansion population to retain eligibility. The General Fund portion is $8,137,900 and $1,532,900, respectively.", "reading_order": 1 }, { "page": 210, "type": "TEXT", "location": { "l": 309.84, "t": 20.16, "r": 324.96, "b": 10.8 }, "text": "195", "reading_order": 2 } ] }, { "page": 211, "items": [ { "page": 211, "type": "TABLE", "location": { "l": 27.12, "t": 765.36, "r": 606.48, "b": 254.88 }, "text": "
Health and Family Services
Medicaid Benefits
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation2,402,688,7002,501,029,8003,011,674,8002,707,534,6003,430,313,300
Budget Reserve62,000,000
Other(9,100,000)
Total General Fund2,402,688,7002,563,029,8003,002,574,8002,707,534,6003,430,313,300
Restricted Funds
Balance Forward362,905,932278,521,08685,184,70016,789,600
Current Receipts925,967,0971,380,083,1041,740,787,4001,714,042,9001,664,993,900
Non-Revenue Receipts527,136,118503,627,359485,833,200771,180,100423,391,300
Total Restricted Funds1,816,009,1482,162,231,5492,311,805,3002,502,012,6002,088,385,200
Federal Fund
Balance Forward(16,305,686)(6,511,385)24,350,700
Current Receipts14,266,722,36915,697,652,76117,501,541,80016,980,087,40018,073,444,600
Total Federal Fund14,250,416,68315,691,141,37717,525,892,50016,980,087,40018,073,444,600
TOTAL SOURCE OF FUNDS18,469,114,53020,416,402,72622,840,272,60022,189,634,60023,592,143,100
EXPENDITURES BY CLASS
Grants Loans Benefits18,197,104,82920,306,867,27822,807,583,00022,189,634,60023,592,143,100
TOTAL EXPENDITURES18,197,104,82920,306,867,27822,807,583,00022,189,634,60023,592,143,100
EXPENDITURES BY FUND SOURCE
General Fund2,402,688,7002,563,029,8002,986,674,8002,707,534,6003,430,313,300
Restricted Funds1,537,488,0622,077,046,8462,295,015,7002,502,012,6002,088,385,200
Federal Fund14,256,928,06715,666,790,63217,525,892,50016,980,087,40018,073,444,600
TOTAL EXPENDITURES18,197,104,82920,306,867,27822,807,583,00022,189,634,60023,592,143,100
EXPENDITURES BY UNIT
Medicaid Benefits17,721,401,91319,777,192,16722,113,690,40021,440,994,20022,789,634,100
KCHIP Benefits475,702,916529,675,111693,892,600748,640,400802,509,000
TOTAL EXPENDITURES18,197,104,82920,306,867,27822,807,583,00022,189,634,60023,592,143,100
", "rows": [ { "row_index": 0, "location": [ 27.12, 748.8929, 606.48, 765.36 ], "cells": [ { "location": [ 27.12, 748.8929, 123.68, 765.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 748.8929, 606.48, 765.36 ], "text": "Health and Family Services", "html_text": "Health and Family Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.12, 732.4258, 606.48, 748.8929 ], "cells": [ { "location": [ 27.12, 732.4258, 123.68, 748.8929 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 732.4258, 606.48, 748.8929 ], "text": "Medicaid Benefits", "html_text": "Medicaid Benefits", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.12, 715.9587, 606.48, 732.4258 ], "cells": [ { "location": [ 27.12, 715.9587, 123.68, 732.4258 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 715.9587, 220.24, 732.4258 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 715.9587, 316.8, 732.4258 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 715.9587, 413.36, 732.4258 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 715.9587, 509.92, 732.4258 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 715.9587, 606.48, 732.4258 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.12, 699.4916, 606.48, 715.9587 ], "cells": [ { "location": [ 27.12, 699.4916, 123.68, 715.9587 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 699.4916, 220.24, 715.9587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 699.4916, 316.8, 715.9587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 699.4916, 413.36, 715.9587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 699.4916, 509.92, 715.9587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 699.4916, 606.48, 715.9587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.12, 683.0245, 606.48, 699.4916 ], "cells": [ { "location": [ 27.12, 683.0245, 123.68, 699.4916 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 683.0245, 220.24, 699.4916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 683.0245, 316.8, 699.4916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 683.0245, 413.36, 699.4916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 683.0245, 509.92, 699.4916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 683.0245, 606.48, 699.4916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.12, 666.5574, 606.48, 683.0245 ], "cells": [ { "location": [ 27.12, 666.5574, 123.68, 683.0245 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 666.5574, 220.24, 683.0245 ], "text": "2,402,688,700", "html_text": "2,402,688,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 666.5574, 316.8, 683.0245 ], "text": "2,501,029,800", "html_text": "2,501,029,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 666.5574, 413.36, 683.0245 ], "text": "3,011,674,800", "html_text": "3,011,674,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 666.5574, 509.92, 683.0245 ], "text": "2,707,534,600", "html_text": "2,707,534,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 666.5574, 606.48, 683.0245 ], "text": "3,430,313,300", "html_text": "3,430,313,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.12, 650.0903, 606.48, 666.5574 ], "cells": [ { "location": [ 27.12, 650.0903, 123.68, 666.5574 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 650.0903, 220.24, 666.5574 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 650.0903, 316.8, 666.5574 ], "text": "62,000,000", "html_text": "62,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 650.0903, 413.36, 666.5574 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 650.0903, 509.92, 666.5574 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 650.0903, 606.48, 666.5574 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.12, 633.6232, 606.48, 650.0903 ], "cells": [ { "location": [ 27.12, 633.6232, 123.68, 650.0903 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 633.6232, 220.24, 650.0903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 633.6232, 316.8, 650.0903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 633.6232, 413.36, 650.0903 ], "text": "(9,100,000)", "html_text": "(9,100,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 633.6232, 509.92, 650.0903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 633.6232, 606.48, 650.0903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.12, 617.1561, 606.48, 633.6232 ], "cells": [ { "location": [ 27.12, 617.1561, 123.68, 633.6232 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 617.1561, 220.24, 633.6232 ], "text": "2,402,688,700", "html_text": "2,402,688,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 617.1561, 316.8, 633.6232 ], "text": "2,563,029,800", "html_text": "2,563,029,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 617.1561, 413.36, 633.6232 ], "text": "3,002,574,800", "html_text": "3,002,574,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 617.1561, 509.92, 633.6232 ], "text": "2,707,534,600", "html_text": "2,707,534,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 617.1561, 606.48, 633.6232 ], "text": "3,430,313,300", "html_text": "3,430,313,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.12, 600.689, 606.48, 617.1561 ], "cells": [ { "location": [ 27.12, 600.689, 123.68, 617.1561 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 600.689, 220.24, 617.1561 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 600.689, 316.8, 617.1561 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 600.689, 413.36, 617.1561 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 600.689, 509.92, 617.1561 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 600.689, 606.48, 617.1561 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.12, 584.2219, 606.48, 600.689 ], "cells": [ { "location": [ 27.12, 584.2219, 123.68, 600.689 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 584.2219, 220.24, 600.689 ], "text": "362,905,932", "html_text": "362,905,932", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 584.2219, 316.8, 600.689 ], "text": "278,521,086", "html_text": "278,521,086", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 584.2219, 413.36, 600.689 ], "text": "85,184,700", "html_text": "85,184,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 584.2219, 509.92, 600.689 ], "text": "16,789,600", "html_text": "16,789,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 584.2219, 606.48, 600.689 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.12, 567.7548, 606.48, 584.2219 ], "cells": [ { "location": [ 27.12, 567.7548, 123.68, 584.2219 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 567.7548, 220.24, 584.2219 ], "text": "925,967,097", "html_text": "925,967,097", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 567.7548, 316.8, 584.2219 ], "text": "1,380,083,104", "html_text": "1,380,083,104", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 567.7548, 413.36, 584.2219 ], "text": "1,740,787,400", "html_text": "1,740,787,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 567.7548, 509.92, 584.2219 ], "text": "1,714,042,900", "html_text": "1,714,042,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 567.7548, 606.48, 584.2219 ], "text": "1,664,993,900", "html_text": "1,664,993,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.12, 551.2877, 606.48, 567.7548 ], "cells": [ { "location": [ 27.12, 551.2877, 123.68, 567.7548 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 551.2877, 220.24, 567.7548 ], "text": "527,136,118", "html_text": "527,136,118", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 551.2877, 316.8, 567.7548 ], "text": "503,627,359", "html_text": "503,627,359", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 551.2877, 413.36, 567.7548 ], "text": "485,833,200", "html_text": "485,833,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 551.2877, 509.92, 567.7548 ], "text": "771,180,100", "html_text": "771,180,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 551.2877, 606.48, 567.7548 ], "text": "423,391,300", "html_text": "423,391,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.12, 534.8206, 606.48, 551.2877 ], "cells": [ { "location": [ 27.12, 534.8206, 123.68, 551.2877 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 534.8206, 220.24, 551.2877 ], "text": "1,816,009,148", "html_text": "1,816,009,148", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 534.8206, 316.8, 551.2877 ], "text": "2,162,231,549", "html_text": "2,162,231,549", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 534.8206, 413.36, 551.2877 ], "text": "2,311,805,300", "html_text": "2,311,805,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 534.8206, 509.92, 551.2877 ], "text": "2,502,012,600", "html_text": "2,502,012,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 534.8206, 606.48, 551.2877 ], "text": "2,088,385,200", "html_text": "2,088,385,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.12, 518.3535, 606.48, 534.8206 ], "cells": [ { "location": [ 27.12, 518.3535, 123.68, 534.8206 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 518.3535, 220.24, 534.8206 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 518.3535, 316.8, 534.8206 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 518.3535, 413.36, 534.8206 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 518.3535, 509.92, 534.8206 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 518.3535, 606.48, 534.8206 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.12, 501.8865, 606.48, 518.3535 ], "cells": [ { "location": [ 27.12, 501.8865, 123.68, 518.3535 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 501.8865, 220.24, 518.3535 ], "text": "(16,305,686)", "html_text": "(16,305,686)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 501.8865, 316.8, 518.3535 ], "text": "(6,511,385)", "html_text": "(6,511,385)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 501.8865, 413.36, 518.3535 ], "text": "24,350,700", "html_text": "24,350,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 501.8865, 509.92, 518.3535 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 501.8865, 606.48, 518.3535 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.12, 485.4194, 606.48, 501.8865 ], "cells": [ { "location": [ 27.12, 485.4194, 123.68, 501.8865 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 485.4194, 220.24, 501.8865 ], "text": "14,266,722,369", "html_text": "14,266,722,369", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 485.4194, 316.8, 501.8865 ], "text": "15,697,652,761", "html_text": "15,697,652,761", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 485.4194, 413.36, 501.8865 ], "text": "17,501,541,800", "html_text": "17,501,541,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 485.4194, 509.92, 501.8865 ], "text": "16,980,087,400", "html_text": "16,980,087,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 485.4194, 606.48, 501.8865 ], "text": "18,073,444,600", "html_text": "18,073,444,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.12, 468.9523, 606.48, 485.4194 ], "cells": [ { "location": [ 27.12, 468.9523, 123.68, 485.4194 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 468.9523, 220.24, 485.4194 ], "text": "14,250,416,683", "html_text": "14,250,416,683", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 468.9523, 316.8, 485.4194 ], "text": "15,691,141,377", "html_text": "15,691,141,377", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 468.9523, 413.36, 485.4194 ], "text": "17,525,892,500", "html_text": "17,525,892,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 468.9523, 509.92, 485.4194 ], "text": "16,980,087,400", "html_text": "16,980,087,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 468.9523, 606.48, 485.4194 ], "text": "18,073,444,600", "html_text": "18,073,444,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.12, 452.4852, 606.48, 468.9523 ], "cells": [ { "location": [ 27.12, 452.4852, 123.68, 468.9523 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 452.4852, 220.24, 468.9523 ], "text": "18,469,114,530", "html_text": "18,469,114,530", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 452.4852, 316.8, 468.9523 ], "text": "20,416,402,726", "html_text": "20,416,402,726", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 452.4852, 413.36, 468.9523 ], "text": "22,840,272,600", "html_text": "22,840,272,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 452.4852, 509.92, 468.9523 ], "text": "22,189,634,600", "html_text": "22,189,634,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 452.4852, 606.48, 468.9523 ], "text": "23,592,143,100", "html_text": "23,592,143,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.12, 436.0181, 606.48, 452.4852 ], "cells": [ { "location": [ 27.12, 436.0181, 123.68, 452.4852 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 436.0181, 220.24, 452.4852 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 436.0181, 316.8, 452.4852 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 436.0181, 413.36, 452.4852 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 436.0181, 509.92, 452.4852 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 436.0181, 606.48, 452.4852 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.12, 419.551, 606.48, 436.0181 ], "cells": [ { "location": [ 27.12, 419.551, 123.68, 436.0181 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 419.551, 220.24, 436.0181 ], "text": "18,197,104,829", "html_text": "18,197,104,829", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 419.551, 316.8, 436.0181 ], "text": "20,306,867,278", "html_text": "20,306,867,278", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 419.551, 413.36, 436.0181 ], "text": "22,807,583,000", "html_text": "22,807,583,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 419.551, 509.92, 436.0181 ], "text": "22,189,634,600", "html_text": "22,189,634,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 419.551, 606.48, 436.0181 ], "text": "23,592,143,100", "html_text": "23,592,143,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.12, 403.0839, 606.48, 419.551 ], "cells": [ { "location": [ 27.12, 403.0839, 123.68, 419.551 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 403.0839, 220.24, 419.551 ], "text": "18,197,104,829", "html_text": "18,197,104,829", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 403.0839, 316.8, 419.551 ], "text": "20,306,867,278", "html_text": "20,306,867,278", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 403.0839, 413.36, 419.551 ], "text": "22,807,583,000", "html_text": "22,807,583,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 403.0839, 509.92, 419.551 ], "text": "22,189,634,600", "html_text": "22,189,634,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 403.0839, 606.48, 419.551 ], "text": "23,592,143,100", "html_text": "23,592,143,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.12, 386.6168, 606.48, 403.0839 ], "cells": [ { "location": [ 27.12, 386.6168, 123.68, 403.0839 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 386.6168, 220.24, 403.0839 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 386.6168, 316.8, 403.0839 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 386.6168, 413.36, 403.0839 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 386.6168, 509.92, 403.0839 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 386.6168, 606.48, 403.0839 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.12, 370.1497, 606.48, 386.6168 ], "cells": [ { "location": [ 27.12, 370.1497, 123.68, 386.6168 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 370.1497, 220.24, 386.6168 ], "text": "2,402,688,700", "html_text": "2,402,688,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 370.1497, 316.8, 386.6168 ], "text": "2,563,029,800", "html_text": "2,563,029,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 370.1497, 413.36, 386.6168 ], "text": "2,986,674,800", "html_text": "2,986,674,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 370.1497, 509.92, 386.6168 ], "text": "2,707,534,600", "html_text": "2,707,534,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 370.1497, 606.48, 386.6168 ], "text": "3,430,313,300", "html_text": "3,430,313,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.12, 353.6826, 606.48, 370.1497 ], "cells": [ { "location": [ 27.12, 353.6826, 123.68, 370.1497 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 353.6826, 220.24, 370.1497 ], "text": "1,537,488,062", "html_text": "1,537,488,062", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 353.6826, 316.8, 370.1497 ], "text": "2,077,046,846", "html_text": "2,077,046,846", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 353.6826, 413.36, 370.1497 ], "text": "2,295,015,700", "html_text": "2,295,015,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 353.6826, 509.92, 370.1497 ], "text": "2,502,012,600", "html_text": "2,502,012,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 353.6826, 606.48, 370.1497 ], "text": "2,088,385,200", "html_text": "2,088,385,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.12, 337.2155, 606.48, 353.6826 ], "cells": [ { "location": [ 27.12, 337.2155, 123.68, 353.6826 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 337.2155, 220.24, 353.6826 ], "text": "14,256,928,067", "html_text": "14,256,928,067", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 337.2155, 316.8, 353.6826 ], "text": "15,666,790,632", "html_text": "15,666,790,632", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 337.2155, 413.36, 353.6826 ], "text": "17,525,892,500", "html_text": "17,525,892,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 337.2155, 509.92, 353.6826 ], "text": "16,980,087,400", "html_text": "16,980,087,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 337.2155, 606.48, 353.6826 ], "text": "18,073,444,600", "html_text": "18,073,444,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.12, 320.7484, 606.48, 337.2155 ], "cells": [ { "location": [ 27.12, 320.7484, 123.68, 337.2155 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 320.7484, 220.24, 337.2155 ], "text": "18,197,104,829", "html_text": "18,197,104,829", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 320.7484, 316.8, 337.2155 ], "text": "20,306,867,278", "html_text": "20,306,867,278", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 320.7484, 413.36, 337.2155 ], "text": "22,807,583,000", "html_text": "22,807,583,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 320.7484, 509.92, 337.2155 ], "text": "22,189,634,600", "html_text": "22,189,634,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 320.7484, 606.48, 337.2155 ], "text": "23,592,143,100", "html_text": "23,592,143,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.12, 304.2813, 606.48, 320.7484 ], "cells": [ { "location": [ 27.12, 304.2813, 123.68, 320.7484 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 304.2813, 220.24, 320.7484 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 304.2813, 316.8, 320.7484 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 304.2813, 413.36, 320.7484 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 304.2813, 509.92, 320.7484 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 304.2813, 606.48, 320.7484 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.12, 287.8142, 606.48, 304.2813 ], "cells": [ { "location": [ 27.12, 287.8142, 123.68, 304.2813 ], "text": "Medicaid Benefits", "html_text": "Medicaid Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 287.8142, 220.24, 304.2813 ], "text": "17,721,401,913", "html_text": "17,721,401,913", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 287.8142, 316.8, 304.2813 ], "text": "19,777,192,167", "html_text": "19,777,192,167", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 287.8142, 413.36, 304.2813 ], "text": "22,113,690,400", "html_text": "22,113,690,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 287.8142, 509.92, 304.2813 ], "text": "21,440,994,200", "html_text": "21,440,994,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 287.8142, 606.48, 304.2813 ], "text": "22,789,634,100", "html_text": "22,789,634,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.12, 271.3471, 606.48, 287.8142 ], "cells": [ { "location": [ 27.12, 271.3471, 123.68, 287.8142 ], "text": "KCHIP Benefits", "html_text": "KCHIP Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 271.3471, 220.24, 287.8142 ], "text": "475,702,916", "html_text": "475,702,916", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 271.3471, 316.8, 287.8142 ], "text": "529,675,111", "html_text": "529,675,111", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 271.3471, 413.36, 287.8142 ], "text": "693,892,600", "html_text": "693,892,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 271.3471, 509.92, 287.8142 ], "text": "748,640,400", "html_text": "748,640,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 271.3471, 606.48, 287.8142 ], "text": "802,509,000", "html_text": "802,509,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.12, 254.88, 606.48, 271.3471 ], "cells": [ { "location": [ 27.12, 254.88, 123.68, 271.3471 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 254.88, 220.24, 271.3471 ], "text": "18,197,104,829", "html_text": "18,197,104,829", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 254.88, 316.8, 271.3471 ], "text": "20,306,867,278", "html_text": "20,306,867,278", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 254.88, 413.36, 271.3471 ], "text": "22,807,583,000", "html_text": "22,807,583,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 254.88, 509.92, 271.3471 ], "text": "22,189,634,600", "html_text": "22,189,634,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.92, 254.88, 606.48, 271.3471 ], "text": "23,592,143,100", "html_text": "23,592,143,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 31, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 211, "type": "TEXT", "location": { "l": 24.24, "t": 243.6, "r": 606.24, "b": 36 }, "text": "The Kentucky Medicaid program, under Title XIX of the Social Security Act and KRS 205.520, provides for preventive and remedial medical care for financially and medically indigent citizens in Kentucky who meet the income and resource criteria for Medicaid eligibility. The following services are currently provided by Kentucky's Medicaid program: Inpatient Hospital; Mental Hospital (for individuals under age 21 and age 65 and over); Renal Dialysis; Model Waiver II (home based services for individuals who are ventilator dependent); Psychiatric Residential Treatment Facilities (8-9 bed group homes for adolescents needing psychiatric residential services); Outpatient Hospital (including Emergency Room); Ambulatory Surgical Centers; HANDS (home visiting services for new and expectant parents); Specialized Children's Services Clinics (sexual abuse examinations); School-Based Services (Medicaid coverage for health services provided by schools to children with disabilities); Commission for Children with Special Health Care Needs; Intermediate Care Facility Services for Individuals with Intellectual Disabilities-ICFIID (residential habilitation for Medicaid recipients with intellectual disabilities); Nursing Facility Services (residential placement for the elderly and/or disabled); Preventative Services (health care) through the Local Health Departments; Early Intervention Services for Infants through age 2 with developmental problems; Early and Periodic Screening, Diagnosis and Treatment Services (EPSDT) which is preventive health care for children under 21 and coverage of any Federally-allowable, medically necessary Medicaid service for children, even if the service is not covered by the state's Medicaid plan; Chiropractic; X-ray and Laboratory Services; Physical, Occupational and Speech Therapy; Durable Medical Equipment (DME); Federally Qualified Health Centers (FQHC); Primary Care Centers (PCC); Community Mental Health Centers (CMHC); Rural Health Centers; Family Planning; Home Health services; Supports for Community Living (SCL) Waiver Services (long term community services and supports for individuals with intellectual health care); and Family and Medical Support Services (FMS); Medical Care Services (DCA); and Family and Medical Support Services (FMS); and Community Health Services (CHS).", "reading_order": 1 }, { "page": 211, "type": "TEXT", "location": { "l": 309.12, "t": 20.64, "r": 324.96, "b": 10.8 }, "text": "196", "reading_order": 2 } ] }, { "page": 212, "items": [ { "page": 212, "type": "TEXT", "location": { "l": 25.44, "t": 764.64, "r": 605.04, "b": 607.2 }, "text": "disabilities); Home and Community Based (HCBS) Waiver Services (long term community services and supports for individuals who meet nursing facility level of care); Adult Day Health Care; Brain Injury Waiver Services (long term community services and supports for individuals with acquired brain injuries); Michelle P. Waiver services (long term community services and supports for individuals with intellectual or developmental disabilities); Nurse Anesthetist; Hospice; Transportation (Non-Emergency and Emergency/Ambulance); Pharmacy; Vision Care; Dental; Physician Services; Nurse Practitioner/Midwife; Audiology Services; Podiatry; Comprehensive Outpatient Rehabilitative Facilities (CORF); Distinct Psychiatric Units in hospitals; Distinct Rehabilitative Units in hospitals; Physicians Assistants; Private Duty Nursing Services; Behavioral health (mental health or substance use disorder services) provided by licensed practitioners, practitioner groups and licensed organizations; Targeted Case Management for individuals with serious mental health or substance abuse disorders; Medicare Premiums (Medicare beneficiaries with income below the federal poverty level receive Medicaid assistance for payment of Medicare premiums, deductibles and cost sharing). These individuals are Qualified Medicare Beneficiaries (QMBs). Individuals at the lowest income levels are entitled to full Medicaid benefits. Medicare beneficiaries with income levels slightly higher than poverty receive Medicaid assistance for payment of Medicare premiums. These individuals are Specified Low-Income Medicare Beneficiaries (SLMBs).", "reading_order": 0 }, { "page": 212, "type": "TEXT", "location": { "l": 25.68, "t": 599.04, "r": 605.28, "b": 489.36 }, "text": "Effective January 1, 2014, the federal Patient Protection and Affordable Care Act (ACA) changed the basis for Medicaid eligibility from eligibility categories tied to deprivation to income-based eligibility, with household income for most beneficiaries determined by the Modified Adjusted Gross Income (MAGI) reported on income tax returns. ACA also simplified and streamlined eligibility processes for most beneficiaries. ACA required states with Medicaid benchmark benefit packages, including Kentucky, to align their Medicaid benefits with ten essential health benefits defined by the benchmark plan adopted for the state's health benefit exchange (the 2012 Anthem PPO plan for Kentucky). This required Kentucky to add substance use treatment services and private duty nursing to its benefit package for all Medicaid beneficiaries. Prior to ACA, Kentucky Medicaid only covered substance use treatment for children and pregnant women. Kentucky adopted the adult Medicaid eligibility expansion which extends Medicaid eligibility to individuals in households with income at or below 138% of the federal poverty level (FPL).", "reading_order": 1 }, { "page": 212, "type": "TITLE", "location": { "l": 26.64, "t": 480.96, "r": 339.36, "b": 468.96 }, "text": "Kentucky Medical Assistance Program (KMAP) Recipient Groups", "reading_order": 2, "level": 2 }, { "page": 212, "type": "TEXT", "location": { "l": 25.92, "t": 459.12, "r": 603.12, "b": 433.92 }, "text": "Based on the eligibility changes in ACA, individuals who are eligible for KMAP benefits are classified into two groups: the Modified Adjusted Gross Income (MAGI) eligibility group and the non-MAGI eligibility group.", "reading_order": 3 }, { "page": 212, "type": "TEXT", "location": { "l": 25.44, "t": 424.8, "r": 606.24, "b": 351.6 }, "text": "The MAGI eligibility group includes children and non-disabled adults under age 65. Specifically, this group includes children, pregnant women, caretaker relatives of children eligible for Medicaid, the adult Medicaid expansion eligibility group and former foster care children who are eligible for Medicaid up to age 26. Eligibility for each of these groups is based on the following income levels: pregnant women and infants under one year of age – 200% of the Federal Poverty Level (FPL); children from one to eighteen years of age: 147% FPL; and the adult Medicaid expansion eligibility group: 138% FPL. Former foster care children are eligible for Medicaid up to age 26 regardless of their income.", "reading_order": 4 }, { "page": 212, "type": "TEXT", "location": { "l": 25.68, "t": 343.2, "r": 584.4, "b": 318.48 }, "text": "The non-MAGI eligibility group includes aged, blind and disabled individuals whose eligibility is associated with their health status and who are subject to resource requirements as well as income limits in establishing Medicaid eligibility.", "reading_order": 5 }, { "page": 212, "type": "TITLE", "location": { "l": 26.16, "t": 308.64, "r": 146.88, "b": 296.64 }, "text": "Projecting Benefits Cost", "reading_order": 6, "level": 2 }, { "page": 212, "type": "TEXT", "location": { "l": 24.96, "t": 286.8, "r": 604.8, "b": 178.8 }, "text": "Forecasting models were combined in the preparation of the Medicaid Benefits projections. Both the Office of State Budget Director (OSBD) and the Department for Medicaid Services (DMS) prepared cash forecasts to arrive at a consensus forecast. These forecasts examine past trends in categorical spending to generate projections for future cash expenditures, adjusting for policy changes. It should be noted that fewer members and services remain under fee-for-service due to the expansion of managed care which was implemented November 1, 2011. Using member eligibility information, historical monthly cash fee-for-service data was classified as either fee-for-service or managed care. Managed care costs were calculated based on the monthly member forecast and the negotiated rates with the contracted managed care organizations. The managed care portion of the budget does not include individual categories of service; therefore, total projected costs for individual services cannot be determined.", "reading_order": 7 }, { "page": 212, "type": "TITLE", "location": { "l": 27.12, "t": 168.96, "r": 102.48, "b": 157.2 }, "text": "Provider Taxes", "reading_order": 8, "level": 2 }, { "page": 212, "type": "TEXT", "location": { "l": 25.92, "t": 147.6, "r": 583.2, "b": 98.4 }, "text": "Dedicated provider assessments are levied on hospitals, home health agencies, Intermediate Care Facilities for Persons with Intellectual Disabilities, providers of alternative community services and long-term care facilities. The recommended budget assumes continuation of the current level of provider tax collections to maintain existing reimbursement levels for hospitals established in state fiscal year 2006.", "reading_order": 9 }, { "page": 212, "type": "TEXT", "location": { "l": 309.84, "t": 20.16, "r": 324.48, "b": 11.04 }, "text": "197", "reading_order": 10 } ] }, { "page": 213, "items": [ { "page": 213, "type": "TITLE", "location": { "l": 26.64, "t": 765.36, "r": 264.24, "b": 753.12 }, "text": "Disproportionate Share Hospital (DSH) Payments", "reading_order": 0, "level": 2 }, { "page": 213, "type": "TEXT", "location": { "l": 25.92, "t": 743.52, "r": 604.8, "b": 694.56 }, "text": "The budget includes funding for Disproportionate Share Hospital (DSH) payments equal to the maximum amount established by federal law. Disproportionate Share Hospital payments to state mental hospitals are budgeted in each year of the biennium. This budget includes funds transferred from the university teaching hospitals to be used as state matching funds for the portion of DSH funds received by those facilities.", "reading_order": 1 }, { "page": 213, "type": "TITLE", "location": { "l": 27.12, "t": 685.2, "r": 99.36, "b": 672.72 }, "text": "Managed Care", "reading_order": 2, "level": 2 }, { "page": 213, "type": "TEXT", "location": { "l": 26.64, "t": 663.36, "r": 594.24, "b": 637.92 }, "text": "The budget request assumes that Medicaid services are provided statewide by five (5) contracted Managed Care Organizations (MCOs). Recipients in long term care facilities and waiver programs are excluded from managed care enrollment.", "reading_order": 3 }, { "page": 213, "type": "TITLE", "location": { "l": 27.12, "t": 629.04, "r": 120.72, "b": 616.56 }, "text": "Benefit Match Rate", "reading_order": 4, "level": 2 }, { "page": 213, "type": "TEXT", "location": { "l": 25.92, "t": 606.96, "r": 606.96, "b": 558.24 }, "text": "The budget request assumes a federal medical assistance percentage (FMAP) of 71.55 percent for state fiscal year 2027 and 71.60 percent for fiscal year 2028 for eligibility groups other than the ACA Medicaid expansion group. The FMAP for the Medicaid expansion eligibility group authorized by the Affordable Care Act (ACA) is 90 percent for the biennium. The federal Medicaid match rate for KCHIP is estimated at 80.90 percent for fiscal year 2027 and 80.12 percent for fiscal year 2028.", "reading_order": 5 }, { "page": 213, "type": "TITLE", "location": { "l": 26.4, "t": 549.6, "r": 294.72, "b": 536.4 }, "text": "Kentucky Children's Health Insurance Program (KCHIP)", "reading_order": 6, "level": 2 }, { "page": 213, "type": "TEXT", "location": { "l": 25.68, "t": 527.04, "r": 589.44, "b": 502.08 }, "text": "The Kentucky Children's Health Insurance program was initiated under Title XXI of the Social Security Act and currently serves eligible children up to 213 percent of the federal poverty level.", "reading_order": 7 }, { "page": 213, "type": "TITLE", "location": { "l": 26.4, "t": 471.6, "r": 60.24, "b": 458.64 }, "text": "Policy", "reading_order": 8, "level": 2 }, { "page": 213, "type": "TEXT", "location": { "l": 25.68, "t": 449.28, "r": 598.56, "b": 387.36 }, "text": "The Office of State Budget Director and the Department for Medicaid Services work together to arrive at a consensus forecast of the amount needed to maintain the Medicaid Benefits budget. These forecasts examine past trends in categorical spending to generate projections for future cash expenditures, adjusting for policy changes. Using member eligibility information, historical monthly cash fee-for-service data was classified as either fee-for-service or managed care. Managed care costs were calculated based on the monthly member forecast and the negotiated rates with the contracted managed care organizations.", "reading_order": 9 }, { "page": 213, "type": "TEXT", "location": { "l": 25.68, "t": 379.44, "r": 596.4, "b": 354 }, "text": "An additional $442,498,700 General Fund was added in fiscal year 2028 to support Medicaid Benefits. This will cover estimated program needs and forecasted eligibles in the Medicaid Benefits Program determined through a consensus forecasting process.", "reading_order": 10 }, { "page": 213, "type": "TEXT", "location": { "l": 26.64, "t": 345.84, "r": 564.48, "b": 331.92 }, "text": "The budget accommodates the following estimated average monthly enrollment for fiscal year 2027 and fiscal year 2028.", "reading_order": 11 }, { "page": 213, "type": "TEXT", "location": { "l": 265.44, "t": 323.28, "r": 368.4, "b": 310.56 }, "text": "Medicaid Enrollment", "reading_order": 12 }, { "page": 213, "type": "TEXT", "location": { "l": 243.6, "t": 301.92, "r": 389.28, "b": 288.72 }, "text": "Projections FY 2026 - FY 2028", "reading_order": 13 }, { "page": 213, "type": "TABLE", "location": { "l": 27.84, "t": 275.28, "r": 602.16, "b": 206.16 }, "text": "
MCO (Traditional Medicaid)MCO (Medicaid Expansion)MCO (KCHIP)Fee For Service (FFS)Grand Total
FY 2026716,419459,675137,590151,8461,465,530
FY 2027709,928452,126145,432152,3841,459,870
FY 2028700,085423,400153,282152,4261,429,193
", "rows": [ { "row_index": 0, "location": [ 27.84, 258, 602.16, 275.28 ], "cells": [ { "location": [ 27.84, 258, 123.56, 275.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 258, 219.28, 275.28 ], "text": "MCO (Traditional Medicaid)", "html_text": "MCO (Traditional Medicaid)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 258, 315, 275.28 ], "text": "MCO (Medicaid Expansion)", "html_text": "MCO (Medicaid Expansion)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315, 258, 410.72, 275.28 ], "text": "MCO (KCHIP)", "html_text": "MCO (KCHIP)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.72, 258, 506.44, 275.28 ], "text": "Fee For Service (FFS)", "html_text": "Fee For Service (FFS)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 506.44, 258, 602.16, 275.28 ], "text": "Grand Total", "html_text": "Grand Total", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 240.72, 602.16, 258 ], "cells": [ { "location": [ 27.84, 240.72, 123.56, 258 ], "text": "FY 2026", "html_text": "FY 2026", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 240.72, 219.28, 258 ], "text": "716,419", "html_text": "716,419", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 240.72, 315, 258 ], "text": "459,675", "html_text": "459,675", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315, 240.72, 410.72, 258 ], "text": "137,590", "html_text": "137,590", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.72, 240.72, 506.44, 258 ], "text": "151,846", "html_text": "151,846", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 506.44, 240.72, 602.16, 258 ], "text": "1,465,530", "html_text": "1,465,530", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 223.44, 602.16, 240.72 ], "cells": [ { "location": [ 27.84, 223.44, 123.56, 240.72 ], "text": "FY 2027", "html_text": "FY 2027", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 223.44, 219.28, 240.72 ], "text": "709,928", "html_text": "709,928", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 223.44, 315, 240.72 ], "text": "452,126", "html_text": "452,126", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315, 223.44, 410.72, 240.72 ], "text": "145,432", "html_text": "145,432", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.72, 223.44, 506.44, 240.72 ], "text": "152,384", "html_text": "152,384", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 506.44, 223.44, 602.16, 240.72 ], "text": "1,459,870", "html_text": "1,459,870", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 206.16, 602.16, 223.44 ], "cells": [ { "location": [ 27.84, 206.16, 123.56, 223.44 ], "text": "FY 2028", "html_text": "FY 2028", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 206.16, 219.28, 223.44 ], "text": "700,085", "html_text": "700,085", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 206.16, 315, 223.44 ], "text": "423,400", "html_text": "423,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315, 206.16, 410.72, 223.44 ], "text": "153,282", "html_text": "153,282", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.72, 206.16, 506.44, 223.44 ], "text": "152,426", "html_text": "152,426", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 506.44, 206.16, 602.16, 223.44 ], "text": "1,429,193", "html_text": "1,429,193", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 4, "n_cols": 6, "ref": "#/tables/0", "reading_order": 14 }, { "page": 213, "type": "TEXT", "location": { "l": 25.68, "t": 193.68, "r": 603.12, "b": 143.76 }, "text": "The budget includes a state fiscal year 2027 federal share or FMAP of 71.55 percent for Medicaid eligibility groups, 80.90 percent for the Kentucky Children's Health Insurance Program eligibility group, and 90 percent for the Medicaid expansion eligibility group. The budget includes a state fiscal year 2028 federal share or FMAP of 71.60 percent for Medicaid eligibility groups, 80.12 percent for the Kentucky Children's Health Insurance Program eligibility group, and 90 percent for the Medicaid expansion eligibility group.", "reading_order": 15 }, { "page": 213, "type": "TEXT", "location": { "l": 26.16, "t": 135.84, "r": 599.76, "b": 98.16 }, "text": "The budget includes an additional 500 slots for the Michelle P. Waiver program. The total additional funding for Michelle P slots is $27,300,000 each year, with $7,766,200 from the General Fund and $19,533,800 from federal funds. This increase will bring the total number of funded slots to 11,850.", "reading_order": 16 }, { "page": 213, "type": "TEXT", "location": { "l": 25.92, "t": 89.28, "r": 586.32, "b": 52.32 }, "text": "The budget includes an additional 250 slots for the Supports for Community Living program. The total additional funding for Supports for Community Living slots is $28,625,000 each year, with $8,143,100 from the General Fund and $20,481,900 from federal funds. This will bring the total number of funded slots to 5,666.", "reading_order": 17 }, { "page": 213, "type": "TEXT", "location": { "l": 309.84, "t": 20.16, "r": 324.96, "b": 10.8 }, "text": "198", "reading_order": 18 } ] }, { "page": 214, "items": [ { "page": 214, "type": "TEXT", "location": { "l": 25.68, "t": 765.36, "r": 595.44, "b": 727.92 }, "text": "The budget includes an additional 500 slots for the Home and Community Based Services program over the biennium. The total additional funding for Home and Community Based Services slots is $20,349,900 each year, with $5,789,100 from the General Fund and $14,560,800 from federal funds. This will bring the total number of funded slots to 18,300.", "reading_order": 0 }, { "page": 214, "type": "TEXT", "location": { "l": 25.92, "t": 718.56, "r": 599.76, "b": 682.56 }, "text": "The budget includes an additional $1,441,400 General Fund in fiscal year 2028 as a federal fund replacement to support the four currently operating pilot Certified Community Behavioral Health Clinics. Funds are needed due to an expiring enhanced federal match rate at the end of calendar year 2027.", "reading_order": 1 }, { "page": 214, "type": "TEXT", "location": { "l": 25.44, "t": 672.72, "r": 601.44, "b": 540 }, "text": "Congress passed H.R. 1 in July 2025 which made significant changes to the Medicaid program. Among them are new work or community engagement requirements for the expansion population and changing the eligibility determination timeline for the expansion population from annually to every six months. These two changes are effective January 2027. The Medicaid eligibility forecast assumes that the work or community engagement change will reduce enrollment by 4,295 in fiscal year 2027 and by 9,660 in fiscal year 2028. The more frequent eligibility redetermination change is estimated to reduce enrollment by 18,879 in fiscal year 2028. When these two changes are combined, the estimated enrollment reduction is 28,539 in fiscal year 2028. H.R. 1 also impacts Medicaid program income from provider taxes. It imposes limits on provider tax, used as a match for federal funds. The legislation reduces the allowable Medicaid provider tax rate by phasing it down over five years from 6% to 3.5% by 2032, starting January 1, 2028 with 0.5% annual drops. The first year of impact to Kentucky is in 2029. Starting October 2028, the new law imposes a cost sharing requirement on the expansion population between 100-138 percent of the federal poverty level, capped at $35 dollars per service and 5 percent of total family income annually.", "reading_order": 2 }, { "page": 214, "type": "TEXT", "location": { "l": 25.68, "t": 530.88, "r": 606, "b": 458.16 }, "text": "One of the most significant changes is the new law's limits on state directed payments to hospitals. In Kentucky, the most prominent example is the Hospital Rate Improvement Program (HRIP). State directed payments help fill the gap between base Medicaid rates and the average commercial rate. The change phases down these payments by 10 percentage points each year to no more than what Medicare pays. The phase down is scheduled to begin in 2028. The Kentucky Hospital Association has estimated this change will amount to a 90 percent loss of the current payments. One national study has estimated that Kentucky would be at risk of losing 35 rural hospitals because of H.R. 1.", "reading_order": 3 }, { "page": 214, "type": "TEXT", "location": { "l": 309.84, "t": 20.16, "r": 324.96, "b": 11.04 }, "text": "199", "reading_order": 4 } ] }, { "page": 215, "items": [ { "page": 215, "type": "TEXT", "location": { "l": 174, "t": 765.84, "r": 458.64, "b": 741.6 }, "text": "Health and Family Services\nBehavioral Health, Developmental & Intellectual Disabilities", "reading_order": 0 }, { "page": 215, "type": "TABLE", "location": { "l": 27.12, "t": 754.32, "r": 605.76, "b": 110.16 }, "text": "
Behavioral Health, Developmental & Intellectual Disabilities
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation186,810,300190,981,100189,492,900202,555,100203,500,200
State Salary and Compensation Allocation1,253,7001,300
Budget Reduction-General Fund(5,594,700)
Total General Fund188,064,000190,981,100183,899,500202,555,100203,500,200
Tobacco Fund
Tobacco Settlement - Phase I1,400,0001,300,0001,300,0001,258,900249,300
Continuing Approp-Tob Settlement5,531,7514,124,2723,122,300
Other515,780
Total Tobacco Fund6,931,7515,940,0524,422,3001,258,900249,300
Restricted Funds
Balance Forward58,477,94552,819,91050,718,10046,826,40042,965,800
Current Receipts235,166,480251,860,171262,836,800262,703,000253,251,200
Non-Revenue Receipts1,053,243186,0571,555,3001,540,3001,525,200
Total Restricted Funds294,697,668304,866,138315,110,200311,069,700297,742,200
Federal Fund
Balance Forward(2,715,314)(1,793,046)(1,912,300)
Current Receipts104,404,543106,611,254100,807,50098,751,20098,921,400
Total Federal Fund101,689,230104,818,20898,895,20098,751,20098,921,400
TOTAL SOURCE OF FUNDS591,382,648606,605,499602,327,200613,634,900600,413,100
EXPENDITURES BY CLASS
Personnel Costs112,448,161119,130,324117,384,500115,866,600117,175,500
Operating Expenses15,697,64318,152,29817,130,60016,883,40016,886,100
Grants Loans Benefits397,022,316404,134,384411,114,200428,047,600428,088,700
Debt Service10,989,94413,212,1639,810,8009,810,8009,810,800
Capital Outlay73,43248,17060,70060,70060,700
Construction17
TOTAL EXPENDITURES536,231,512554,677,339555,500,800570,669,100572,021,800
EXPENDITURES BY FUND SOURCE
General Fund188,064,000190,981,100183,899,500202,555,100203,500,200
Tobacco Fund2,807,4792,817,7244,422,3001,258,900249,300
Restricted Funds241,877,758254,148,107268,283,800268,103,900269,350,900
Federal Fund103,482,275106,730,40898,895,20098,751,20098,921,400
TOTAL EXPENDITURES536,231,512554,677,339555,500,800570,669,100572,021,800
", "rows": [ { "row_index": 0, "location": [ 27.12, 736.9103, 605.76, 754.32 ], "cells": [ { "location": [ 27.12, 736.9103, 123.56, 754.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 736.9103, 605.76, 754.32 ], "text": "Behavioral Health, Developmental & Intellectual Disabilities", "html_text": "Behavioral Health, Developmental & Intellectual Disabilities", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.12, 719.5005, 605.76, 736.9103 ], "cells": [ { "location": [ 27.12, 719.5005, 123.56, 736.9103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 719.5005, 220, 736.9103 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 719.5005, 316.44, 736.9103 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 719.5005, 412.88, 736.9103 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 719.5005, 509.32, 736.9103 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 719.5005, 605.76, 736.9103 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.12, 702.0908, 605.76, 719.5005 ], "cells": [ { "location": [ 27.12, 702.0908, 123.56, 719.5005 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 702.0908, 220, 719.5005 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 702.0908, 316.44, 719.5005 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 702.0908, 412.88, 719.5005 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 702.0908, 509.32, 719.5005 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 702.0908, 605.76, 719.5005 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.12, 684.6811, 605.76, 702.0908 ], "cells": [ { "location": [ 27.12, 684.6811, 123.56, 702.0908 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 684.6811, 220, 702.0908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 684.6811, 316.44, 702.0908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 684.6811, 412.88, 702.0908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 684.6811, 509.32, 702.0908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 684.6811, 605.76, 702.0908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.12, 667.2714, 605.76, 684.6811 ], "cells": [ { "location": [ 27.12, 667.2714, 123.56, 684.6811 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 667.2714, 220, 684.6811 ], "text": "186,810,300", "html_text": "186,810,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 667.2714, 316.44, 684.6811 ], "text": "190,981,100", "html_text": "190,981,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 667.2714, 412.88, 684.6811 ], "text": "189,492,900", "html_text": "189,492,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 667.2714, 509.32, 684.6811 ], "text": "202,555,100", "html_text": "202,555,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 667.2714, 605.76, 684.6811 ], "text": "203,500,200", "html_text": "203,500,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.12, 649.8616, 605.76, 667.2714 ], "cells": [ { "location": [ 27.12, 649.8616, 123.56, 667.2714 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 649.8616, 220, 667.2714 ], "text": "1,253,700", "html_text": "1,253,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 649.8616, 316.44, 667.2714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 649.8616, 412.88, 667.2714 ], "text": "1,300", "html_text": "1,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 649.8616, 509.32, 667.2714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 649.8616, 605.76, 667.2714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.12, 632.4519, 605.76, 649.8616 ], "cells": [ { "location": [ 27.12, 632.4519, 123.56, 649.8616 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 632.4519, 220, 649.8616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 632.4519, 316.44, 649.8616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 632.4519, 412.88, 649.8616 ], "text": "(5,594,700)", "html_text": "(5,594,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 632.4519, 509.32, 649.8616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 632.4519, 605.76, 649.8616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.12, 615.0422, 605.76, 632.4519 ], "cells": [ { "location": [ 27.12, 615.0422, 123.56, 632.4519 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 615.0422, 220, 632.4519 ], "text": "188,064,000", "html_text": "188,064,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 615.0422, 316.44, 632.4519 ], "text": "190,981,100", "html_text": "190,981,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 615.0422, 412.88, 632.4519 ], "text": "183,899,500", "html_text": "183,899,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 615.0422, 509.32, 632.4519 ], "text": "202,555,100", "html_text": "202,555,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 615.0422, 605.76, 632.4519 ], "text": "203,500,200", "html_text": "203,500,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.12, 597.6324, 605.76, 615.0422 ], "cells": [ { "location": [ 27.12, 597.6324, 123.56, 615.0422 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 597.6324, 220, 615.0422 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 597.6324, 316.44, 615.0422 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 597.6324, 412.88, 615.0422 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 597.6324, 509.32, 615.0422 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 597.6324, 605.76, 615.0422 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.12, 580.2227, 605.76, 597.6324 ], "cells": [ { "location": [ 27.12, 580.2227, 123.56, 597.6324 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 580.2227, 220, 597.6324 ], "text": "1,400,000", "html_text": "1,400,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 580.2227, 316.44, 597.6324 ], "text": "1,300,000", "html_text": "1,300,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 580.2227, 412.88, 597.6324 ], "text": "1,300,000", "html_text": "1,300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 580.2227, 509.32, 597.6324 ], "text": "1,258,900", "html_text": "1,258,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 580.2227, 605.76, 597.6324 ], "text": "249,300", "html_text": "249,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.12, 562.813, 605.76, 580.2227 ], "cells": [ { "location": [ 27.12, 562.813, 123.56, 580.2227 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 562.813, 220, 580.2227 ], "text": "5,531,751", "html_text": "5,531,751", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 562.813, 316.44, 580.2227 ], "text": "4,124,272", "html_text": "4,124,272", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 562.813, 412.88, 580.2227 ], "text": "3,122,300", "html_text": "3,122,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 562.813, 509.32, 580.2227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 562.813, 605.76, 580.2227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.12, 545.4032, 605.76, 562.813 ], "cells": [ { "location": [ 27.12, 545.4032, 123.56, 562.813 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 545.4032, 220, 562.813 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 545.4032, 316.44, 562.813 ], "text": "515,780", "html_text": "515,780", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 545.4032, 412.88, 562.813 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 545.4032, 509.32, 562.813 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 545.4032, 605.76, 562.813 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.12, 527.9935, 605.76, 545.4032 ], "cells": [ { "location": [ 27.12, 527.9935, 123.56, 545.4032 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 527.9935, 220, 545.4032 ], "text": "6,931,751", "html_text": "6,931,751", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 527.9935, 316.44, 545.4032 ], "text": "5,940,052", "html_text": "5,940,052", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 527.9935, 412.88, 545.4032 ], "text": "4,422,300", "html_text": "4,422,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 527.9935, 509.32, 545.4032 ], "text": "1,258,900", "html_text": "1,258,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 527.9935, 605.76, 545.4032 ], "text": "249,300", "html_text": "249,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.12, 510.5838, 605.76, 527.9935 ], "cells": [ { "location": [ 27.12, 510.5838, 123.56, 527.9935 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 510.5838, 220, 527.9935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 510.5838, 316.44, 527.9935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 510.5838, 412.88, 527.9935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 510.5838, 509.32, 527.9935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 510.5838, 605.76, 527.9935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.12, 493.1741, 605.76, 510.5838 ], "cells": [ { "location": [ 27.12, 493.1741, 123.56, 510.5838 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 493.1741, 220, 510.5838 ], "text": "58,477,945", "html_text": "58,477,945", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 493.1741, 316.44, 510.5838 ], "text": "52,819,910", "html_text": "52,819,910", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 493.1741, 412.88, 510.5838 ], "text": "50,718,100", "html_text": "50,718,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 493.1741, 509.32, 510.5838 ], "text": "46,826,400", "html_text": "46,826,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 493.1741, 605.76, 510.5838 ], "text": "42,965,800", "html_text": "42,965,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.12, 475.7643, 605.76, 493.1741 ], "cells": [ { "location": [ 27.12, 475.7643, 123.56, 493.1741 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 475.7643, 220, 493.1741 ], "text": "235,166,480", "html_text": "235,166,480", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 475.7643, 316.44, 493.1741 ], "text": "251,860,171", "html_text": "251,860,171", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 475.7643, 412.88, 493.1741 ], "text": "262,836,800", "html_text": "262,836,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 475.7643, 509.32, 493.1741 ], "text": "262,703,000", "html_text": "262,703,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 475.7643, 605.76, 493.1741 ], "text": "253,251,200", "html_text": "253,251,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.12, 458.3546, 605.76, 475.7643 ], "cells": [ { "location": [ 27.12, 458.3546, 123.56, 475.7643 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 458.3546, 220, 475.7643 ], "text": "1,053,243", "html_text": "1,053,243", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 458.3546, 316.44, 475.7643 ], "text": "186,057", "html_text": "186,057", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 458.3546, 412.88, 475.7643 ], "text": "1,555,300", "html_text": "1,555,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 458.3546, 509.32, 475.7643 ], "text": "1,540,300", "html_text": "1,540,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 458.3546, 605.76, 475.7643 ], "text": "1,525,200", "html_text": "1,525,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.12, 440.9449, 605.76, 458.3546 ], "cells": [ { "location": [ 27.12, 440.9449, 123.56, 458.3546 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 440.9449, 220, 458.3546 ], "text": "294,697,668", "html_text": "294,697,668", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 440.9449, 316.44, 458.3546 ], "text": "304,866,138", "html_text": "304,866,138", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 440.9449, 412.88, 458.3546 ], "text": "315,110,200", "html_text": "315,110,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 440.9449, 509.32, 458.3546 ], "text": "311,069,700", "html_text": "311,069,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 440.9449, 605.76, 458.3546 ], "text": "297,742,200", "html_text": "297,742,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.12, 423.5351, 605.76, 440.9449 ], "cells": [ { "location": [ 27.12, 423.5351, 123.56, 440.9449 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 423.5351, 220, 440.9449 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 423.5351, 316.44, 440.9449 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 423.5351, 412.88, 440.9449 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 423.5351, 509.32, 440.9449 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 423.5351, 605.76, 440.9449 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.12, 406.1254, 605.76, 423.5351 ], "cells": [ { "location": [ 27.12, 406.1254, 123.56, 423.5351 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 406.1254, 220, 423.5351 ], "text": "(2,715,314)", "html_text": "(2,715,314)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 406.1254, 316.44, 423.5351 ], "text": "(1,793,046)", "html_text": "(1,793,046)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 406.1254, 412.88, 423.5351 ], "text": "(1,912,300)", "html_text": "(1,912,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 406.1254, 509.32, 423.5351 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 406.1254, 605.76, 423.5351 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.12, 388.7157, 605.76, 406.1254 ], "cells": [ { "location": [ 27.12, 388.7157, 123.56, 406.1254 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 388.7157, 220, 406.1254 ], "text": "104,404,543", "html_text": "104,404,543", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 388.7157, 316.44, 406.1254 ], "text": "106,611,254", "html_text": "106,611,254", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 388.7157, 412.88, 406.1254 ], "text": "100,807,500", "html_text": "100,807,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 388.7157, 509.32, 406.1254 ], "text": "98,751,200", "html_text": "98,751,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 388.7157, 605.76, 406.1254 ], "text": "98,921,400", "html_text": "98,921,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.12, 371.3059, 605.76, 388.7157 ], "cells": [ { "location": [ 27.12, 371.3059, 123.56, 388.7157 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 371.3059, 220, 388.7157 ], "text": "101,689,230", "html_text": "101,689,230", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 371.3059, 316.44, 388.7157 ], "text": "104,818,208", "html_text": "104,818,208", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 371.3059, 412.88, 388.7157 ], "text": "98,895,200", "html_text": "98,895,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 371.3059, 509.32, 388.7157 ], "text": "98,751,200", "html_text": "98,751,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 371.3059, 605.76, 388.7157 ], "text": "98,921,400", "html_text": "98,921,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.12, 353.8962, 605.76, 371.3059 ], "cells": [ { "location": [ 27.12, 353.8962, 123.56, 371.3059 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 353.8962, 220, 371.3059 ], "text": "591,382,648", "html_text": "591,382,648", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 353.8962, 316.44, 371.3059 ], "text": "606,605,499", "html_text": "606,605,499", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 353.8962, 412.88, 371.3059 ], "text": "602,327,200", "html_text": "602,327,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 353.8962, 509.32, 371.3059 ], "text": "613,634,900", "html_text": "613,634,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 353.8962, 605.76, 371.3059 ], "text": "600,413,100", "html_text": "600,413,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.12, 336.4865, 605.76, 353.8962 ], "cells": [ { "location": [ 27.12, 336.4865, 123.56, 353.8962 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 336.4865, 220, 353.8962 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 336.4865, 316.44, 353.8962 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 336.4865, 412.88, 353.8962 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 336.4865, 509.32, 353.8962 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 336.4865, 605.76, 353.8962 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.12, 319.0768, 605.76, 336.4865 ], "cells": [ { "location": [ 27.12, 319.0768, 123.56, 336.4865 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 319.0768, 220, 336.4865 ], "text": "112,448,161", "html_text": "112,448,161", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 319.0768, 316.44, 336.4865 ], "text": "119,130,324", "html_text": "119,130,324", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 319.0768, 412.88, 336.4865 ], "text": "117,384,500", "html_text": "117,384,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 319.0768, 509.32, 336.4865 ], "text": "115,866,600", "html_text": "115,866,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 319.0768, 605.76, 336.4865 ], "text": "117,175,500", "html_text": "117,175,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.12, 301.667, 605.76, 319.0768 ], "cells": [ { "location": [ 27.12, 301.667, 123.56, 319.0768 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 301.667, 220, 319.0768 ], "text": "15,697,643", "html_text": "15,697,643", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 301.667, 316.44, 319.0768 ], "text": "18,152,298", "html_text": "18,152,298", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 301.667, 412.88, 319.0768 ], "text": "17,130,600", "html_text": "17,130,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 301.667, 509.32, 319.0768 ], "text": "16,883,400", "html_text": "16,883,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 301.667, 605.76, 319.0768 ], "text": "16,886,100", "html_text": "16,886,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.12, 284.2573, 605.76, 301.667 ], "cells": [ { "location": [ 27.12, 284.2573, 123.56, 301.667 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 284.2573, 220, 301.667 ], "text": "397,022,316", "html_text": "397,022,316", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 284.2573, 316.44, 301.667 ], "text": "404,134,384", "html_text": "404,134,384", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 284.2573, 412.88, 301.667 ], "text": "411,114,200", "html_text": "411,114,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 284.2573, 509.32, 301.667 ], "text": "428,047,600", "html_text": "428,047,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 284.2573, 605.76, 301.667 ], "text": "428,088,700", "html_text": "428,088,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.12, 266.8476, 605.76, 284.2573 ], "cells": [ { "location": [ 27.12, 266.8476, 123.56, 284.2573 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 266.8476, 220, 284.2573 ], "text": "10,989,944", "html_text": "10,989,944", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 266.8476, 316.44, 284.2573 ], "text": "13,212,163", "html_text": "13,212,163", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 266.8476, 412.88, 284.2573 ], "text": "9,810,800", "html_text": "9,810,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 266.8476, 509.32, 284.2573 ], "text": "9,810,800", "html_text": "9,810,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 266.8476, 605.76, 284.2573 ], "text": "9,810,800", "html_text": "9,810,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.12, 249.4378, 605.76, 266.8476 ], "cells": [ { "location": [ 27.12, 249.4378, 123.56, 266.8476 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 249.4378, 220, 266.8476 ], "text": "73,432", "html_text": "73,432", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 249.4378, 316.44, 266.8476 ], "text": "48,170", "html_text": "48,170", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 249.4378, 412.88, 266.8476 ], "text": "60,700", "html_text": "60,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 249.4378, 509.32, 266.8476 ], "text": "60,700", "html_text": "60,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 249.4378, 605.76, 266.8476 ], "text": "60,700", "html_text": "60,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.12, 232.0281, 605.76, 249.4378 ], "cells": [ { "location": [ 27.12, 232.0281, 123.56, 249.4378 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 232.0281, 220, 249.4378 ], "text": "17", "html_text": "17", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 232.0281, 316.44, 249.4378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 232.0281, 412.88, 249.4378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 232.0281, 509.32, 249.4378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 232.0281, 605.76, 249.4378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.12, 214.6184, 605.76, 232.0281 ], "cells": [ { "location": [ 27.12, 214.6184, 123.56, 232.0281 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 214.6184, 220, 232.0281 ], "text": "536,231,512", "html_text": "536,231,512", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 214.6184, 316.44, 232.0281 ], "text": "554,677,339", "html_text": "554,677,339", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 214.6184, 412.88, 232.0281 ], "text": "555,500,800", "html_text": "555,500,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 214.6184, 509.32, 232.0281 ], "text": "570,669,100", "html_text": "570,669,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 214.6184, 605.76, 232.0281 ], "text": "572,021,800", "html_text": "572,021,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.12, 197.2086, 605.76, 214.6184 ], "cells": [ { "location": [ 27.12, 197.2086, 123.56, 214.6184 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 197.2086, 220, 214.6184 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 197.2086, 316.44, 214.6184 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 197.2086, 412.88, 214.6184 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 197.2086, 509.32, 214.6184 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 197.2086, 605.76, 214.6184 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.12, 179.7989, 605.76, 197.2086 ], "cells": [ { "location": [ 27.12, 179.7989, 123.56, 197.2086 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 179.7989, 220, 197.2086 ], "text": "188,064,000", "html_text": "188,064,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 179.7989, 316.44, 197.2086 ], "text": "190,981,100", "html_text": "190,981,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 179.7989, 412.88, 197.2086 ], "text": "183,899,500", "html_text": "183,899,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 179.7989, 509.32, 197.2086 ], "text": "202,555,100", "html_text": "202,555,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 179.7989, 605.76, 197.2086 ], "text": "203,500,200", "html_text": "203,500,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.12, 162.3892, 605.76, 179.7989 ], "cells": [ { "location": [ 27.12, 162.3892, 123.56, 179.7989 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 162.3892, 220, 179.7989 ], "text": "2,807,479", "html_text": "2,807,479", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 162.3892, 316.44, 179.7989 ], "text": "2,817,724", "html_text": "2,817,724", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 162.3892, 412.88, 179.7989 ], "text": "4,422,300", "html_text": "4,422,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 162.3892, 509.32, 179.7989 ], "text": "1,258,900", "html_text": "1,258,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 162.3892, 605.76, 179.7989 ], "text": "249,300", "html_text": "249,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.12, 144.9795, 605.76, 162.3892 ], "cells": [ { "location": [ 27.12, 144.9795, 123.56, 162.3892 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 144.9795, 220, 162.3892 ], "text": "241,877,758", "html_text": "241,877,758", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 144.9795, 316.44, 162.3892 ], "text": "254,148,107", "html_text": "254,148,107", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 144.9795, 412.88, 162.3892 ], "text": "268,283,800", "html_text": "268,283,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 144.9795, 509.32, 162.3892 ], "text": "268,103,900", "html_text": "268,103,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 144.9795, 605.76, 162.3892 ], "text": "269,350,900", "html_text": "269,350,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.12, 127.5697, 605.76, 144.9795 ], "cells": [ { "location": [ 27.12, 127.5697, 123.56, 144.9795 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 127.5697, 220, 144.9795 ], "text": "103,482,275", "html_text": "103,482,275", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 127.5697, 316.44, 144.9795 ], "text": "106,730,408", "html_text": "106,730,408", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 127.5697, 412.88, 144.9795 ], "text": "98,895,200", "html_text": "98,895,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 127.5697, 509.32, 144.9795 ], "text": "98,751,200", "html_text": "98,751,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 127.5697, 605.76, 144.9795 ], "text": "98,921,400", "html_text": "98,921,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 27.12, 110.16, 605.76, 127.5697 ], "cells": [ { "location": [ 27.12, 110.16, 123.56, 127.5697 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.56, 110.16, 220, 127.5697 ], "text": "536,231,512", "html_text": "536,231,512", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 110.16, 316.44, 127.5697 ], "text": "554,677,339", "html_text": "554,677,339", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 110.16, 412.88, 127.5697 ], "text": "555,500,800", "html_text": "555,500,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 110.16, 509.32, 127.5697 ], "text": "570,669,100", "html_text": "570,669,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.32, 110.16, 605.76, 127.5697 ], "text": "572,021,800", "html_text": "572,021,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 37, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 215, "type": "TEXT", "location": { "l": 308.64, "t": 20.88, "r": 324.96, "b": 10.8 }, "text": "200", "reading_order": 2 } ] }, { "page": 216, "items": [ { "page": 216, "type": "TABLE", "location": { "l": 28.32, "t": 756.72, "r": 602.4, "b": 652.8 }, "text": "
Community Behavioral Health85,973,33593,594,37794,015,90090,494,50090,929,100
Community Developmental and Intellectual Disabilities24,418,48324,123,46924,435,00024,385,10024,442,900
Community Mental Health Services80,367,05083,540,65382,233,60082,114,90082,252,500
General Support8,756,3079,017,43912,086,00011,962,80012,105,400
Residential336,716,338344,401,401342,730,300361,711,800362,291,900
TOTAL EXPENDITURES536,231,512554,677,339555,500,800570,669,100572,021,800
", "rows": [ { "row_index": 0, "location": [ 28.32, 739.4, 602.4, 756.72 ], "cells": [ { "location": [ 28.32, 739.4, 124, 756.72 ], "text": "Community Behavioral Health", "html_text": "Community Behavioral Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 739.4, 219.68, 756.72 ], "text": "85,973,335", "html_text": "85,973,335", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 739.4, 315.36, 756.72 ], "text": "93,594,377", "html_text": "93,594,377", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.36, 739.4, 411.04, 756.72 ], "text": "94,015,900", "html_text": "94,015,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.04, 739.4, 506.72, 756.72 ], "text": "90,494,500", "html_text": "90,494,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 506.72, 739.4, 602.4, 756.72 ], "text": "90,929,100", "html_text": "90,929,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 722.08, 602.4, 739.4 ], "cells": [ { "location": [ 28.32, 722.08, 124, 739.4 ], "text": "Community Developmental and Intellectual Disabilities", "html_text": "Community Developmental and Intellectual Disabilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 722.08, 219.68, 739.4 ], "text": "24,418,483", "html_text": "24,418,483", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 722.08, 315.36, 739.4 ], "text": "24,123,469", "html_text": "24,123,469", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.36, 722.08, 411.04, 739.4 ], "text": "24,435,000", "html_text": "24,435,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.04, 722.08, 506.72, 739.4 ], "text": "24,385,100", "html_text": "24,385,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 506.72, 722.08, 602.4, 739.4 ], "text": "24,442,900", "html_text": "24,442,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 704.76, 602.4, 722.08 ], "cells": [ { "location": [ 28.32, 704.76, 124, 722.08 ], "text": "Community Mental Health Services", "html_text": "Community Mental Health Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 704.76, 219.68, 722.08 ], "text": "80,367,050", "html_text": "80,367,050", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 704.76, 315.36, 722.08 ], "text": "83,540,653", "html_text": "83,540,653", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.36, 704.76, 411.04, 722.08 ], "text": "82,233,600", "html_text": "82,233,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.04, 704.76, 506.72, 722.08 ], "text": "82,114,900", "html_text": "82,114,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 506.72, 704.76, 602.4, 722.08 ], "text": "82,252,500", "html_text": "82,252,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.32, 687.44, 602.4, 704.76 ], "cells": [ { "location": [ 28.32, 687.44, 124, 704.76 ], "text": "General Support", "html_text": "General Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 687.44, 219.68, 704.76 ], "text": "8,756,307", "html_text": "8,756,307", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 687.44, 315.36, 704.76 ], "text": "9,017,439", "html_text": "9,017,439", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.36, 687.44, 411.04, 704.76 ], "text": "12,086,000", "html_text": "12,086,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.04, 687.44, 506.72, 704.76 ], "text": "11,962,800", "html_text": "11,962,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 506.72, 687.44, 602.4, 704.76 ], "text": "12,105,400", "html_text": "12,105,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.32, 670.12, 602.4, 687.44 ], "cells": [ { "location": [ 28.32, 670.12, 124, 687.44 ], "text": "Residential", "html_text": "Residential", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 670.12, 219.68, 687.44 ], "text": "336,716,338", "html_text": "336,716,338", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 670.12, 315.36, 687.44 ], "text": "344,401,401", "html_text": "344,401,401", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.36, 670.12, 411.04, 687.44 ], "text": "342,730,300", "html_text": "342,730,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.04, 670.12, 506.72, 687.44 ], "text": "361,711,800", "html_text": "361,711,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 506.72, 670.12, 602.4, 687.44 ], "text": "362,291,900", "html_text": "362,291,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.32, 652.8, 602.4, 670.12 ], "cells": [ { "location": [ 28.32, 652.8, 124, 670.12 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 652.8, 219.68, 670.12 ], "text": "536,231,512", "html_text": "536,231,512", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 652.8, 315.36, 670.12 ], "text": "554,677,339", "html_text": "554,677,339", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.36, 652.8, 411.04, 670.12 ], "text": "555,500,800", "html_text": "555,500,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 411.04, 652.8, 506.72, 670.12 ], "text": "570,669,100", "html_text": "570,669,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 506.72, 652.8, 602.4, 670.12 ], "text": "572,021,800", "html_text": "572,021,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 6, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 216, "type": "TEXT", "location": { "l": 25.92, "t": 639.36, "r": 599.76, "b": 577.68 }, "text": "The Department for Behavioral Health, Developmental and Intellectual Disabilities operates behavioral health, substance use disorder, developmental and intellectual disabilities programs. Services are provided in the community and in state-owned, state-operated and contracted residential facilities. Approximately 800 inpatients are cared for daily in the facilities operated or contracted by the Cabinet, and over 175,000 more are treated as outpatients in the community setting by the 14 Regional Boards for Mental Health and Intellectual Disability (Community Mental Health Centers) established by KRS 210.", "reading_order": 1 }, { "page": 216, "type": "TITLE", "location": { "l": 26.88, "t": 547.68, "r": 60, "b": 534.48 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 216, "type": "TEXT", "location": { "l": 25.68, "t": 525.6, "r": 586.8, "b": 488.16 }, "text": "The Governor's budget includes additional funding in the amount of $897,500 in fiscal year 2027 and $1,844,500 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $646,200 and $1,328,000, respectively.", "reading_order": 3 }, { "page": 216, "type": "TEXT", "location": { "l": 309.12, "t": 20.64, "r": 324.48, "b": 10.8 }, "text": "201", "reading_order": 4 } ] }, { "page": 217, "items": [ { "page": 217, "type": "TEXT", "location": { "l": 174, "t": 766.08, "r": 459.12, "b": 728.4 }, "text": "Health and Family Services\nBehavioral Health, Developmental & Intellectual Disabilities\nCommunity Developmental and Intellectual Disabilities", "reading_order": 0 }, { "page": 217, "type": "TABLE", "location": { "l": 27.84, "t": 723.12, "r": 606.72, "b": 269.04 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation17,723,40017,754,50017,800,10017,216,20017,274,000
State Salary and Compensation Allocation31,100
Other612,500(440,000)
Budget Reduction-General Fund(534,000)
Total General Fund18,367,00017,314,50017,266,10017,216,20017,274,000
Restricted Funds
Balance Forward59,59058,85540,70040,70040,700
Non-Revenue Receipts2,725,7002,822,6193,414,4003,414,4003,414,400
Total Restricted Funds2,785,2902,881,4743,455,1003,455,1003,455,100
Federal Fund
Balance Forward(1,804,990)(1,618,350)(1,792,100)
Current Receipts3,511,6893,794,4405,546,6003,754,5003,754,500
Total Federal Fund1,706,6982,176,0903,754,5003,754,5003,754,500
TOTAL SOURCE OF FUNDS22,858,98822,372,06424,475,70024,425,80024,483,600
EXPENDITURES BY CLASS
Personnel Costs3,111,1213,626,3903,016,5002,972,8003,030,600
Operating Expenses455,775499,220619,300619,300619,300
Grants Loans Benefits20,851,58719,997,86020,799,20020,793,00020,793,000
TOTAL EXPENDITURES24,418,48324,123,46924,435,00024,385,10024,442,900
EXPENDITURES BY FUND SOURCE
General Fund18,367,00017,314,50017,266,10017,216,20017,274,000
Restricted Funds2,726,4352,840,8183,414,4003,414,4003,414,400
Federal Fund3,325,0483,968,1513,754,5003,754,5003,754,500
TOTAL EXPENDITURES24,418,48324,123,46924,435,00024,385,10024,442,900
", "rows": [ { "row_index": 0, "location": [ 27.84, 706.3022, 606.72, 723.12 ], "cells": [ { "location": [ 27.84, 706.3022, 124.32, 723.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 706.3022, 220.8, 723.12 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 706.3022, 317.28, 723.12 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 706.3022, 413.76, 723.12 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 706.3022, 510.24, 723.12 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 706.3022, 606.72, 723.12 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 689.4844, 606.72, 706.3022 ], "cells": [ { "location": [ 27.84, 689.4844, 124.32, 706.3022 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 689.4844, 220.8, 706.3022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 689.4844, 317.28, 706.3022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 689.4844, 413.76, 706.3022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 689.4844, 510.24, 706.3022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 689.4844, 606.72, 706.3022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 672.6667, 606.72, 689.4844 ], "cells": [ { "location": [ 27.84, 672.6667, 124.32, 689.4844 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 672.6667, 220.8, 689.4844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 672.6667, 317.28, 689.4844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 672.6667, 413.76, 689.4844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 672.6667, 510.24, 689.4844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 672.6667, 606.72, 689.4844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 655.8489, 606.72, 672.6667 ], "cells": [ { "location": [ 27.84, 655.8489, 124.32, 672.6667 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 655.8489, 220.8, 672.6667 ], "text": "17,723,400", "html_text": "17,723,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 655.8489, 317.28, 672.6667 ], "text": "17,754,500", "html_text": "17,754,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 655.8489, 413.76, 672.6667 ], "text": "17,800,100", "html_text": "17,800,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 655.8489, 510.24, 672.6667 ], "text": "17,216,200", "html_text": "17,216,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 655.8489, 606.72, 672.6667 ], "text": "17,274,000", "html_text": "17,274,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 639.0311, 606.72, 655.8489 ], "cells": [ { "location": [ 27.84, 639.0311, 124.32, 655.8489 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 639.0311, 220.8, 655.8489 ], "text": "31,100", "html_text": "31,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 639.0311, 317.28, 655.8489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 639.0311, 413.76, 655.8489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 639.0311, 510.24, 655.8489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 639.0311, 606.72, 655.8489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 622.2133, 606.72, 639.0311 ], "cells": [ { "location": [ 27.84, 622.2133, 124.32, 639.0311 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 622.2133, 220.8, 639.0311 ], "text": "612,500", "html_text": "612,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 622.2133, 317.28, 639.0311 ], "text": "(440,000)", "html_text": "(440,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 622.2133, 413.76, 639.0311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 622.2133, 510.24, 639.0311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 622.2133, 606.72, 639.0311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 605.3956, 606.72, 622.2133 ], "cells": [ { "location": [ 27.84, 605.3956, 124.32, 622.2133 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 605.3956, 220.8, 622.2133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 605.3956, 317.28, 622.2133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 605.3956, 413.76, 622.2133 ], "text": "(534,000)", "html_text": "(534,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 605.3956, 510.24, 622.2133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 605.3956, 606.72, 622.2133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 588.5778, 606.72, 605.3956 ], "cells": [ { "location": [ 27.84, 588.5778, 124.32, 605.3956 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 588.5778, 220.8, 605.3956 ], "text": "18,367,000", "html_text": "18,367,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 588.5778, 317.28, 605.3956 ], "text": "17,314,500", "html_text": "17,314,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 588.5778, 413.76, 605.3956 ], "text": "17,266,100", "html_text": "17,266,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 588.5778, 510.24, 605.3956 ], "text": "17,216,200", "html_text": "17,216,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 588.5778, 606.72, 605.3956 ], "text": "17,274,000", "html_text": "17,274,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 571.76, 606.72, 588.5778 ], "cells": [ { "location": [ 27.84, 571.76, 124.32, 588.5778 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 571.76, 220.8, 588.5778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 571.76, 317.28, 588.5778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 571.76, 413.76, 588.5778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 571.76, 510.24, 588.5778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 571.76, 606.72, 588.5778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 554.9422, 606.72, 571.76 ], "cells": [ { "location": [ 27.84, 554.9422, 124.32, 571.76 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 554.9422, 220.8, 571.76 ], "text": "59,590", "html_text": "59,590", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 554.9422, 317.28, 571.76 ], "text": "58,855", "html_text": "58,855", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 554.9422, 413.76, 571.76 ], "text": "40,700", "html_text": "40,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 554.9422, 510.24, 571.76 ], "text": "40,700", "html_text": "40,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 554.9422, 606.72, 571.76 ], "text": "40,700", "html_text": "40,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 538.1244, 606.72, 554.9422 ], "cells": [ { "location": [ 27.84, 538.1244, 124.32, 554.9422 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 538.1244, 220.8, 554.9422 ], "text": "2,725,700", "html_text": "2,725,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 538.1244, 317.28, 554.9422 ], "text": "2,822,619", "html_text": "2,822,619", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 538.1244, 413.76, 554.9422 ], "text": "3,414,400", "html_text": "3,414,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 538.1244, 510.24, 554.9422 ], "text": "3,414,400", "html_text": "3,414,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 538.1244, 606.72, 554.9422 ], "text": "3,414,400", "html_text": "3,414,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 521.3067, 606.72, 538.1244 ], "cells": [ { "location": [ 27.84, 521.3067, 124.32, 538.1244 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 521.3067, 220.8, 538.1244 ], "text": "2,785,290", "html_text": "2,785,290", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 521.3067, 317.28, 538.1244 ], "text": "2,881,474", "html_text": "2,881,474", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 521.3067, 413.76, 538.1244 ], "text": "3,455,100", "html_text": "3,455,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 521.3067, 510.24, 538.1244 ], "text": "3,455,100", "html_text": "3,455,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 521.3067, 606.72, 538.1244 ], "text": "3,455,100", "html_text": "3,455,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 504.4889, 606.72, 521.3067 ], "cells": [ { "location": [ 27.84, 504.4889, 124.32, 521.3067 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 504.4889, 220.8, 521.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 504.4889, 317.28, 521.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 504.4889, 413.76, 521.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 504.4889, 510.24, 521.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 504.4889, 606.72, 521.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 487.6711, 606.72, 504.4889 ], "cells": [ { "location": [ 27.84, 487.6711, 124.32, 504.4889 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 487.6711, 220.8, 504.4889 ], "text": "(1,804,990)", "html_text": "(1,804,990)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 487.6711, 317.28, 504.4889 ], "text": "(1,618,350)", "html_text": "(1,618,350)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 487.6711, 413.76, 504.4889 ], "text": "(1,792,100)", "html_text": "(1,792,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 487.6711, 510.24, 504.4889 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 487.6711, 606.72, 504.4889 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 470.8533, 606.72, 487.6711 ], "cells": [ { "location": [ 27.84, 470.8533, 124.32, 487.6711 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 470.8533, 220.8, 487.6711 ], "text": "3,511,689", "html_text": "3,511,689", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 470.8533, 317.28, 487.6711 ], "text": "3,794,440", "html_text": "3,794,440", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 470.8533, 413.76, 487.6711 ], "text": "5,546,600", "html_text": "5,546,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 470.8533, 510.24, 487.6711 ], "text": "3,754,500", "html_text": "3,754,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 470.8533, 606.72, 487.6711 ], "text": "3,754,500", "html_text": "3,754,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 454.0356, 606.72, 470.8533 ], "cells": [ { "location": [ 27.84, 454.0356, 124.32, 470.8533 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 454.0356, 220.8, 470.8533 ], "text": "1,706,698", "html_text": "1,706,698", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 454.0356, 317.28, 470.8533 ], "text": "2,176,090", "html_text": "2,176,090", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 454.0356, 413.76, 470.8533 ], "text": "3,754,500", "html_text": "3,754,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 454.0356, 510.24, 470.8533 ], "text": "3,754,500", "html_text": "3,754,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 454.0356, 606.72, 470.8533 ], "text": "3,754,500", "html_text": "3,754,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 437.2178, 606.72, 454.0356 ], "cells": [ { "location": [ 27.84, 437.2178, 124.32, 454.0356 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 437.2178, 220.8, 454.0356 ], "text": "22,858,988", "html_text": "22,858,988", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 437.2178, 317.28, 454.0356 ], "text": "22,372,064", "html_text": "22,372,064", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 437.2178, 413.76, 454.0356 ], "text": "24,475,700", "html_text": "24,475,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 437.2178, 510.24, 454.0356 ], "text": "24,425,800", "html_text": "24,425,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 437.2178, 606.72, 454.0356 ], "text": "24,483,600", "html_text": "24,483,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 420.4, 606.72, 437.2178 ], "cells": [ { "location": [ 27.84, 420.4, 124.32, 437.2178 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 420.4, 220.8, 437.2178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 420.4, 317.28, 437.2178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 420.4, 413.76, 437.2178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 420.4, 510.24, 437.2178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 420.4, 606.72, 437.2178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 403.5822, 606.72, 420.4 ], "cells": [ { "location": [ 27.84, 403.5822, 124.32, 420.4 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 403.5822, 220.8, 420.4 ], "text": "3,111,121", "html_text": "3,111,121", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 403.5822, 317.28, 420.4 ], "text": "3,626,390", "html_text": "3,626,390", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 403.5822, 413.76, 420.4 ], "text": "3,016,500", "html_text": "3,016,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 403.5822, 510.24, 420.4 ], "text": "2,972,800", "html_text": "2,972,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 403.5822, 606.72, 420.4 ], "text": "3,030,600", "html_text": "3,030,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 386.7644, 606.72, 403.5822 ], "cells": [ { "location": [ 27.84, 386.7644, 124.32, 403.5822 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 386.7644, 220.8, 403.5822 ], "text": "455,775", "html_text": "455,775", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 386.7644, 317.28, 403.5822 ], "text": "499,220", "html_text": "499,220", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 386.7644, 413.76, 403.5822 ], "text": "619,300", "html_text": "619,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 386.7644, 510.24, 403.5822 ], "text": "619,300", "html_text": "619,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 386.7644, 606.72, 403.5822 ], "text": "619,300", "html_text": "619,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 369.9467, 606.72, 386.7644 ], "cells": [ { "location": [ 27.84, 369.9467, 124.32, 386.7644 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 369.9467, 220.8, 386.7644 ], "text": "20,851,587", "html_text": "20,851,587", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 369.9467, 317.28, 386.7644 ], "text": "19,997,860", "html_text": "19,997,860", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 369.9467, 413.76, 386.7644 ], "text": "20,799,200", "html_text": "20,799,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 369.9467, 510.24, 386.7644 ], "text": "20,793,000", "html_text": "20,793,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 369.9467, 606.72, 386.7644 ], "text": "20,793,000", "html_text": "20,793,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 353.1289, 606.72, 369.9467 ], "cells": [ { "location": [ 27.84, 353.1289, 124.32, 369.9467 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 353.1289, 220.8, 369.9467 ], "text": "24,418,483", "html_text": "24,418,483", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 353.1289, 317.28, 369.9467 ], "text": "24,123,469", "html_text": "24,123,469", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 353.1289, 413.76, 369.9467 ], "text": "24,435,000", "html_text": "24,435,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 353.1289, 510.24, 369.9467 ], "text": "24,385,100", "html_text": "24,385,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 353.1289, 606.72, 369.9467 ], "text": "24,442,900", "html_text": "24,442,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 336.3111, 606.72, 353.1289 ], "cells": [ { "location": [ 27.84, 336.3111, 124.32, 353.1289 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 336.3111, 220.8, 353.1289 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 336.3111, 317.28, 353.1289 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 336.3111, 413.76, 353.1289 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 336.3111, 510.24, 353.1289 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 336.3111, 606.72, 353.1289 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 319.4933, 606.72, 336.3111 ], "cells": [ { "location": [ 27.84, 319.4933, 124.32, 336.3111 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 319.4933, 220.8, 336.3111 ], "text": "18,367,000", "html_text": "18,367,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 319.4933, 317.28, 336.3111 ], "text": "17,314,500", "html_text": "17,314,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 319.4933, 413.76, 336.3111 ], "text": "17,266,100", "html_text": "17,266,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 319.4933, 510.24, 336.3111 ], "text": "17,216,200", "html_text": "17,216,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 319.4933, 606.72, 336.3111 ], "text": "17,274,000", "html_text": "17,274,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 302.6756, 606.72, 319.4933 ], "cells": [ { "location": [ 27.84, 302.6756, 124.32, 319.4933 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 302.6756, 220.8, 319.4933 ], "text": "2,726,435", "html_text": "2,726,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 302.6756, 317.28, 319.4933 ], "text": "2,840,818", "html_text": "2,840,818", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 302.6756, 413.76, 319.4933 ], "text": "3,414,400", "html_text": "3,414,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 302.6756, 510.24, 319.4933 ], "text": "3,414,400", "html_text": "3,414,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 302.6756, 606.72, 319.4933 ], "text": "3,414,400", "html_text": "3,414,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 285.8578, 606.72, 302.6756 ], "cells": [ { "location": [ 27.84, 285.8578, 124.32, 302.6756 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 285.8578, 220.8, 302.6756 ], "text": "3,325,048", "html_text": "3,325,048", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 285.8578, 317.28, 302.6756 ], "text": "3,968,151", "html_text": "3,968,151", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 285.8578, 413.76, 302.6756 ], "text": "3,754,500", "html_text": "3,754,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 285.8578, 510.24, 302.6756 ], "text": "3,754,500", "html_text": "3,754,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 285.8578, 606.72, 302.6756 ], "text": "3,754,500", "html_text": "3,754,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 269.04, 606.72, 285.8578 ], "cells": [ { "location": [ 27.84, 269.04, 124.32, 285.8578 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 269.04, 220.8, 285.8578 ], "text": "24,418,483", "html_text": "24,418,483", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 269.04, 317.28, 285.8578 ], "text": "24,123,469", "html_text": "24,123,469", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 269.04, 413.76, 285.8578 ], "text": "24,435,000", "html_text": "24,435,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 269.04, 510.24, 285.8578 ], "text": "24,385,100", "html_text": "24,385,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 269.04, 606.72, 285.8578 ], "text": "24,442,900", "html_text": "24,442,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 27, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 217, "type": "TEXT", "location": { "l": 25.92, "t": 257.52, "r": 581.28, "b": 219.36 }, "text": "Community Developmental and Intellectual Disabilities is responsible for administration of the Supports for Community Living Medicaid waiver program for individuals with intellectual and developmental disabilities and for the oversight of community providers of both waiver and state General Fund service programs.", "reading_order": 2 }, { "page": 217, "type": "TEXT", "location": { "l": 24.96, "t": 211.44, "r": 607.68, "b": 89.52 }, "text": "Developmental and Intellectual Disability Services provides support and services to individuals to help them be contributing members of their community. Services are provided through contracts with the 14 Regional Community Mental Health Centers and with for-profit and non-profit agencies which provide residential, vocational, community, respite, and a variety of other services that increase independence in the community. Some of the residential services include support to individuals within their own homes, family homes, group home living placements, apartment living supervision, community staffed residences, and assistance with other living arrangements. It is the responsibility of the provider to ensure that people are safe, healthy, respected and valued; that they live in the community with effective, individualized assistance; and are contributing members of the community in which they live and work. Additionally, each of the 14 Regional Community Mental Health Centers has 24/7 crisis prevention and intervention support available to individuals, families and providers with the goal of enabling an individual to remain in his/her community and to prevent future crisis events.", "reading_order": 3 }, { "page": 217, "type": "TEXT", "location": { "l": 308.88, "t": 20.64, "r": 324.96, "b": 11.04 }, "text": "202", "reading_order": 4 } ] }, { "page": 218, "items": [ { "page": 218, "type": "TEXT", "location": { "l": 173.52, "t": 766.08, "r": 459.12, "b": 728.64 }, "text": "Health and Family Services\nBehavioral Health, Developmental & Intellectual Disabilities\nCommunity Substance Use Disorder Services", "reading_order": 0 }, { "page": 218, "type": "TABLE", "location": { "l": 25.2, "t": 725.76, "r": 608.64, "b": 127.92 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation8,048,3007,986,7009,418,4009,112,7009,139,600
State Salary and Compensation Allocation66,300
Other788,2001,422,000
Budget Reduction-General Fund(282,500)
Total General Fund8,902,8009,408,7009,135,9009,112,7009,139,600
Tobacco Fund
Tobacco Settlement - Phase I1,400,0001,300,0001,300,0001,258,900249,300
Continuing Approp-Tob Settlement5,531,7514,124,2723,122,300
Other515,780
Total Tobacco Fund6,931,7515,940,0524,422,3001,258,900249,300
Restricted Funds
Balance Forward22,187,57933,857,05641,922,60040,835,30039,943,100
Current Receipts17,591,04617,561,36017,121,80017,126,1007,672,900
Non-Revenue Receipts74,31273,16773,20073,20073,200
Total Restricted Funds39,852,93751,491,58459,117,60058,034,60047,689,200
Federal Fund
Balance Forward(1,884,581)(845,894)(1,283,900)
Current Receipts69,305,86171,360,94063,459,30062,031,40062,201,600
Total Federal Fund67,421,28170,515,04562,175,40062,031,40062,201,600
TOTAL SOURCE OF FUNDS123,108,769137,355,382134,851,200130,437,600119,279,700
EXPENDITURES BY CLASS
Personnel Costs6,121,0265,734,4315,888,0005,533,8005,927,200
Operating Expenses317,964456,304437,000437,000437,000
Grants Loans Benefits79,534,34587,403,64287,690,90084,523,70084,564,900
TOTAL EXPENDITURES85,973,33593,594,37794,015,90090,494,50090,929,100
EXPENDITURES BY FUND SOURCE
General Fund8,902,8009,408,7009,135,9009,112,7009,139,600
Tobacco Fund2,807,4792,817,7244,422,3001,258,900249,300
Restricted Funds5,995,8829,569,00518,282,30018,091,50019,338,600
Federal Fund68,267,17571,798,94862,175,40062,031,40062,201,600
TOTAL EXPENDITURES85,973,33593,594,37794,015,90090,494,50090,929,100
", "rows": [ { "row_index": 0, "location": [ 25.2, 708.1765, 608.64, 725.76 ], "cells": [ { "location": [ 25.2, 708.1765, 122.44, 725.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 708.1765, 219.68, 725.76 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 708.1765, 316.92, 725.76 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 708.1765, 414.16, 725.76 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 708.1765, 511.4, 725.76 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 708.1765, 608.64, 725.76 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 690.5929, 608.64, 708.1765 ], "cells": [ { "location": [ 25.2, 690.5929, 122.44, 708.1765 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 690.5929, 219.68, 708.1765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 690.5929, 316.92, 708.1765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 690.5929, 414.16, 708.1765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 690.5929, 511.4, 708.1765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 690.5929, 608.64, 708.1765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 673.0094, 608.64, 690.5929 ], "cells": [ { "location": [ 25.2, 673.0094, 122.44, 690.5929 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 673.0094, 219.68, 690.5929 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 673.0094, 316.92, 690.5929 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 673.0094, 414.16, 690.5929 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 673.0094, 511.4, 690.5929 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 673.0094, 608.64, 690.5929 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 655.4259, 608.64, 673.0094 ], "cells": [ { "location": [ 25.2, 655.4259, 122.44, 673.0094 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 655.4259, 219.68, 673.0094 ], "text": "8,048,300", "html_text": "8,048,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 655.4259, 316.92, 673.0094 ], "text": "7,986,700", "html_text": "7,986,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 655.4259, 414.16, 673.0094 ], "text": "9,418,400", "html_text": "9,418,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 655.4259, 511.4, 673.0094 ], "text": "9,112,700", "html_text": "9,112,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 655.4259, 608.64, 673.0094 ], "text": "9,139,600", "html_text": "9,139,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 637.8424, 608.64, 655.4259 ], "cells": [ { "location": [ 25.2, 637.8424, 122.44, 655.4259 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 637.8424, 219.68, 655.4259 ], "text": "66,300", "html_text": "66,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 637.8424, 316.92, 655.4259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 637.8424, 414.16, 655.4259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 637.8424, 511.4, 655.4259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 637.8424, 608.64, 655.4259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 620.2588, 608.64, 637.8424 ], "cells": [ { "location": [ 25.2, 620.2588, 122.44, 637.8424 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 620.2588, 219.68, 637.8424 ], "text": "788,200", "html_text": "788,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 620.2588, 316.92, 637.8424 ], "text": "1,422,000", "html_text": "1,422,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 620.2588, 414.16, 637.8424 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 620.2588, 511.4, 637.8424 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 620.2588, 608.64, 637.8424 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 602.6753, 608.64, 620.2588 ], "cells": [ { "location": [ 25.2, 602.6753, 122.44, 620.2588 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 602.6753, 219.68, 620.2588 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 602.6753, 316.92, 620.2588 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 602.6753, 414.16, 620.2588 ], "text": "(282,500)", "html_text": "(282,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 602.6753, 511.4, 620.2588 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 602.6753, 608.64, 620.2588 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 585.0918, 608.64, 602.6753 ], "cells": [ { "location": [ 25.2, 585.0918, 122.44, 602.6753 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 585.0918, 219.68, 602.6753 ], "text": "8,902,800", "html_text": "8,902,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 585.0918, 316.92, 602.6753 ], "text": "9,408,700", "html_text": "9,408,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 585.0918, 414.16, 602.6753 ], "text": "9,135,900", "html_text": "9,135,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 585.0918, 511.4, 602.6753 ], "text": "9,112,700", "html_text": "9,112,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 585.0918, 608.64, 602.6753 ], "text": "9,139,600", "html_text": "9,139,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 567.5082, 608.64, 585.0918 ], "cells": [ { "location": [ 25.2, 567.5082, 122.44, 585.0918 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 567.5082, 219.68, 585.0918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 567.5082, 316.92, 585.0918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 567.5082, 414.16, 585.0918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 567.5082, 511.4, 585.0918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 567.5082, 608.64, 585.0918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 549.9247, 608.64, 567.5082 ], "cells": [ { "location": [ 25.2, 549.9247, 122.44, 567.5082 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 549.9247, 219.68, 567.5082 ], "text": "1,400,000", "html_text": "1,400,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 549.9247, 316.92, 567.5082 ], "text": "1,300,000", "html_text": "1,300,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 549.9247, 414.16, 567.5082 ], "text": "1,300,000", "html_text": "1,300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 549.9247, 511.4, 567.5082 ], "text": "1,258,900", "html_text": "1,258,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 549.9247, 608.64, 567.5082 ], "text": "249,300", "html_text": "249,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 532.3412, 608.64, 549.9247 ], "cells": [ { "location": [ 25.2, 532.3412, 122.44, 549.9247 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 532.3412, 219.68, 549.9247 ], "text": "5,531,751", "html_text": "5,531,751", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 532.3412, 316.92, 549.9247 ], "text": "4,124,272", "html_text": "4,124,272", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 532.3412, 414.16, 549.9247 ], "text": "3,122,300", "html_text": "3,122,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 532.3412, 511.4, 549.9247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 532.3412, 608.64, 549.9247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 514.7576, 608.64, 532.3412 ], "cells": [ { "location": [ 25.2, 514.7576, 122.44, 532.3412 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 514.7576, 219.68, 532.3412 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 514.7576, 316.92, 532.3412 ], "text": "515,780", "html_text": "515,780", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 514.7576, 414.16, 532.3412 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 514.7576, 511.4, 532.3412 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 514.7576, 608.64, 532.3412 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 497.1741, 608.64, 514.7576 ], "cells": [ { "location": [ 25.2, 497.1741, 122.44, 514.7576 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 497.1741, 219.68, 514.7576 ], "text": "6,931,751", "html_text": "6,931,751", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 497.1741, 316.92, 514.7576 ], "text": "5,940,052", "html_text": "5,940,052", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 497.1741, 414.16, 514.7576 ], "text": "4,422,300", "html_text": "4,422,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 497.1741, 511.4, 514.7576 ], "text": "1,258,900", "html_text": "1,258,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 497.1741, 608.64, 514.7576 ], "text": "249,300", "html_text": "249,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 479.5906, 608.64, 497.1741 ], "cells": [ { "location": [ 25.2, 479.5906, 122.44, 497.1741 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 479.5906, 219.68, 497.1741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 479.5906, 316.92, 497.1741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 479.5906, 414.16, 497.1741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 479.5906, 511.4, 497.1741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 479.5906, 608.64, 497.1741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 462.0071, 608.64, 479.5906 ], "cells": [ { "location": [ 25.2, 462.0071, 122.44, 479.5906 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 462.0071, 219.68, 479.5906 ], "text": "22,187,579", "html_text": "22,187,579", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 462.0071, 316.92, 479.5906 ], "text": "33,857,056", "html_text": "33,857,056", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 462.0071, 414.16, 479.5906 ], "text": "41,922,600", "html_text": "41,922,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 462.0071, 511.4, 479.5906 ], "text": "40,835,300", "html_text": "40,835,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 462.0071, 608.64, 479.5906 ], "text": "39,943,100", "html_text": "39,943,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 444.4235, 608.64, 462.0071 ], "cells": [ { "location": [ 25.2, 444.4235, 122.44, 462.0071 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 444.4235, 219.68, 462.0071 ], "text": "17,591,046", "html_text": "17,591,046", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 444.4235, 316.92, 462.0071 ], "text": "17,561,360", "html_text": "17,561,360", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 444.4235, 414.16, 462.0071 ], "text": "17,121,800", "html_text": "17,121,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 444.4235, 511.4, 462.0071 ], "text": "17,126,100", "html_text": "17,126,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 444.4235, 608.64, 462.0071 ], "text": "7,672,900", "html_text": "7,672,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 426.84, 608.64, 444.4235 ], "cells": [ { "location": [ 25.2, 426.84, 122.44, 444.4235 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 426.84, 219.68, 444.4235 ], "text": "74,312", "html_text": "74,312", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 426.84, 316.92, 444.4235 ], "text": "73,167", "html_text": "73,167", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 426.84, 414.16, 444.4235 ], "text": "73,200", "html_text": "73,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 426.84, 511.4, 444.4235 ], "text": "73,200", "html_text": "73,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 426.84, 608.64, 444.4235 ], "text": "73,200", "html_text": "73,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 409.2565, 608.64, 426.84 ], "cells": [ { "location": [ 25.2, 409.2565, 122.44, 426.84 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 409.2565, 219.68, 426.84 ], "text": "39,852,937", "html_text": "39,852,937", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 409.2565, 316.92, 426.84 ], "text": "51,491,584", "html_text": "51,491,584", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 409.2565, 414.16, 426.84 ], "text": "59,117,600", "html_text": "59,117,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 409.2565, 511.4, 426.84 ], "text": "58,034,600", "html_text": "58,034,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 409.2565, 608.64, 426.84 ], "text": "47,689,200", "html_text": "47,689,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 391.6729, 608.64, 409.2565 ], "cells": [ { "location": [ 25.2, 391.6729, 122.44, 409.2565 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 391.6729, 219.68, 409.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 391.6729, 316.92, 409.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 391.6729, 414.16, 409.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 391.6729, 511.4, 409.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 391.6729, 608.64, 409.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 374.0894, 608.64, 391.6729 ], "cells": [ { "location": [ 25.2, 374.0894, 122.44, 391.6729 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 374.0894, 219.68, 391.6729 ], "text": "(1,884,581)", "html_text": "(1,884,581)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 374.0894, 316.92, 391.6729 ], "text": "(845,894)", "html_text": "(845,894)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 374.0894, 414.16, 391.6729 ], "text": "(1,283,900)", "html_text": "(1,283,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 374.0894, 511.4, 391.6729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 374.0894, 608.64, 391.6729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 356.5059, 608.64, 374.0894 ], "cells": [ { "location": [ 25.2, 356.5059, 122.44, 374.0894 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 356.5059, 219.68, 374.0894 ], "text": "69,305,861", "html_text": "69,305,861", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 356.5059, 316.92, 374.0894 ], "text": "71,360,940", "html_text": "71,360,940", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 356.5059, 414.16, 374.0894 ], "text": "63,459,300", "html_text": "63,459,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 356.5059, 511.4, 374.0894 ], "text": "62,031,400", "html_text": "62,031,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 356.5059, 608.64, 374.0894 ], "text": "62,201,600", "html_text": "62,201,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 338.9224, 608.64, 356.5059 ], "cells": [ { "location": [ 25.2, 338.9224, 122.44, 356.5059 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 338.9224, 219.68, 356.5059 ], "text": "67,421,281", "html_text": "67,421,281", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 338.9224, 316.92, 356.5059 ], "text": "70,515,045", "html_text": "70,515,045", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 338.9224, 414.16, 356.5059 ], "text": "62,175,400", "html_text": "62,175,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 338.9224, 511.4, 356.5059 ], "text": "62,031,400", "html_text": "62,031,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 338.9224, 608.64, 356.5059 ], "text": "62,201,600", "html_text": "62,201,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 321.3388, 608.64, 338.9224 ], "cells": [ { "location": [ 25.2, 321.3388, 122.44, 338.9224 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 321.3388, 219.68, 338.9224 ], "text": "123,108,769", "html_text": "123,108,769", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 321.3388, 316.92, 338.9224 ], "text": "137,355,382", "html_text": "137,355,382", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 321.3388, 414.16, 338.9224 ], "text": "134,851,200", "html_text": "134,851,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 321.3388, 511.4, 338.9224 ], "text": "130,437,600", "html_text": "130,437,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 321.3388, 608.64, 338.9224 ], "text": "119,279,700", "html_text": "119,279,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 303.7553, 608.64, 321.3388 ], "cells": [ { "location": [ 25.2, 303.7553, 122.44, 321.3388 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 303.7553, 219.68, 321.3388 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 303.7553, 316.92, 321.3388 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 303.7553, 414.16, 321.3388 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 303.7553, 511.4, 321.3388 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 303.7553, 608.64, 321.3388 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 286.1718, 608.64, 303.7553 ], "cells": [ { "location": [ 25.2, 286.1718, 122.44, 303.7553 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 286.1718, 219.68, 303.7553 ], "text": "6,121,026", "html_text": "6,121,026", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 286.1718, 316.92, 303.7553 ], "text": "5,734,431", "html_text": "5,734,431", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 286.1718, 414.16, 303.7553 ], "text": "5,888,000", "html_text": "5,888,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 286.1718, 511.4, 303.7553 ], "text": "5,533,800", "html_text": "5,533,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 286.1718, 608.64, 303.7553 ], "text": "5,927,200", "html_text": "5,927,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 268.5882, 608.64, 286.1718 ], "cells": [ { "location": [ 25.2, 268.5882, 122.44, 286.1718 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 268.5882, 219.68, 286.1718 ], "text": "317,964", "html_text": "317,964", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 268.5882, 316.92, 286.1718 ], "text": "456,304", "html_text": "456,304", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 268.5882, 414.16, 286.1718 ], "text": "437,000", "html_text": "437,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 268.5882, 511.4, 286.1718 ], "text": "437,000", "html_text": "437,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 268.5882, 608.64, 286.1718 ], "text": "437,000", "html_text": "437,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 251.0047, 608.64, 268.5882 ], "cells": [ { "location": [ 25.2, 251.0047, 122.44, 268.5882 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 251.0047, 219.68, 268.5882 ], "text": "79,534,345", "html_text": "79,534,345", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 251.0047, 316.92, 268.5882 ], "text": "87,403,642", "html_text": "87,403,642", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 251.0047, 414.16, 268.5882 ], "text": "87,690,900", "html_text": "87,690,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 251.0047, 511.4, 268.5882 ], "text": "84,523,700", "html_text": "84,523,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 251.0047, 608.64, 268.5882 ], "text": "84,564,900", "html_text": "84,564,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 233.4212, 608.64, 251.0047 ], "cells": [ { "location": [ 25.2, 233.4212, 122.44, 251.0047 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 233.4212, 219.68, 251.0047 ], "text": "85,973,335", "html_text": "85,973,335", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 233.4212, 316.92, 251.0047 ], "text": "93,594,377", "html_text": "93,594,377", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 233.4212, 414.16, 251.0047 ], "text": "94,015,900", "html_text": "94,015,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 233.4212, 511.4, 251.0047 ], "text": "90,494,500", "html_text": "90,494,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 233.4212, 608.64, 251.0047 ], "text": "90,929,100", "html_text": "90,929,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 215.8376, 608.64, 233.4212 ], "cells": [ { "location": [ 25.2, 215.8376, 122.44, 233.4212 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 215.8376, 219.68, 233.4212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 215.8376, 316.92, 233.4212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 215.8376, 414.16, 233.4212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 215.8376, 511.4, 233.4212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 215.8376, 608.64, 233.4212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 198.2541, 608.64, 215.8376 ], "cells": [ { "location": [ 25.2, 198.2541, 122.44, 215.8376 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 198.2541, 219.68, 215.8376 ], "text": "8,902,800", "html_text": "8,902,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 198.2541, 316.92, 215.8376 ], "text": "9,408,700", "html_text": "9,408,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 198.2541, 414.16, 215.8376 ], "text": "9,135,900", "html_text": "9,135,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 198.2541, 511.4, 215.8376 ], "text": "9,112,700", "html_text": "9,112,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 198.2541, 608.64, 215.8376 ], "text": "9,139,600", "html_text": "9,139,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 180.6706, 608.64, 198.2541 ], "cells": [ { "location": [ 25.2, 180.6706, 122.44, 198.2541 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 180.6706, 219.68, 198.2541 ], "text": "2,807,479", "html_text": "2,807,479", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 180.6706, 316.92, 198.2541 ], "text": "2,817,724", "html_text": "2,817,724", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 180.6706, 414.16, 198.2541 ], "text": "4,422,300", "html_text": "4,422,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 180.6706, 511.4, 198.2541 ], "text": "1,258,900", "html_text": "1,258,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 180.6706, 608.64, 198.2541 ], "text": "249,300", "html_text": "249,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 163.0871, 608.64, 180.6706 ], "cells": [ { "location": [ 25.2, 163.0871, 122.44, 180.6706 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 163.0871, 219.68, 180.6706 ], "text": "5,995,882", "html_text": "5,995,882", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 163.0871, 316.92, 180.6706 ], "text": "9,569,005", "html_text": "9,569,005", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 163.0871, 414.16, 180.6706 ], "text": "18,282,300", "html_text": "18,282,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 163.0871, 511.4, 180.6706 ], "text": "18,091,500", "html_text": "18,091,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 163.0871, 608.64, 180.6706 ], "text": "19,338,600", "html_text": "19,338,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 145.5035, 608.64, 163.0871 ], "cells": [ { "location": [ 25.2, 145.5035, 122.44, 163.0871 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 145.5035, 219.68, 163.0871 ], "text": "68,267,175", "html_text": "68,267,175", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 145.5035, 316.92, 163.0871 ], "text": "71,798,948", "html_text": "71,798,948", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 145.5035, 414.16, 163.0871 ], "text": "62,175,400", "html_text": "62,175,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 145.5035, 511.4, 163.0871 ], "text": "62,031,400", "html_text": "62,031,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 145.5035, 608.64, 163.0871 ], "text": "62,201,600", "html_text": "62,201,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 127.92, 608.64, 145.5035 ], "cells": [ { "location": [ 25.2, 127.92, 122.44, 145.5035 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 127.92, 219.68, 145.5035 ], "text": "85,973,335", "html_text": "85,973,335", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 127.92, 316.92, 145.5035 ], "text": "93,594,377", "html_text": "93,594,377", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 127.92, 414.16, 145.5035 ], "text": "94,015,900", "html_text": "94,015,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 127.92, 511.4, 145.5035 ], "text": "90,494,500", "html_text": "90,494,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 127.92, 608.64, 145.5035 ], "text": "90,929,100", "html_text": "90,929,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 218, "type": "TEXT", "location": { "l": 308.88, "t": 20.64, "r": 325.2, "b": 10.56 }, "text": "203", "reading_order": 2 } ] }, { "page": 219, "items": [ { "page": 219, "type": "TEXT", "location": { "l": 25.68, "t": 764.88, "r": 596.16, "b": 692.16 }, "text": "The Community Substance Use Disorder Services Program provides quality treatment, prevention, and education services to citizens suffering from, or at-risk of, substance use disorders (tobacco, alcohol and prescription or illegal drugs). Services are provided through contracts with the CMHCs and other state, local, and private non-profit providers. Substance abuse prevention and treatment services are provided pursuant to KRS 222. The receipts from alcohol intoxication fines are received pursuant to KRS 431.100. Other statutes under which the program operates include: KRS 189A (Driving Under the Influence assessment, education, and treatment) and KRS 218A.410 (Drug Property subject to forfeiture).", "reading_order": 0 }, { "page": 219, "type": "TEXT", "location": { "l": 25.44, "t": 682.8, "r": 605.04, "b": 537.6 }, "text": "Contracts with the CMHCs and their subcontractors, schools, local government agencies, and other community-based organizations provide services which include: community prevention programming (offered through 14 Regional Prevention Centers); juvenile diversion programs; DUI assessment, education, and treatment programs; consultation with businesses on the development of a drug-free work place and employee assistance programs; social setting detoxification centers, residential treatment for men, women and youth, outpatient treatment, intensive outpatient treatment, and case management services; and specialized treatment services for pregnant women, women with dependent children, adolescents, and intravenous drug users. In addition, opiate replacement therapy (medication) and corresponding counseling is available to opiate dependent persons who are at high risk for HIV/AIDS due to their intravenous drug use. Training, consultation and client evaluations are made available, within budget limitations, to criminal justice agencies and other agencies within the Cabinet for Health and Family Services for clients with substance use disorders. As the State Substance Abuse Authority and the State Opiate Replacement Authority, the Department is tasked with leading the Kentucky Opioid Response Effort (KORE) and collaborating with other departments within the Cabinet, the Office of Drug Control Policy, and other state and local agencies in the effort to eradicate addiction.", "reading_order": 1 }, { "page": 219, "type": "TITLE", "location": { "l": 26.64, "t": 529.44, "r": 60, "b": 516.72 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 219, "type": "TEXT", "location": { "l": 25.92, "t": 506.88, "r": 599.52, "b": 470.16 }, "text": "The base budget includes Tobacco Settlement Funds in the amount of $1,258,900 in fiscal year 2027 and $249,300 in fiscal year 2028, and $1,050,700 in interest income from the Early Childhood Development trust fund, for substance abuse prevention and treatment for pregnant women with a history of substance abuse problems.", "reading_order": 3 }, { "page": 219, "type": "TEXT", "location": { "l": 25.92, "t": 461.28, "r": 597.12, "b": 423.6 }, "text": "The base budget includes General Fund of $900,000 in each fiscal year to support direct services to clients provided by The Healing Place, $14,600,000 General Fund each year to support the Appalachian Regional Hospital, and $750,000 General Fund each year to support Lee Specialty Clinic.", "reading_order": 4 }, { "page": 219, "type": "TEXT", "location": { "l": 309.12, "t": 20.4, "r": 324.72, "b": 11.28 }, "text": "204", "reading_order": 5 } ] }, { "page": 220, "items": [ { "page": 220, "type": "TEXT", "location": { "l": 173.76, "t": 766.08, "r": 458.64, "b": 728.64 }, "text": "Health and Family Services\nBehavioral Health, Developmental & Intellectual Disabilities\nCommunity Mental Health Services", "reading_order": 0 }, { "page": 220, "type": "TABLE", "location": { "l": 26.4, "t": 724.32, "r": 606.72, "b": 229.68 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation56,868,60059,247,20048,879,00046,993,90047,131,500
State Salary and Compensation Allocation108,700\\n(10,388,200)(7,857,000)
Other(1,766,400)
Budget Reduction-General Fund
Total General Fund46,589,10051,390,20047,112,60046,993,90047,131,500
Restricted Funds
Balance Forward10,708,96911,565,6408,373,3005,696,2002,855,100
Current Receipts1,276,6181,656,621610,900461,900463,000
Non-Revenue Receipts2,131,263(3,643,221)1,867,7001,852,7001,837,600
Total Restricted Funds14,116,8509,579,03910,851,9008,010,8005,155,700
Federal Fund
Balance Forward1,025,183671,3121,163,900
Current Receipts30,872,86831,437,31528,801,40029,965,30029,965,300
Total Federal Fund31,898,05132,108,62729,965,30029,965,30029,965,300
TOTAL SOURCE OF FUNDS92,604,00193,077,86687,929,80084,970,00082,252,500
EXPENDITURES BY CLASS
Personnel Costs5,951,1317,158,5546,721,5006,600,8006,738,400
Operating Expenses434,244280,674364,900364,900364,900
Grants Loans Benefits73,981,67476,101,42575,147,20075,149,20075,149,200
TOTAL EXPENDITURES80,367,05083,540,65382,233,60082,114,90082,252,500
EXPENDITURES BY FUND SOURCE
General Fund46,589,10051,390,20047,112,60046,993,90047,131,500
Restricted Funds2,551,2101,205,7555,155,7005,155,7005,155,700
Federal Fund31,226,73930,944,69829,965,30029,965,30029,965,300
TOTAL EXPENDITURES80,367,05083,540,65382,233,60082,114,90082,252,500
", "rows": [ { "row_index": 0, "location": [ 26.4, 706.6543, 606.72, 724.32 ], "cells": [ { "location": [ 26.4, 706.6543, 123.12, 724.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 706.6543, 219.84, 724.32 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 706.6543, 316.56, 724.32 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 706.6543, 413.28, 724.32 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 706.6543, 510, 724.32 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 706.6543, 606.72, 724.32 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 688.9886, 606.72, 706.6543 ], "cells": [ { "location": [ 26.4, 688.9886, 123.12, 706.6543 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 688.9886, 219.84, 706.6543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 688.9886, 316.56, 706.6543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 688.9886, 413.28, 706.6543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 688.9886, 510, 706.6543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 688.9886, 606.72, 706.6543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 671.3229, 606.72, 688.9886 ], "cells": [ { "location": [ 26.4, 671.3229, 123.12, 688.9886 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 671.3229, 219.84, 688.9886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 671.3229, 316.56, 688.9886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 671.3229, 413.28, 688.9886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 671.3229, 510, 688.9886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 671.3229, 606.72, 688.9886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 653.6571, 606.72, 671.3229 ], "cells": [ { "location": [ 26.4, 653.6571, 123.12, 671.3229 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 653.6571, 219.84, 671.3229 ], "text": "56,868,600", "html_text": "56,868,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 653.6571, 316.56, 671.3229 ], "text": "59,247,200", "html_text": "59,247,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 653.6571, 413.28, 671.3229 ], "text": "48,879,000", "html_text": "48,879,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 653.6571, 510, 671.3229 ], "text": "46,993,900", "html_text": "46,993,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 653.6571, 606.72, 671.3229 ], "text": "47,131,500", "html_text": "47,131,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 635.9914, 606.72, 653.6571 ], "cells": [ { "location": [ 26.4, 635.9914, 123.12, 653.6571 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 635.9914, 219.84, 653.6571 ], "text": "108,700\\n(10,388,200)", "html_text": "108,700\\n(10,388,200)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 635.9914, 316.56, 653.6571 ], "text": "(7,857,000)", "html_text": "(7,857,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 635.9914, 413.28, 653.6571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 635.9914, 510, 653.6571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 635.9914, 606.72, 653.6571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 618.3257, 606.72, 635.9914 ], "cells": [ { "location": [ 26.4, 618.3257, 123.12, 635.9914 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 618.3257, 219.84, 635.9914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 618.3257, 316.56, 635.9914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 618.3257, 413.28, 635.9914 ], "text": "(1,766,400)", "html_text": "(1,766,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 618.3257, 510, 635.9914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 618.3257, 606.72, 635.9914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 600.66, 606.72, 618.3257 ], "cells": [ { "location": [ 26.4, 600.66, 123.12, 618.3257 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 600.66, 219.84, 618.3257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 600.66, 316.56, 618.3257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 600.66, 413.28, 618.3257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 600.66, 510, 618.3257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 600.66, 606.72, 618.3257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 582.9943, 606.72, 600.66 ], "cells": [ { "location": [ 26.4, 582.9943, 123.12, 600.66 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 582.9943, 219.84, 600.66 ], "text": "46,589,100", "html_text": "46,589,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 582.9943, 316.56, 600.66 ], "text": "51,390,200", "html_text": "51,390,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 582.9943, 413.28, 600.66 ], "text": "47,112,600", "html_text": "47,112,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 582.9943, 510, 600.66 ], "text": "46,993,900", "html_text": "46,993,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 582.9943, 606.72, 600.66 ], "text": "47,131,500", "html_text": "47,131,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 565.3286, 606.72, 582.9943 ], "cells": [ { "location": [ 26.4, 565.3286, 123.12, 582.9943 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 565.3286, 219.84, 582.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 565.3286, 316.56, 582.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 565.3286, 413.28, 582.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 565.3286, 510, 582.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 565.3286, 606.72, 582.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 547.6629, 606.72, 565.3286 ], "cells": [ { "location": [ 26.4, 547.6629, 123.12, 565.3286 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 547.6629, 219.84, 565.3286 ], "text": "10,708,969", "html_text": "10,708,969", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 547.6629, 316.56, 565.3286 ], "text": "11,565,640", "html_text": "11,565,640", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 547.6629, 413.28, 565.3286 ], "text": "8,373,300", "html_text": "8,373,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 547.6629, 510, 565.3286 ], "text": "5,696,200", "html_text": "5,696,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 547.6629, 606.72, 565.3286 ], "text": "2,855,100", "html_text": "2,855,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 529.9971, 606.72, 547.6629 ], "cells": [ { "location": [ 26.4, 529.9971, 123.12, 547.6629 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 529.9971, 219.84, 547.6629 ], "text": "1,276,618", "html_text": "1,276,618", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 529.9971, 316.56, 547.6629 ], "text": "1,656,621", "html_text": "1,656,621", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 529.9971, 413.28, 547.6629 ], "text": "610,900", "html_text": "610,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 529.9971, 510, 547.6629 ], "text": "461,900", "html_text": "461,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 529.9971, 606.72, 547.6629 ], "text": "463,000", "html_text": "463,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 512.3314, 606.72, 529.9971 ], "cells": [ { "location": [ 26.4, 512.3314, 123.12, 529.9971 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 512.3314, 219.84, 529.9971 ], "text": "2,131,263", "html_text": "2,131,263", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 512.3314, 316.56, 529.9971 ], "text": "(3,643,221)", "html_text": "(3,643,221)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 512.3314, 413.28, 529.9971 ], "text": "1,867,700", "html_text": "1,867,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 512.3314, 510, 529.9971 ], "text": "1,852,700", "html_text": "1,852,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 512.3314, 606.72, 529.9971 ], "text": "1,837,600", "html_text": "1,837,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 494.6657, 606.72, 512.3314 ], "cells": [ { "location": [ 26.4, 494.6657, 123.12, 512.3314 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 494.6657, 219.84, 512.3314 ], "text": "14,116,850", "html_text": "14,116,850", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 494.6657, 316.56, 512.3314 ], "text": "9,579,039", "html_text": "9,579,039", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 494.6657, 413.28, 512.3314 ], "text": "10,851,900", "html_text": "10,851,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 494.6657, 510, 512.3314 ], "text": "8,010,800", "html_text": "8,010,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 494.6657, 606.72, 512.3314 ], "text": "5,155,700", "html_text": "5,155,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 477, 606.72, 494.6657 ], "cells": [ { "location": [ 26.4, 477, 123.12, 494.6657 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 477, 219.84, 494.6657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 477, 316.56, 494.6657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 477, 413.28, 494.6657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 477, 510, 494.6657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 477, 606.72, 494.6657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 459.3343, 606.72, 477 ], "cells": [ { "location": [ 26.4, 459.3343, 123.12, 477 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 459.3343, 219.84, 477 ], "text": "1,025,183", "html_text": "1,025,183", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 459.3343, 316.56, 477 ], "text": "671,312", "html_text": "671,312", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 459.3343, 413.28, 477 ], "text": "1,163,900", "html_text": "1,163,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 459.3343, 510, 477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 459.3343, 606.72, 477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 441.6686, 606.72, 459.3343 ], "cells": [ { "location": [ 26.4, 441.6686, 123.12, 459.3343 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 441.6686, 219.84, 459.3343 ], "text": "30,872,868", "html_text": "30,872,868", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 441.6686, 316.56, 459.3343 ], "text": "31,437,315", "html_text": "31,437,315", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 441.6686, 413.28, 459.3343 ], "text": "28,801,400", "html_text": "28,801,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 441.6686, 510, 459.3343 ], "text": "29,965,300", "html_text": "29,965,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 441.6686, 606.72, 459.3343 ], "text": "29,965,300", "html_text": "29,965,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 424.0029, 606.72, 441.6686 ], "cells": [ { "location": [ 26.4, 424.0029, 123.12, 441.6686 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 424.0029, 219.84, 441.6686 ], "text": "31,898,051", "html_text": "31,898,051", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 424.0029, 316.56, 441.6686 ], "text": "32,108,627", "html_text": "32,108,627", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 424.0029, 413.28, 441.6686 ], "text": "29,965,300", "html_text": "29,965,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 424.0029, 510, 441.6686 ], "text": "29,965,300", "html_text": "29,965,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 424.0029, 606.72, 441.6686 ], "text": "29,965,300", "html_text": "29,965,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 406.3371, 606.72, 424.0029 ], "cells": [ { "location": [ 26.4, 406.3371, 123.12, 424.0029 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 406.3371, 219.84, 424.0029 ], "text": "92,604,001", "html_text": "92,604,001", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 406.3371, 316.56, 424.0029 ], "text": "93,077,866", "html_text": "93,077,866", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 406.3371, 413.28, 424.0029 ], "text": "87,929,800", "html_text": "87,929,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 406.3371, 510, 424.0029 ], "text": "84,970,000", "html_text": "84,970,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 406.3371, 606.72, 424.0029 ], "text": "82,252,500", "html_text": "82,252,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 388.6714, 606.72, 406.3371 ], "cells": [ { "location": [ 26.4, 388.6714, 123.12, 406.3371 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 388.6714, 219.84, 406.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 388.6714, 316.56, 406.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 388.6714, 413.28, 406.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 388.6714, 510, 406.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 388.6714, 606.72, 406.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 371.0057, 606.72, 388.6714 ], "cells": [ { "location": [ 26.4, 371.0057, 123.12, 388.6714 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 371.0057, 219.84, 388.6714 ], "text": "5,951,131", "html_text": "5,951,131", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 371.0057, 316.56, 388.6714 ], "text": "7,158,554", "html_text": "7,158,554", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 371.0057, 413.28, 388.6714 ], "text": "6,721,500", "html_text": "6,721,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 371.0057, 510, 388.6714 ], "text": "6,600,800", "html_text": "6,600,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 371.0057, 606.72, 388.6714 ], "text": "6,738,400", "html_text": "6,738,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 353.34, 606.72, 371.0057 ], "cells": [ { "location": [ 26.4, 353.34, 123.12, 371.0057 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 353.34, 219.84, 371.0057 ], "text": "434,244", "html_text": "434,244", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 353.34, 316.56, 371.0057 ], "text": "280,674", "html_text": "280,674", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 353.34, 413.28, 371.0057 ], "text": "364,900", "html_text": "364,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 353.34, 510, 371.0057 ], "text": "364,900", "html_text": "364,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 353.34, 606.72, 371.0057 ], "text": "364,900", "html_text": "364,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 335.6743, 606.72, 353.34 ], "cells": [ { "location": [ 26.4, 335.6743, 123.12, 353.34 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 335.6743, 219.84, 353.34 ], "text": "73,981,674", "html_text": "73,981,674", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 335.6743, 316.56, 353.34 ], "text": "76,101,425", "html_text": "76,101,425", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 335.6743, 413.28, 353.34 ], "text": "75,147,200", "html_text": "75,147,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 335.6743, 510, 353.34 ], "text": "75,149,200", "html_text": "75,149,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 335.6743, 606.72, 353.34 ], "text": "75,149,200", "html_text": "75,149,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 318.0086, 606.72, 335.6743 ], "cells": [ { "location": [ 26.4, 318.0086, 123.12, 335.6743 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 318.0086, 219.84, 335.6743 ], "text": "80,367,050", "html_text": "80,367,050", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 318.0086, 316.56, 335.6743 ], "text": "83,540,653", "html_text": "83,540,653", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 318.0086, 413.28, 335.6743 ], "text": "82,233,600", "html_text": "82,233,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 318.0086, 510, 335.6743 ], "text": "82,114,900", "html_text": "82,114,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 318.0086, 606.72, 335.6743 ], "text": "82,252,500", "html_text": "82,252,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 300.3429, 606.72, 318.0086 ], "cells": [ { "location": [ 26.4, 300.3429, 123.12, 318.0086 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 300.3429, 219.84, 318.0086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 300.3429, 316.56, 318.0086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 300.3429, 413.28, 318.0086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 300.3429, 510, 318.0086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 300.3429, 606.72, 318.0086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.4, 282.6771, 606.72, 300.3429 ], "cells": [ { "location": [ 26.4, 282.6771, 123.12, 300.3429 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 282.6771, 219.84, 300.3429 ], "text": "46,589,100", "html_text": "46,589,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 282.6771, 316.56, 300.3429 ], "text": "51,390,200", "html_text": "51,390,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 282.6771, 413.28, 300.3429 ], "text": "47,112,600", "html_text": "47,112,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 282.6771, 510, 300.3429 ], "text": "46,993,900", "html_text": "46,993,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 282.6771, 606.72, 300.3429 ], "text": "47,131,500", "html_text": "47,131,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.4, 265.0114, 606.72, 282.6771 ], "cells": [ { "location": [ 26.4, 265.0114, 123.12, 282.6771 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 265.0114, 219.84, 282.6771 ], "text": "2,551,210", "html_text": "2,551,210", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 265.0114, 316.56, 282.6771 ], "text": "1,205,755", "html_text": "1,205,755", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 265.0114, 413.28, 282.6771 ], "text": "5,155,700", "html_text": "5,155,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 265.0114, 510, 282.6771 ], "text": "5,155,700", "html_text": "5,155,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 265.0114, 606.72, 282.6771 ], "text": "5,155,700", "html_text": "5,155,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.4, 247.3457, 606.72, 265.0114 ], "cells": [ { "location": [ 26.4, 247.3457, 123.12, 265.0114 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 247.3457, 219.84, 265.0114 ], "text": "31,226,739", "html_text": "31,226,739", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 247.3457, 316.56, 265.0114 ], "text": "30,944,698", "html_text": "30,944,698", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 247.3457, 413.28, 265.0114 ], "text": "29,965,300", "html_text": "29,965,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 247.3457, 510, 265.0114 ], "text": "29,965,300", "html_text": "29,965,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 247.3457, 606.72, 265.0114 ], "text": "29,965,300", "html_text": "29,965,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.4, 229.68, 606.72, 247.3457 ], "cells": [ { "location": [ 26.4, 229.68, 123.12, 247.3457 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 229.68, 219.84, 247.3457 ], "text": "80,367,050", "html_text": "80,367,050", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 229.68, 316.56, 247.3457 ], "text": "83,540,653", "html_text": "83,540,653", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 229.68, 413.28, 247.3457 ], "text": "82,233,600", "html_text": "82,233,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 229.68, 510, 247.3457 ], "text": "82,114,900", "html_text": "82,114,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510, 229.68, 606.72, 247.3457 ], "text": "82,252,500", "html_text": "82,252,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 28, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 220, "type": "TEXT", "location": { "l": 26.16, "t": 225.84, "r": 580.8, "b": 164.4 }, "text": "The Community Mental Health Services program provides services and support to Kentuckians with mental health conditions in an effort to improve their ability to function in the community. The Department for Behavioral Health, Developmental and Intellectual Disabilities contracts with 14 Regional Community Mental Health Centers (CMHCs) and other local entities to provide these services and supports. In addition, the Community Mental Health Services program has targeted funds to the most vulnerable citizens with behavioral health conditions. These include:", "reading_order": 2 }, { "page": 220, "type": "LIST_ITEM", "location": { "l": 43.2, "t": 156.48, "r": 315.6, "b": 143.52 }, "text": "Adults with severe mental illness (KRS 210, KRS 202A),", "marker": "•", "list_id": "L19", "level": 0, "reading_order": 3 }, { "page": 220, "type": "LIST_ITEM", "location": { "l": 43.2, "t": 142.32, "r": 444.24, "b": 129.12 }, "text": "Children/youth with severe emotional disabilities (KRS 200.501 to KRS 200.509), and", "marker": "•", "list_id": "L19", "level": 0, "reading_order": 4 }, { "page": 220, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 127.2, "r": 381.12, "b": 114.24 }, "text": "Uninsured or underinsured individuals with behavioral health disorders.", "marker": "•", "list_id": "L19", "level": 0, "reading_order": 5 }, { "page": 220, "type": "TEXT", "location": { "l": 25.44, "t": 105.12, "r": 603.12, "b": 43.44 }, "text": "In accordance with KRS 210.410, CMHCs must provide mentally ill persons and persons who abuse drugs and alcohol with specific services such as: consultation and educational services to help individuals understand their illnesses and treatment options; community support programs to assist individuals with mental health conditions in developing skills that allow them to live independently within the community; outpatient services; emergency services; and inpatient services, which are generally made available through referrals to crisis stabilization units or state or community hospitals.", "reading_order": 6 }, { "page": 220, "type": "TEXT", "location": { "l": 308.88, "t": 20.4, "r": 325.2, "b": 10.8 }, "text": "205", "reading_order": 7 } ] }, { "page": 221, "items": [ { "page": 221, "type": "TEXT", "location": { "l": 26.16, "t": 764.88, "r": 606, "b": 715.68 }, "text": "State and Federal funds are used to provide psychiatric screening and assessment services, case management services, psychotropic medications, housing, and employment support services for adults with severe mental illness and children with severe emotional disabilities. Funds are also provided for unique services and supports designed to \"wraparound\" an adult or child who is at risk of psychiatric hospitalization.", "reading_order": 0 }, { "page": 221, "type": "TEXT", "location": { "l": 26.16, "t": 706.8, "r": 594.72, "b": 669.84 }, "text": "Funding is used to support promotion of mental “wellness” and early intervention assessment and treatment services. Suicide prevention for youth, adults and older adults is an important focus of the Department as well as services to individuals, and their families, dealing with behavioral health issues related to or exasperated by military service.", "reading_order": 1 }, { "page": 221, "type": "TEXT", "location": { "l": 25.68, "t": 661.44, "r": 583.68, "b": 611.28 }, "text": "Funding is used to support statewide needs assessment and planning, monitoring of services provided, training and technical assistance for providers and other community partners (child welfare, law enforcement, education), and procurement and administration of federal and other funds for the provision of effective, community-based services and supports. Integrated (physical and behavioral health) healthcare delivery is necessary for achieving optimal outcomes.", "reading_order": 2 }, { "page": 221, "type": "TEXT", "location": { "l": 309.12, "t": 20.4, "r": 324.96, "b": 11.04 }, "text": "206", "reading_order": 3 } ] }, { "page": 222, "items": [ { "page": 222, "type": "TEXT", "location": { "l": 172.56, "t": 766.08, "r": 459.12, "b": 729.36 }, "text": "Health and Family Services\nBehavioral Health, Developmental & Intellectual Disabilities\nGeneral Support", "reading_order": 0 }, { "page": 222, "type": "TABLE", "location": { "l": 26.16, "t": 729.6, "r": 606.96, "b": 258 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation8,230,6008,505,4008,819,0008,432,5008,575,200
State Salary and Compensation Allocation274,8001,300
Other91,000153,000
Budget Reduction-General Fund(264,600)
Total General Fund8,596,4008,658,4008,555,7008,432,5008,575,200
Restricted Funds
Balance Forward84,410327,003381,500254,200126,900
Current Receipts402,500412,870403,000403,000403,300
Non-Revenue Receipts311
Total Restricted Funds486,910740,185784,500657,200530,200
Federal Fund
Current Receipts3113,000,0003,000,0003,000,000
Total Federal Fund3113,000,0003,000,0003,000,000
TOTAL SOURCE OF FUNDS9,083,3109,398,89612,340,20012,089,70012,105,400
EXPENDITURES BY CLASS
Personnel Costs7,053,6037,208,4707,386,7007,277,5007,420,200
Operating Expenses888,926842,040781,100781,100781,100
Grants Loans Benefits813,777966,9293,918,2003,904,2003,904,100
TOTAL EXPENDITURES8,756,3079,017,43912,086,00011,962,80012,105,400
EXPENDITURES BY FUND SOURCE
General Fund8,596,4008,658,4008,555,7008,432,5008,575,200
Restricted Funds159,907358,728530,300530,300530,200
Federal Fund3113,000,0003,000,0003,000,000
TOTAL EXPENDITURES8,756,3079,017,43912,086,00011,962,80012,105,400
", "rows": [ { "row_index": 0, "location": [ 26.16, 712.1333, 606.96, 729.6 ], "cells": [ { "location": [ 26.16, 712.1333, 122.96, 729.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 712.1333, 219.76, 729.6 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 712.1333, 316.56, 729.6 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 712.1333, 413.36, 729.6 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 712.1333, 510.16, 729.6 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 712.1333, 606.96, 729.6 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 694.6667, 606.96, 712.1333 ], "cells": [ { "location": [ 26.16, 694.6667, 122.96, 712.1333 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 694.6667, 219.76, 712.1333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 694.6667, 316.56, 712.1333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 694.6667, 413.36, 712.1333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 694.6667, 510.16, 712.1333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 694.6667, 606.96, 712.1333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 677.2, 606.96, 694.6667 ], "cells": [ { "location": [ 26.16, 677.2, 122.96, 694.6667 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 677.2, 219.76, 694.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 677.2, 316.56, 694.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 677.2, 413.36, 694.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 677.2, 510.16, 694.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 677.2, 606.96, 694.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 659.7333, 606.96, 677.2 ], "cells": [ { "location": [ 26.16, 659.7333, 122.96, 677.2 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 659.7333, 219.76, 677.2 ], "text": "8,230,600", "html_text": "8,230,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 659.7333, 316.56, 677.2 ], "text": "8,505,400", "html_text": "8,505,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 659.7333, 413.36, 677.2 ], "text": "8,819,000", "html_text": "8,819,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 659.7333, 510.16, 677.2 ], "text": "8,432,500", "html_text": "8,432,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 659.7333, 606.96, 677.2 ], "text": "8,575,200", "html_text": "8,575,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 642.2667, 606.96, 659.7333 ], "cells": [ { "location": [ 26.16, 642.2667, 122.96, 659.7333 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 642.2667, 219.76, 659.7333 ], "text": "274,800", "html_text": "274,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 642.2667, 316.56, 659.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 642.2667, 413.36, 659.7333 ], "text": "1,300", "html_text": "1,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 642.2667, 510.16, 659.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 642.2667, 606.96, 659.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 624.8, 606.96, 642.2667 ], "cells": [ { "location": [ 26.16, 624.8, 122.96, 642.2667 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 624.8, 219.76, 642.2667 ], "text": "91,000", "html_text": "91,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 624.8, 316.56, 642.2667 ], "text": "153,000", "html_text": "153,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 624.8, 413.36, 642.2667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 624.8, 510.16, 642.2667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 624.8, 606.96, 642.2667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 607.3333, 606.96, 624.8 ], "cells": [ { "location": [ 26.16, 607.3333, 122.96, 624.8 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 607.3333, 219.76, 624.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 607.3333, 316.56, 624.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 607.3333, 413.36, 624.8 ], "text": "(264,600)", "html_text": "(264,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 607.3333, 510.16, 624.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 607.3333, 606.96, 624.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 589.8667, 606.96, 607.3333 ], "cells": [ { "location": [ 26.16, 589.8667, 122.96, 607.3333 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 589.8667, 219.76, 607.3333 ], "text": "8,596,400", "html_text": "8,596,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 589.8667, 316.56, 607.3333 ], "text": "8,658,400", "html_text": "8,658,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 589.8667, 413.36, 607.3333 ], "text": "8,555,700", "html_text": "8,555,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 589.8667, 510.16, 607.3333 ], "text": "8,432,500", "html_text": "8,432,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 589.8667, 606.96, 607.3333 ], "text": "8,575,200", "html_text": "8,575,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 572.4, 606.96, 589.8667 ], "cells": [ { "location": [ 26.16, 572.4, 122.96, 589.8667 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 572.4, 219.76, 589.8667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 572.4, 316.56, 589.8667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 572.4, 413.36, 589.8667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 572.4, 510.16, 589.8667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 572.4, 606.96, 589.8667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 554.9333, 606.96, 572.4 ], "cells": [ { "location": [ 26.16, 554.9333, 122.96, 572.4 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 554.9333, 219.76, 572.4 ], "text": "84,410", "html_text": "84,410", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 554.9333, 316.56, 572.4 ], "text": "327,003", "html_text": "327,003", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 554.9333, 413.36, 572.4 ], "text": "381,500", "html_text": "381,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 554.9333, 510.16, 572.4 ], "text": "254,200", "html_text": "254,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 554.9333, 606.96, 572.4 ], "text": "126,900", "html_text": "126,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 537.4667, 606.96, 554.9333 ], "cells": [ { "location": [ 26.16, 537.4667, 122.96, 554.9333 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 537.4667, 219.76, 554.9333 ], "text": "402,500", "html_text": "402,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 537.4667, 316.56, 554.9333 ], "text": "412,870", "html_text": "412,870", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 537.4667, 413.36, 554.9333 ], "text": "403,000", "html_text": "403,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 537.4667, 510.16, 554.9333 ], "text": "403,000", "html_text": "403,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 537.4667, 606.96, 554.9333 ], "text": "403,300", "html_text": "403,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 520, 606.96, 537.4667 ], "cells": [ { "location": [ 26.16, 520, 122.96, 537.4667 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 520, 219.76, 537.4667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 520, 316.56, 537.4667 ], "text": "311", "html_text": "311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 520, 413.36, 537.4667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 520, 510.16, 537.4667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 520, 606.96, 537.4667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 502.5333, 606.96, 520 ], "cells": [ { "location": [ 26.16, 502.5333, 122.96, 520 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 502.5333, 219.76, 520 ], "text": "486,910", "html_text": "486,910", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 502.5333, 316.56, 520 ], "text": "740,185", "html_text": "740,185", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 502.5333, 413.36, 520 ], "text": "784,500", "html_text": "784,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 502.5333, 510.16, 520 ], "text": "657,200", "html_text": "657,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 502.5333, 606.96, 520 ], "text": "530,200", "html_text": "530,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 485.0667, 606.96, 502.5333 ], "cells": [ { "location": [ 26.16, 485.0667, 122.96, 502.5333 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 485.0667, 219.76, 502.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 485.0667, 316.56, 502.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 485.0667, 413.36, 502.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 485.0667, 510.16, 502.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 485.0667, 606.96, 502.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 467.6, 606.96, 485.0667 ], "cells": [ { "location": [ 26.16, 467.6, 122.96, 485.0667 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 467.6, 219.76, 485.0667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 467.6, 316.56, 485.0667 ], "text": "311", "html_text": "311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 467.6, 413.36, 485.0667 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 467.6, 510.16, 485.0667 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 467.6, 606.96, 485.0667 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 450.1333, 606.96, 467.6 ], "cells": [ { "location": [ 26.16, 450.1333, 122.96, 467.6 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 450.1333, 219.76, 467.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 450.1333, 316.56, 467.6 ], "text": "311", "html_text": "311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 450.1333, 413.36, 467.6 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 450.1333, 510.16, 467.6 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 450.1333, 606.96, 467.6 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 432.6667, 606.96, 450.1333 ], "cells": [ { "location": [ 26.16, 432.6667, 122.96, 450.1333 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 432.6667, 219.76, 450.1333 ], "text": "9,083,310", "html_text": "9,083,310", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 432.6667, 316.56, 450.1333 ], "text": "9,398,896", "html_text": "9,398,896", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 432.6667, 413.36, 450.1333 ], "text": "12,340,200", "html_text": "12,340,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 432.6667, 510.16, 450.1333 ], "text": "12,089,700", "html_text": "12,089,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 432.6667, 606.96, 450.1333 ], "text": "12,105,400", "html_text": "12,105,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 415.2, 606.96, 432.6667 ], "cells": [ { "location": [ 26.16, 415.2, 122.96, 432.6667 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 415.2, 219.76, 432.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 415.2, 316.56, 432.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 415.2, 413.36, 432.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 415.2, 510.16, 432.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 415.2, 606.96, 432.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 397.7333, 606.96, 415.2 ], "cells": [ { "location": [ 26.16, 397.7333, 122.96, 415.2 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 397.7333, 219.76, 415.2 ], "text": "7,053,603", "html_text": "7,053,603", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 397.7333, 316.56, 415.2 ], "text": "7,208,470", "html_text": "7,208,470", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 397.7333, 413.36, 415.2 ], "text": "7,386,700", "html_text": "7,386,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 397.7333, 510.16, 415.2 ], "text": "7,277,500", "html_text": "7,277,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 397.7333, 606.96, 415.2 ], "text": "7,420,200", "html_text": "7,420,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 380.2667, 606.96, 397.7333 ], "cells": [ { "location": [ 26.16, 380.2667, 122.96, 397.7333 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 380.2667, 219.76, 397.7333 ], "text": "888,926", "html_text": "888,926", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 380.2667, 316.56, 397.7333 ], "text": "842,040", "html_text": "842,040", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 380.2667, 413.36, 397.7333 ], "text": "781,100", "html_text": "781,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 380.2667, 510.16, 397.7333 ], "text": "781,100", "html_text": "781,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 380.2667, 606.96, 397.7333 ], "text": "781,100", "html_text": "781,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 362.8, 606.96, 380.2667 ], "cells": [ { "location": [ 26.16, 362.8, 122.96, 380.2667 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 362.8, 219.76, 380.2667 ], "text": "813,777", "html_text": "813,777", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 362.8, 316.56, 380.2667 ], "text": "966,929", "html_text": "966,929", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 362.8, 413.36, 380.2667 ], "text": "3,918,200", "html_text": "3,918,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 362.8, 510.16, 380.2667 ], "text": "3,904,200", "html_text": "3,904,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 362.8, 606.96, 380.2667 ], "text": "3,904,100", "html_text": "3,904,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 345.3333, 606.96, 362.8 ], "cells": [ { "location": [ 26.16, 345.3333, 122.96, 362.8 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 345.3333, 219.76, 362.8 ], "text": "8,756,307", "html_text": "8,756,307", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 345.3333, 316.56, 362.8 ], "text": "9,017,439", "html_text": "9,017,439", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 345.3333, 413.36, 362.8 ], "text": "12,086,000", "html_text": "12,086,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 345.3333, 510.16, 362.8 ], "text": "11,962,800", "html_text": "11,962,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 345.3333, 606.96, 362.8 ], "text": "12,105,400", "html_text": "12,105,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 327.8667, 606.96, 345.3333 ], "cells": [ { "location": [ 26.16, 327.8667, 122.96, 345.3333 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 327.8667, 219.76, 345.3333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 327.8667, 316.56, 345.3333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 327.8667, 413.36, 345.3333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 327.8667, 510.16, 345.3333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 327.8667, 606.96, 345.3333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 310.4, 606.96, 327.8667 ], "cells": [ { "location": [ 26.16, 310.4, 122.96, 327.8667 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 310.4, 219.76, 327.8667 ], "text": "8,596,400", "html_text": "8,596,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 310.4, 316.56, 327.8667 ], "text": "8,658,400", "html_text": "8,658,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 310.4, 413.36, 327.8667 ], "text": "8,555,700", "html_text": "8,555,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 310.4, 510.16, 327.8667 ], "text": "8,432,500", "html_text": "8,432,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 310.4, 606.96, 327.8667 ], "text": "8,575,200", "html_text": "8,575,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 292.9333, 606.96, 310.4 ], "cells": [ { "location": [ 26.16, 292.9333, 122.96, 310.4 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 292.9333, 219.76, 310.4 ], "text": "159,907", "html_text": "159,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 292.9333, 316.56, 310.4 ], "text": "358,728", "html_text": "358,728", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 292.9333, 413.36, 310.4 ], "text": "530,300", "html_text": "530,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 292.9333, 510.16, 310.4 ], "text": "530,300", "html_text": "530,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 292.9333, 606.96, 310.4 ], "text": "530,200", "html_text": "530,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 275.4667, 606.96, 292.9333 ], "cells": [ { "location": [ 26.16, 275.4667, 122.96, 292.9333 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 275.4667, 219.76, 292.9333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 275.4667, 316.56, 292.9333 ], "text": "311", "html_text": "311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 275.4667, 413.36, 292.9333 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 275.4667, 510.16, 292.9333 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 275.4667, 606.96, 292.9333 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 258, 606.96, 275.4667 ], "cells": [ { "location": [ 26.16, 258, 122.96, 275.4667 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 258, 219.76, 275.4667 ], "text": "8,756,307", "html_text": "8,756,307", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 258, 316.56, 275.4667 ], "text": "9,017,439", "html_text": "9,017,439", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 258, 413.36, 275.4667 ], "text": "12,086,000", "html_text": "12,086,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.36, 258, 510.16, 275.4667 ], "text": "11,962,800", "html_text": "11,962,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.16, 258, 606.96, 275.4667 ], "text": "12,105,400", "html_text": "12,105,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 27, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 222, "type": "TEXT", "location": { "l": 25.44, "t": 245.52, "r": 593.52, "b": 194.64 }, "text": "General Support includes the Commissioner's Office, the Division of Administration and Financial Management, the Division of Program Integrity and the Office of Autism. This unit's activities include policy and budget development, proactive program monitoring, standards development, contract development and implementation, oversight of personnel and staffing, Autism Spectrum Disorder support, legislative monitoring and management decision-making for the overall direction of the Department.", "reading_order": 2 }, { "page": 222, "type": "TEXT", "location": { "l": 308.88, "t": 20.64, "r": 324.72, "b": 10.8 }, "text": "207", "reading_order": 3 } ] }, { "page": 223, "items": [ { "page": 223, "type": "TEXT", "location": { "l": 173.76, "t": 766.32, "r": 458.64, "b": 730.08 }, "text": "Health and Family Services\nBehavioral Health, Developmental & Intellectual Disabilities\nResidential", "reading_order": 0 }, { "page": 223, "type": "TABLE", "location": { "l": 27.36, "t": 730.56, "r": 606.24, "b": 212.64 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation95,939,40097,487,300104,576,400120,799,800121,379,900
State Salary and Compensation Allocation772,800
Other8,896,5006,722,000
Budget Reduction-General Fund(2,747,200)
Total General Fund105,608,700104,209,300101,829,200120,799,800121,379,900
Restricted Funds
Balance Forward25,437,3987,011,356
Current Receipts215,896,315232,229,320244,701,100244,712,000244,712,000
Non-Revenue Receipts(3,878,033)933,180(3,800,000)(3,800,000)(3,800,000)
Total Restricted Funds237,455,680240,173,856240,901,100240,912,000240,912,000
Federal Fund
Balance Forward(50,926)(113)(200)
Current Receipts714,12618,248200
Total Federal Fund663,20018,135
TOTAL SOURCE OF FUNDS343,727,580344,401,290342,730,300361,711,800362,291,900
EXPENDITURES BY CLASS
Personnel Costs90,211,28195,402,47994,371,80093,481,70094,059,100
Operating Expenses13,600,73316,074,06014,928,30014,681,10014,683,800
Grants Loans Benefits221,840,932219,664,529223,558,700243,677,500243,677,500
Debt Service10,989,94413,212,1639,810,8009,810,8009,810,800
Capital Outlay73,43248,17060,70060,70060,700
Construction17
TOTAL EXPENDITURES336,716,338344,401,401342,730,300361,711,800362,291,900
EXPENDITURES BY FUND SOURCE
General Fund105,608,700104,209,300101,829,200120,799,800121,379,900
Restricted Funds230,444,325240,173,801240,901,100240,912,000240,912,000
Federal Fund663,31318,300
TOTAL EXPENDITURES336,716,338344,401,401342,730,300361,711,800362,291,900
", "rows": [ { "row_index": 0, "location": [ 27.36, 713.8529, 606.24, 730.56 ], "cells": [ { "location": [ 27.36, 713.8529, 123.84, 730.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 713.8529, 220.32, 730.56 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 713.8529, 316.8, 730.56 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 713.8529, 413.28, 730.56 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 713.8529, 509.76, 730.56 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 713.8529, 606.24, 730.56 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 697.1458, 606.24, 713.8529 ], "cells": [ { "location": [ 27.36, 697.1458, 123.84, 713.8529 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 697.1458, 220.32, 713.8529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 697.1458, 316.8, 713.8529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 697.1458, 413.28, 713.8529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 697.1458, 509.76, 713.8529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 697.1458, 606.24, 713.8529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 680.4387, 606.24, 697.1458 ], "cells": [ { "location": [ 27.36, 680.4387, 123.84, 697.1458 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 680.4387, 220.32, 697.1458 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 680.4387, 316.8, 697.1458 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 680.4387, 413.28, 697.1458 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 680.4387, 509.76, 697.1458 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 680.4387, 606.24, 697.1458 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 663.7316, 606.24, 680.4387 ], "cells": [ { "location": [ 27.36, 663.7316, 123.84, 680.4387 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 663.7316, 220.32, 680.4387 ], "text": "95,939,400", "html_text": "95,939,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 663.7316, 316.8, 680.4387 ], "text": "97,487,300", "html_text": "97,487,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 663.7316, 413.28, 680.4387 ], "text": "104,576,400", "html_text": "104,576,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 663.7316, 509.76, 680.4387 ], "text": "120,799,800", "html_text": "120,799,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 663.7316, 606.24, 680.4387 ], "text": "121,379,900", "html_text": "121,379,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 647.0245, 606.24, 663.7316 ], "cells": [ { "location": [ 27.36, 647.0245, 123.84, 663.7316 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 647.0245, 220.32, 663.7316 ], "text": "772,800", "html_text": "772,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 647.0245, 316.8, 663.7316 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 647.0245, 413.28, 663.7316 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 647.0245, 509.76, 663.7316 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 647.0245, 606.24, 663.7316 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 630.3174, 606.24, 647.0245 ], "cells": [ { "location": [ 27.36, 630.3174, 123.84, 647.0245 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 630.3174, 220.32, 647.0245 ], "text": "8,896,500", "html_text": "8,896,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 630.3174, 316.8, 647.0245 ], "text": "6,722,000", "html_text": "6,722,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 630.3174, 413.28, 647.0245 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 630.3174, 509.76, 647.0245 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 630.3174, 606.24, 647.0245 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 613.6103, 606.24, 630.3174 ], "cells": [ { "location": [ 27.36, 613.6103, 123.84, 630.3174 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 613.6103, 220.32, 630.3174 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 613.6103, 316.8, 630.3174 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 613.6103, 413.28, 630.3174 ], "text": "(2,747,200)", "html_text": "(2,747,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 613.6103, 509.76, 630.3174 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 613.6103, 606.24, 630.3174 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 596.9032, 606.24, 613.6103 ], "cells": [ { "location": [ 27.36, 596.9032, 123.84, 613.6103 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 596.9032, 220.32, 613.6103 ], "text": "105,608,700", "html_text": "105,608,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 596.9032, 316.8, 613.6103 ], "text": "104,209,300", "html_text": "104,209,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 596.9032, 413.28, 613.6103 ], "text": "101,829,200", "html_text": "101,829,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 596.9032, 509.76, 613.6103 ], "text": "120,799,800", "html_text": "120,799,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 596.9032, 606.24, 613.6103 ], "text": "121,379,900", "html_text": "121,379,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 580.1961, 606.24, 596.9032 ], "cells": [ { "location": [ 27.36, 580.1961, 123.84, 596.9032 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 580.1961, 220.32, 596.9032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 580.1961, 316.8, 596.9032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 580.1961, 413.28, 596.9032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 580.1961, 509.76, 596.9032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 580.1961, 606.24, 596.9032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 563.489, 606.24, 580.1961 ], "cells": [ { "location": [ 27.36, 563.489, 123.84, 580.1961 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 563.489, 220.32, 580.1961 ], "text": "25,437,398", "html_text": "25,437,398", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 563.489, 316.8, 580.1961 ], "text": "7,011,356", "html_text": "7,011,356", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 563.489, 413.28, 580.1961 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 563.489, 509.76, 580.1961 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 563.489, 606.24, 580.1961 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 546.7819, 606.24, 563.489 ], "cells": [ { "location": [ 27.36, 546.7819, 123.84, 563.489 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 546.7819, 220.32, 563.489 ], "text": "215,896,315", "html_text": "215,896,315", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 546.7819, 316.8, 563.489 ], "text": "232,229,320", "html_text": "232,229,320", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 546.7819, 413.28, 563.489 ], "text": "244,701,100", "html_text": "244,701,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 546.7819, 509.76, 563.489 ], "text": "244,712,000", "html_text": "244,712,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 546.7819, 606.24, 563.489 ], "text": "244,712,000", "html_text": "244,712,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 530.0748, 606.24, 546.7819 ], "cells": [ { "location": [ 27.36, 530.0748, 123.84, 546.7819 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 530.0748, 220.32, 546.7819 ], "text": "(3,878,033)", "html_text": "(3,878,033)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 530.0748, 316.8, 546.7819 ], "text": "933,180", "html_text": "933,180", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 530.0748, 413.28, 546.7819 ], "text": "(3,800,000)", "html_text": "(3,800,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 530.0748, 509.76, 546.7819 ], "text": "(3,800,000)", "html_text": "(3,800,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 530.0748, 606.24, 546.7819 ], "text": "(3,800,000)", "html_text": "(3,800,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 513.3677, 606.24, 530.0748 ], "cells": [ { "location": [ 27.36, 513.3677, 123.84, 530.0748 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 513.3677, 220.32, 530.0748 ], "text": "237,455,680", "html_text": "237,455,680", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 513.3677, 316.8, 530.0748 ], "text": "240,173,856", "html_text": "240,173,856", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 513.3677, 413.28, 530.0748 ], "text": "240,901,100", "html_text": "240,901,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 513.3677, 509.76, 530.0748 ], "text": "240,912,000", "html_text": "240,912,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 513.3677, 606.24, 530.0748 ], "text": "240,912,000", "html_text": "240,912,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 496.6606, 606.24, 513.3677 ], "cells": [ { "location": [ 27.36, 496.6606, 123.84, 513.3677 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 496.6606, 220.32, 513.3677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 496.6606, 316.8, 513.3677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 496.6606, 413.28, 513.3677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 496.6606, 509.76, 513.3677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 496.6606, 606.24, 513.3677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 479.9535, 606.24, 496.6606 ], "cells": [ { "location": [ 27.36, 479.9535, 123.84, 496.6606 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 479.9535, 220.32, 496.6606 ], "text": "(50,926)", "html_text": "(50,926)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 479.9535, 316.8, 496.6606 ], "text": "(113)", "html_text": "(113)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 479.9535, 413.28, 496.6606 ], "text": "(200)", "html_text": "(200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 479.9535, 509.76, 496.6606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 479.9535, 606.24, 496.6606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 463.2465, 606.24, 479.9535 ], "cells": [ { "location": [ 27.36, 463.2465, 123.84, 479.9535 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 463.2465, 220.32, 479.9535 ], "text": "714,126", "html_text": "714,126", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 463.2465, 316.8, 479.9535 ], "text": "18,248", "html_text": "18,248", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 463.2465, 413.28, 479.9535 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 463.2465, 509.76, 479.9535 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 463.2465, 606.24, 479.9535 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 446.5394, 606.24, 463.2465 ], "cells": [ { "location": [ 27.36, 446.5394, 123.84, 463.2465 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 446.5394, 220.32, 463.2465 ], "text": "663,200", "html_text": "663,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 446.5394, 316.8, 463.2465 ], "text": "18,135", "html_text": "18,135", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 446.5394, 413.28, 463.2465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 446.5394, 509.76, 463.2465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 446.5394, 606.24, 463.2465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 429.8323, 606.24, 446.5394 ], "cells": [ { "location": [ 27.36, 429.8323, 123.84, 446.5394 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 429.8323, 220.32, 446.5394 ], "text": "343,727,580", "html_text": "343,727,580", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 429.8323, 316.8, 446.5394 ], "text": "344,401,290", "html_text": "344,401,290", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 429.8323, 413.28, 446.5394 ], "text": "342,730,300", "html_text": "342,730,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 429.8323, 509.76, 446.5394 ], "text": "361,711,800", "html_text": "361,711,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 429.8323, 606.24, 446.5394 ], "text": "362,291,900", "html_text": "362,291,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 413.1252, 606.24, 429.8323 ], "cells": [ { "location": [ 27.36, 413.1252, 123.84, 429.8323 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 413.1252, 220.32, 429.8323 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 413.1252, 316.8, 429.8323 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 413.1252, 413.28, 429.8323 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 413.1252, 509.76, 429.8323 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 413.1252, 606.24, 429.8323 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 396.4181, 606.24, 413.1252 ], "cells": [ { "location": [ 27.36, 396.4181, 123.84, 413.1252 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 396.4181, 220.32, 413.1252 ], "text": "90,211,281", "html_text": "90,211,281", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 396.4181, 316.8, 413.1252 ], "text": "95,402,479", "html_text": "95,402,479", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 396.4181, 413.28, 413.1252 ], "text": "94,371,800", "html_text": "94,371,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 396.4181, 509.76, 413.1252 ], "text": "93,481,700", "html_text": "93,481,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 396.4181, 606.24, 413.1252 ], "text": "94,059,100", "html_text": "94,059,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 379.711, 606.24, 396.4181 ], "cells": [ { "location": [ 27.36, 379.711, 123.84, 396.4181 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 379.711, 220.32, 396.4181 ], "text": "13,600,733", "html_text": "13,600,733", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 379.711, 316.8, 396.4181 ], "text": "16,074,060", "html_text": "16,074,060", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 379.711, 413.28, 396.4181 ], "text": "14,928,300", "html_text": "14,928,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 379.711, 509.76, 396.4181 ], "text": "14,681,100", "html_text": "14,681,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 379.711, 606.24, 396.4181 ], "text": "14,683,800", "html_text": "14,683,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 363.0039, 606.24, 379.711 ], "cells": [ { "location": [ 27.36, 363.0039, 123.84, 379.711 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 363.0039, 220.32, 379.711 ], "text": "221,840,932", "html_text": "221,840,932", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 363.0039, 316.8, 379.711 ], "text": "219,664,529", "html_text": "219,664,529", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 363.0039, 413.28, 379.711 ], "text": "223,558,700", "html_text": "223,558,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 363.0039, 509.76, 379.711 ], "text": "243,677,500", "html_text": "243,677,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 363.0039, 606.24, 379.711 ], "text": "243,677,500", "html_text": "243,677,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 346.2968, 606.24, 363.0039 ], "cells": [ { "location": [ 27.36, 346.2968, 123.84, 363.0039 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 346.2968, 220.32, 363.0039 ], "text": "10,989,944", "html_text": "10,989,944", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 346.2968, 316.8, 363.0039 ], "text": "13,212,163", "html_text": "13,212,163", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 346.2968, 413.28, 363.0039 ], "text": "9,810,800", "html_text": "9,810,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 346.2968, 509.76, 363.0039 ], "text": "9,810,800", "html_text": "9,810,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 346.2968, 606.24, 363.0039 ], "text": "9,810,800", "html_text": "9,810,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 329.5897, 606.24, 346.2968 ], "cells": [ { "location": [ 27.36, 329.5897, 123.84, 346.2968 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 329.5897, 220.32, 346.2968 ], "text": "73,432", "html_text": "73,432", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 329.5897, 316.8, 346.2968 ], "text": "48,170", "html_text": "48,170", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 329.5897, 413.28, 346.2968 ], "text": "60,700", "html_text": "60,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 329.5897, 509.76, 346.2968 ], "text": "60,700", "html_text": "60,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 329.5897, 606.24, 346.2968 ], "text": "60,700", "html_text": "60,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 312.8826, 606.24, 329.5897 ], "cells": [ { "location": [ 27.36, 312.8826, 123.84, 329.5897 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 312.8826, 220.32, 329.5897 ], "text": "17", "html_text": "17", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 312.8826, 316.8, 329.5897 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 312.8826, 413.28, 329.5897 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 312.8826, 509.76, 329.5897 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 312.8826, 606.24, 329.5897 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.36, 296.1755, 606.24, 312.8826 ], "cells": [ { "location": [ 27.36, 296.1755, 123.84, 312.8826 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 296.1755, 220.32, 312.8826 ], "text": "336,716,338", "html_text": "336,716,338", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 296.1755, 316.8, 312.8826 ], "text": "344,401,401", "html_text": "344,401,401", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 296.1755, 413.28, 312.8826 ], "text": "342,730,300", "html_text": "342,730,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 296.1755, 509.76, 312.8826 ], "text": "361,711,800", "html_text": "361,711,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 296.1755, 606.24, 312.8826 ], "text": "362,291,900", "html_text": "362,291,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.36, 279.4684, 606.24, 296.1755 ], "cells": [ { "location": [ 27.36, 279.4684, 123.84, 296.1755 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 279.4684, 220.32, 296.1755 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 279.4684, 316.8, 296.1755 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 279.4684, 413.28, 296.1755 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 279.4684, 509.76, 296.1755 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 279.4684, 606.24, 296.1755 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.36, 262.7613, 606.24, 279.4684 ], "cells": [ { "location": [ 27.36, 262.7613, 123.84, 279.4684 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 262.7613, 220.32, 279.4684 ], "text": "105,608,700", "html_text": "105,608,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 262.7613, 316.8, 279.4684 ], "text": "104,209,300", "html_text": "104,209,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 262.7613, 413.28, 279.4684 ], "text": "101,829,200", "html_text": "101,829,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 262.7613, 509.76, 279.4684 ], "text": "120,799,800", "html_text": "120,799,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 262.7613, 606.24, 279.4684 ], "text": "121,379,900", "html_text": "121,379,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.36, 246.0542, 606.24, 262.7613 ], "cells": [ { "location": [ 27.36, 246.0542, 123.84, 262.7613 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 246.0542, 220.32, 262.7613 ], "text": "230,444,325", "html_text": "230,444,325", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 246.0542, 316.8, 262.7613 ], "text": "240,173,801", "html_text": "240,173,801", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 246.0542, 413.28, 262.7613 ], "text": "240,901,100", "html_text": "240,901,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 246.0542, 509.76, 262.7613 ], "text": "240,912,000", "html_text": "240,912,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 246.0542, 606.24, 262.7613 ], "text": "240,912,000", "html_text": "240,912,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.36, 229.3471, 606.24, 246.0542 ], "cells": [ { "location": [ 27.36, 229.3471, 123.84, 246.0542 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 229.3471, 220.32, 246.0542 ], "text": "663,313", "html_text": "663,313", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 229.3471, 316.8, 246.0542 ], "text": "18,300", "html_text": "18,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 229.3471, 413.28, 246.0542 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 229.3471, 509.76, 246.0542 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 229.3471, 606.24, 246.0542 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.36, 212.64, 606.24, 229.3471 ], "cells": [ { "location": [ 27.36, 212.64, 123.84, 229.3471 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.84, 212.64, 220.32, 229.3471 ], "text": "336,716,338", "html_text": "336,716,338", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 212.64, 316.8, 229.3471 ], "text": "344,401,401", "html_text": "344,401,401", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 212.64, 413.28, 229.3471 ], "text": "342,730,300", "html_text": "342,730,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.28, 212.64, 509.76, 229.3471 ], "text": "361,711,800", "html_text": "361,711,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.76, 212.64, 606.24, 229.3471 ], "text": "362,291,900", "html_text": "362,291,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 31, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 223, "type": "TEXT", "location": { "l": 25.68, "t": 200.4, "r": 606, "b": 174 }, "text": "Residential Services provides inpatient care in the areas of psychiatric hospitalization, intermediate care for persons with developmental and intellectual disabilities, nursing facility care, and forensic psychiatry for approximately 800 individuals each day.", "reading_order": 2 }, { "page": 223, "type": "TEXT", "location": { "l": 25.44, "t": 166.08, "r": 604.56, "b": 104.16 }, "text": "Inpatient psychiatric services are provided for adults through four psychiatric hospitals: Eastern State Hospital in Lexington with an average daily census (ADC) of 136; Central State Hospital in Louisville with an ADC of 52; and Western State Hospital in Hopkinsville with an ADC of 143. The ARH Psychiatric Facility located in Hazard, owned and operated by Appalachian Regional Healthcare, Inc., with an ADC of 84, provides acute inpatient psychiatric services through a contract with the Department. Eastern State Hospital is operated under a management contract with the University of Kentucky.", "reading_order": 3 }, { "page": 223, "type": "TEXT", "location": { "l": 25.68, "t": 96.72, "r": 592.8, "b": 70.32 }, "text": "Glasgow Nursing Facility with an ADC of 45 and Western State Nursing Facility with an ADC of 66 provide quality care to adults with severe and persistent mental illness who require a skilled nursing facility's level of care.", "reading_order": 4 }, { "page": 223, "type": "TEXT", "location": { "l": 308.88, "t": 20.64, "r": 324.96, "b": 10.8 }, "text": "208", "reading_order": 5 } ] }, { "page": 224, "items": [ { "page": 224, "type": "TEXT", "location": { "l": 25.68, "t": 764.88, "r": 599.76, "b": 692.4 }, "text": "Ten facilities provide intermediate care for individuals with developmental and intellectual disabilities who are unable to live unassisted in their communities: the Oakwood Community Center in Somerset with an ADC of 107, Outwood in Dawson Springs with an ADC of 43, Hazelwood in Louisville with an ADC of 73, Bingham Gardens located in Louisville with an ADC of 22, Del Maria in Fern Creek with an ADC of 8, the Meadows in Mount Washington with an ADC of 8, and Windsor in Crestwood with an ADC of 8. Residents are assisted in self-care skills and community living skills and are provided specialized services to promote their personal growth.", "reading_order": 0 }, { "page": 224, "type": "TEXT", "location": { "l": 25.92, "t": 683.04, "r": 589.68, "b": 610.56 }, "text": "The Department has established three specialty clinics in support of individuals with developmental and intellectual disabilities living in the community, who may have transitioned from a facility placement. Moving from a facility placement to a community placement creates a gap in services that can negatively impact clients and jeopardize a successful placement. These clinics provide a vast array of specialized services including medical, dental and therapeutic services on an outpatient basis, avoiding institutionalization. These three specialty clinics are located on the campuses of Bingham Gardens, Hazelwood Center, and Oakwood.", "reading_order": 1 }, { "page": 224, "type": "TEXT", "location": { "l": 25.92, "t": 600.96, "r": 605.28, "b": 540.48 }, "text": "Forensic psychiatric and competency evaluation services are provided at the Kentucky Correctional Psychiatric Center within the Luther Luckett Correctional Complex in LaGrange with an ADC of 34. Pretrial services are provided for persons with felony charges who are referred by district and circuit courts for evaluation of competency to stand trial. The correctional component may serve some post-convicted females in need of acute inpatient psychiatric treatment who are transferred from various institutions within the Department of Corrections.", "reading_order": 2 }, { "page": 224, "type": "TITLE", "location": { "l": 26.88, "t": 531.12, "r": 60, "b": 518.4 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 224, "type": "TEXT", "location": { "l": 25.92, "t": 508.56, "r": 593.76, "b": 472.32 }, "text": "The budget includes an additional $20,000,000 in General Fund in each fiscal year to meet the needs of increased census numbers and higher costs of operating residential facilities for individuals who are court ordered for involuntary treatment due to severe mental illness or intellectual disability and who pose a risk to themselves, family, or others.", "reading_order": 4 }, { "page": 224, "type": "TEXT", "location": { "l": 25.92, "t": 463.44, "r": 590.16, "b": 438.24 }, "text": "The base budget includes General Fund in the amount of $9,807,300 in fiscal year 2027 and $9,808,000 in fiscal year 2028 for lease payments for Eastern State Hospital.", "reading_order": 5 }, { "page": 224, "type": "TEXT", "location": { "l": 309.12, "t": 20.4, "r": 324.96, "b": 11.04 }, "text": "209", "reading_order": 6 } ] }, { "page": 225, "items": [ { "page": 225, "type": "TABLE", "location": { "l": 26.88, "t": 766.32, "r": 608.4, "b": 143.28 }, "text": "
Health and Family Services Public Health
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation107,537,60089,151,80088,543,30098,735,100100,208,200
Budget Reserve2,000,0002,000,000
State Salary and Compensation
Allocation996,2004,300
Budget Reduction-General Fund(2,656,400)
Total General Fund108,533,80091,151,80087,891,20098,735,100100,208,200
Tobacco Fund
Tobacco Settlement - Phase I12,200,00010,103,30010,580,00010,691,0009,880,000
Continuing Approp-Tob Settlement21,190,52311,282,1186,527,300
Other655,551
Total Tobacco Fund34,046,07421,385,41817,107,30010,691,0009,880,000
Restricted Funds
Balance Forward31,294,25643,361,02926,943,60017,176,3007,727,600
Current Receipts103,189,301105,509,317135,780,000146,221,400151,123,100
Non-Revenue Receipts43,032(1,156,467)(4,962,700)(6,962,600)(7,012,600)
Total Restricted Funds134,526,588147,713,879157,760,900156,435,100151,838,100
Federal Fund
Balance Forward(4,057,612)(4,876,581)(6,187,800)
Current Receipts343,573,806311,130,711308,818,000510,150,900499,317,300
Total Federal Fund339,516,194306,254,130302,630,200510,150,900499,317,300
TOTAL SOURCE OF FUNDS616,622,655566,505,227565,389,600776,012,100761,243,600
EXPENDITURES BY CLASS
Personnel Costs160,838,660158,364,354173,521,800174,833,200171,823,600
Operating Expenses36,446,50340,382,95528,512,70030,319,00028,465,200
Grants Loans Benefits364,647,993338,921,305346,103,800563,057,300560,879,800
Debt Service1,468,500
Capital Outlay4,922,93284,97075,00075,00075,000
TOTAL EXPENDITURES566,856,089539,222,084548,213,300768,284,500761,243,600
EXPENDITURES BY FUND SOURCE
General Fund108,533,80091,151,80087,891,20098,735,100100,208,200
Tobacco Fund22,763,95614,858,14017,107,30010,691,0009,880,000
Restricted Funds91,165,559120,770,229140,584,600148,707,500151,838,100
Federal Fund344,392,774312,441,915302,630,200510,150,900499,317,300
TOTAL EXPENDITURES566,856,089539,222,084548,213,300768,284,500761,243,600
", "rows": [ { "row_index": 0, "location": [ 26.88, 749.9242, 608.4, 766.32 ], "cells": [ { "location": [ 26.88, 749.9242, 123.8, 766.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 749.9242, 608.4, 766.32 ], "text": "Health and Family Services Public Health", "html_text": "Health and Family Services Public Health", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.88, 733.5284, 608.4, 749.9242 ], "cells": [ { "location": [ 26.88, 733.5284, 123.8, 749.9242 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 733.5284, 220.72, 749.9242 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 733.5284, 317.64, 749.9242 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 733.5284, 414.56, 749.9242 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 733.5284, 511.48, 749.9242 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 733.5284, 608.4, 749.9242 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.88, 717.1326, 608.4, 733.5284 ], "cells": [ { "location": [ 26.88, 717.1326, 123.8, 733.5284 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 717.1326, 220.72, 733.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 717.1326, 317.64, 733.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 717.1326, 414.56, 733.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 717.1326, 511.48, 733.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 717.1326, 608.4, 733.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.88, 700.7368, 608.4, 717.1326 ], "cells": [ { "location": [ 26.88, 700.7368, 123.8, 717.1326 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 700.7368, 220.72, 717.1326 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 700.7368, 317.64, 717.1326 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 700.7368, 414.56, 717.1326 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 700.7368, 511.48, 717.1326 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 700.7368, 608.4, 717.1326 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.88, 684.3411, 608.4, 700.7368 ], "cells": [ { "location": [ 26.88, 684.3411, 123.8, 700.7368 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 684.3411, 220.72, 700.7368 ], "text": "107,537,600", "html_text": "107,537,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 684.3411, 317.64, 700.7368 ], "text": "89,151,800", "html_text": "89,151,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 684.3411, 414.56, 700.7368 ], "text": "88,543,300", "html_text": "88,543,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 684.3411, 511.48, 700.7368 ], "text": "98,735,100", "html_text": "98,735,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 684.3411, 608.4, 700.7368 ], "text": "100,208,200", "html_text": "100,208,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.88, 667.9453, 608.4, 684.3411 ], "cells": [ { "location": [ 26.88, 667.9453, 123.8, 684.3411 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 667.9453, 220.72, 684.3411 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 667.9453, 317.64, 684.3411 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 667.9453, 414.56, 684.3411 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 667.9453, 511.48, 684.3411 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 667.9453, 608.4, 684.3411 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.88, 651.5495, 608.4, 667.9453 ], "cells": [ { "location": [ 26.88, 651.5495, 123.8, 667.9453 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 651.5495, 220.72, 667.9453 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 651.5495, 317.64, 667.9453 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 651.5495, 414.56, 667.9453 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 651.5495, 511.48, 667.9453 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 651.5495, 608.4, 667.9453 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.88, 635.1537, 608.4, 651.5495 ], "cells": [ { "location": [ 26.88, 635.1537, 123.8, 651.5495 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 635.1537, 220.72, 651.5495 ], "text": "996,200", "html_text": "996,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 635.1537, 317.64, 651.5495 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 635.1537, 414.56, 651.5495 ], "text": "4,300", "html_text": "4,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 635.1537, 511.48, 651.5495 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 635.1537, 608.4, 651.5495 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.88, 618.7579, 608.4, 635.1537 ], "cells": [ { "location": [ 26.88, 618.7579, 123.8, 635.1537 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 618.7579, 220.72, 635.1537 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 618.7579, 317.64, 635.1537 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 618.7579, 414.56, 635.1537 ], "text": "(2,656,400)", "html_text": "(2,656,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 618.7579, 511.48, 635.1537 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 618.7579, 608.4, 635.1537 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.88, 602.3621, 608.4, 618.7579 ], "cells": [ { "location": [ 26.88, 602.3621, 123.8, 618.7579 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 602.3621, 220.72, 618.7579 ], "text": "108,533,800", "html_text": "108,533,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 602.3621, 317.64, 618.7579 ], "text": "91,151,800", "html_text": "91,151,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 602.3621, 414.56, 618.7579 ], "text": "87,891,200", "html_text": "87,891,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 602.3621, 511.48, 618.7579 ], "text": "98,735,100", "html_text": "98,735,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 602.3621, 608.4, 618.7579 ], "text": "100,208,200", "html_text": "100,208,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.88, 585.9663, 608.4, 602.3621 ], "cells": [ { "location": [ 26.88, 585.9663, 123.8, 602.3621 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 585.9663, 220.72, 602.3621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 585.9663, 317.64, 602.3621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 585.9663, 414.56, 602.3621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 585.9663, 511.48, 602.3621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 585.9663, 608.4, 602.3621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.88, 569.5705, 608.4, 585.9663 ], "cells": [ { "location": [ 26.88, 569.5705, 123.8, 585.9663 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 569.5705, 220.72, 585.9663 ], "text": "12,200,000", "html_text": "12,200,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 569.5705, 317.64, 585.9663 ], "text": "10,103,300", "html_text": "10,103,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 569.5705, 414.56, 585.9663 ], "text": "10,580,000", "html_text": "10,580,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 569.5705, 511.48, 585.9663 ], "text": "10,691,000", "html_text": "10,691,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 569.5705, 608.4, 585.9663 ], "text": "9,880,000", "html_text": "9,880,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.88, 553.1747, 608.4, 569.5705 ], "cells": [ { "location": [ 26.88, 553.1747, 123.8, 569.5705 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 553.1747, 220.72, 569.5705 ], "text": "21,190,523", "html_text": "21,190,523", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 553.1747, 317.64, 569.5705 ], "text": "11,282,118", "html_text": "11,282,118", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 553.1747, 414.56, 569.5705 ], "text": "6,527,300", "html_text": "6,527,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 553.1747, 511.48, 569.5705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 553.1747, 608.4, 569.5705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.88, 536.7789, 608.4, 553.1747 ], "cells": [ { "location": [ 26.88, 536.7789, 123.8, 553.1747 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 536.7789, 220.72, 553.1747 ], "text": "655,551", "html_text": "655,551", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 536.7789, 317.64, 553.1747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 536.7789, 414.56, 553.1747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 536.7789, 511.48, 553.1747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 536.7789, 608.4, 553.1747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.88, 520.3832, 608.4, 536.7789 ], "cells": [ { "location": [ 26.88, 520.3832, 123.8, 536.7789 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 520.3832, 220.72, 536.7789 ], "text": "34,046,074", "html_text": "34,046,074", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 520.3832, 317.64, 536.7789 ], "text": "21,385,418", "html_text": "21,385,418", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 520.3832, 414.56, 536.7789 ], "text": "17,107,300", "html_text": "17,107,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 520.3832, 511.48, 536.7789 ], "text": "10,691,000", "html_text": "10,691,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 520.3832, 608.4, 536.7789 ], "text": "9,880,000", "html_text": "9,880,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.88, 503.9874, 608.4, 520.3832 ], "cells": [ { "location": [ 26.88, 503.9874, 123.8, 520.3832 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 503.9874, 220.72, 520.3832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 503.9874, 317.64, 520.3832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 503.9874, 414.56, 520.3832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 503.9874, 511.48, 520.3832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 503.9874, 608.4, 520.3832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.88, 487.5916, 608.4, 503.9874 ], "cells": [ { "location": [ 26.88, 487.5916, 123.8, 503.9874 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 487.5916, 220.72, 503.9874 ], "text": "31,294,256", "html_text": "31,294,256", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 487.5916, 317.64, 503.9874 ], "text": "43,361,029", "html_text": "43,361,029", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 487.5916, 414.56, 503.9874 ], "text": "26,943,600", "html_text": "26,943,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 487.5916, 511.48, 503.9874 ], "text": "17,176,300", "html_text": "17,176,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 487.5916, 608.4, 503.9874 ], "text": "7,727,600", "html_text": "7,727,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.88, 471.1958, 608.4, 487.5916 ], "cells": [ { "location": [ 26.88, 471.1958, 123.8, 487.5916 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 471.1958, 220.72, 487.5916 ], "text": "103,189,301", "html_text": "103,189,301", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 471.1958, 317.64, 487.5916 ], "text": "105,509,317", "html_text": "105,509,317", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 471.1958, 414.56, 487.5916 ], "text": "135,780,000", "html_text": "135,780,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 471.1958, 511.48, 487.5916 ], "text": "146,221,400", "html_text": "146,221,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 471.1958, 608.4, 487.5916 ], "text": "151,123,100", "html_text": "151,123,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.88, 454.8, 608.4, 471.1958 ], "cells": [ { "location": [ 26.88, 454.8, 123.8, 471.1958 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 454.8, 220.72, 471.1958 ], "text": "43,032", "html_text": "43,032", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 454.8, 317.64, 471.1958 ], "text": "(1,156,467)", "html_text": "(1,156,467)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 454.8, 414.56, 471.1958 ], "text": "(4,962,700)", "html_text": "(4,962,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 454.8, 511.48, 471.1958 ], "text": "(6,962,600)", "html_text": "(6,962,600)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 454.8, 608.4, 471.1958 ], "text": "(7,012,600)", "html_text": "(7,012,600)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.88, 438.4042, 608.4, 454.8 ], "cells": [ { "location": [ 26.88, 438.4042, 123.8, 454.8 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 438.4042, 220.72, 454.8 ], "text": "134,526,588", "html_text": "134,526,588", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 438.4042, 317.64, 454.8 ], "text": "147,713,879", "html_text": "147,713,879", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 438.4042, 414.56, 454.8 ], "text": "157,760,900", "html_text": "157,760,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 438.4042, 511.48, 454.8 ], "text": "156,435,100", "html_text": "156,435,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 438.4042, 608.4, 454.8 ], "text": "151,838,100", "html_text": "151,838,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.88, 422.0084, 608.4, 438.4042 ], "cells": [ { "location": [ 26.88, 422.0084, 123.8, 438.4042 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 422.0084, 220.72, 438.4042 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 422.0084, 317.64, 438.4042 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 422.0084, 414.56, 438.4042 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 422.0084, 511.48, 438.4042 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 422.0084, 608.4, 438.4042 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.88, 405.6126, 608.4, 422.0084 ], "cells": [ { "location": [ 26.88, 405.6126, 123.8, 422.0084 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 405.6126, 220.72, 422.0084 ], "text": "(4,057,612)", "html_text": "(4,057,612)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 405.6126, 317.64, 422.0084 ], "text": "(4,876,581)", "html_text": "(4,876,581)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 405.6126, 414.56, 422.0084 ], "text": "(6,187,800)", "html_text": "(6,187,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 405.6126, 511.48, 422.0084 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 405.6126, 608.4, 422.0084 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.88, 389.2168, 608.4, 405.6126 ], "cells": [ { "location": [ 26.88, 389.2168, 123.8, 405.6126 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 389.2168, 220.72, 405.6126 ], "text": "343,573,806", "html_text": "343,573,806", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 389.2168, 317.64, 405.6126 ], "text": "311,130,711", "html_text": "311,130,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 389.2168, 414.56, 405.6126 ], "text": "308,818,000", "html_text": "308,818,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 389.2168, 511.48, 405.6126 ], "text": "510,150,900", "html_text": "510,150,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 389.2168, 608.4, 405.6126 ], "text": "499,317,300", "html_text": "499,317,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.88, 372.8211, 608.4, 389.2168 ], "cells": [ { "location": [ 26.88, 372.8211, 123.8, 389.2168 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 372.8211, 220.72, 389.2168 ], "text": "339,516,194", "html_text": "339,516,194", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 372.8211, 317.64, 389.2168 ], "text": "306,254,130", "html_text": "306,254,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 372.8211, 414.56, 389.2168 ], "text": "302,630,200", "html_text": "302,630,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 372.8211, 511.48, 389.2168 ], "text": "510,150,900", "html_text": "510,150,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 372.8211, 608.4, 389.2168 ], "text": "499,317,300", "html_text": "499,317,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.88, 356.4253, 608.4, 372.8211 ], "cells": [ { "location": [ 26.88, 356.4253, 123.8, 372.8211 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 356.4253, 220.72, 372.8211 ], "text": "616,622,655", "html_text": "616,622,655", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 356.4253, 317.64, 372.8211 ], "text": "566,505,227", "html_text": "566,505,227", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 356.4253, 414.56, 372.8211 ], "text": "565,389,600", "html_text": "565,389,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 356.4253, 511.48, 372.8211 ], "text": "776,012,100", "html_text": "776,012,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 356.4253, 608.4, 372.8211 ], "text": "761,243,600", "html_text": "761,243,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.88, 340.0295, 608.4, 356.4253 ], "cells": [ { "location": [ 26.88, 340.0295, 123.8, 356.4253 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 340.0295, 220.72, 356.4253 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 340.0295, 317.64, 356.4253 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 340.0295, 414.56, 356.4253 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 340.0295, 511.48, 356.4253 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 340.0295, 608.4, 356.4253 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.88, 323.6337, 608.4, 340.0295 ], "cells": [ { "location": [ 26.88, 323.6337, 123.8, 340.0295 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 323.6337, 220.72, 340.0295 ], "text": "160,838,660", "html_text": "160,838,660", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 323.6337, 317.64, 340.0295 ], "text": "158,364,354", "html_text": "158,364,354", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 323.6337, 414.56, 340.0295 ], "text": "173,521,800", "html_text": "173,521,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 323.6337, 511.48, 340.0295 ], "text": "174,833,200", "html_text": "174,833,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 323.6337, 608.4, 340.0295 ], "text": "171,823,600", "html_text": "171,823,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.88, 307.2379, 608.4, 323.6337 ], "cells": [ { "location": [ 26.88, 307.2379, 123.8, 323.6337 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 307.2379, 220.72, 323.6337 ], "text": "36,446,503", "html_text": "36,446,503", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 307.2379, 317.64, 323.6337 ], "text": "40,382,955", "html_text": "40,382,955", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 307.2379, 414.56, 323.6337 ], "text": "28,512,700", "html_text": "28,512,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 307.2379, 511.48, 323.6337 ], "text": "30,319,000", "html_text": "30,319,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 307.2379, 608.4, 323.6337 ], "text": "28,465,200", "html_text": "28,465,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.88, 290.8421, 608.4, 307.2379 ], "cells": [ { "location": [ 26.88, 290.8421, 123.8, 307.2379 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 290.8421, 220.72, 307.2379 ], "text": "364,647,993", "html_text": "364,647,993", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 290.8421, 317.64, 307.2379 ], "text": "338,921,305", "html_text": "338,921,305", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 290.8421, 414.56, 307.2379 ], "text": "346,103,800", "html_text": "346,103,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 290.8421, 511.48, 307.2379 ], "text": "563,057,300", "html_text": "563,057,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 290.8421, 608.4, 307.2379 ], "text": "560,879,800", "html_text": "560,879,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.88, 274.4463, 608.4, 290.8421 ], "cells": [ { "location": [ 26.88, 274.4463, 123.8, 290.8421 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 274.4463, 220.72, 290.8421 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 274.4463, 317.64, 290.8421 ], "text": "1,468,500", "html_text": "1,468,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 274.4463, 414.56, 290.8421 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 274.4463, 511.48, 290.8421 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 274.4463, 608.4, 290.8421 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.88, 258.0505, 608.4, 274.4463 ], "cells": [ { "location": [ 26.88, 258.0505, 123.8, 274.4463 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 258.0505, 220.72, 274.4463 ], "text": "4,922,932", "html_text": "4,922,932", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 258.0505, 317.64, 274.4463 ], "text": "84,970", "html_text": "84,970", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 258.0505, 414.56, 274.4463 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 258.0505, 511.48, 274.4463 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 258.0505, 608.4, 274.4463 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.88, 241.6547, 608.4, 258.0505 ], "cells": [ { "location": [ 26.88, 241.6547, 123.8, 258.0505 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 241.6547, 220.72, 258.0505 ], "text": "566,856,089", "html_text": "566,856,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 241.6547, 317.64, 258.0505 ], "text": "539,222,084", "html_text": "539,222,084", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 241.6547, 414.56, 258.0505 ], "text": "548,213,300", "html_text": "548,213,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 241.6547, 511.48, 258.0505 ], "text": "768,284,500", "html_text": "768,284,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 241.6547, 608.4, 258.0505 ], "text": "761,243,600", "html_text": "761,243,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.88, 225.2589, 608.4, 241.6547 ], "cells": [ { "location": [ 26.88, 225.2589, 123.8, 241.6547 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 225.2589, 220.72, 241.6547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 225.2589, 317.64, 241.6547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 225.2589, 414.56, 241.6547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 225.2589, 511.48, 241.6547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 225.2589, 608.4, 241.6547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.88, 208.8632, 608.4, 225.2589 ], "cells": [ { "location": [ 26.88, 208.8632, 123.8, 225.2589 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 208.8632, 220.72, 225.2589 ], "text": "108,533,800", "html_text": "108,533,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 208.8632, 317.64, 225.2589 ], "text": "91,151,800", "html_text": "91,151,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 208.8632, 414.56, 225.2589 ], "text": "87,891,200", "html_text": "87,891,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 208.8632, 511.48, 225.2589 ], "text": "98,735,100", "html_text": "98,735,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 208.8632, 608.4, 225.2589 ], "text": "100,208,200", "html_text": "100,208,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.88, 192.4674, 608.4, 208.8632 ], "cells": [ { "location": [ 26.88, 192.4674, 123.8, 208.8632 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 192.4674, 220.72, 208.8632 ], "text": "22,763,956", "html_text": "22,763,956", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 192.4674, 317.64, 208.8632 ], "text": "14,858,140", "html_text": "14,858,140", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 192.4674, 414.56, 208.8632 ], "text": "17,107,300", "html_text": "17,107,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 192.4674, 511.48, 208.8632 ], "text": "10,691,000", "html_text": "10,691,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 192.4674, 608.4, 208.8632 ], "text": "9,880,000", "html_text": "9,880,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.88, 176.0716, 608.4, 192.4674 ], "cells": [ { "location": [ 26.88, 176.0716, 123.8, 192.4674 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 176.0716, 220.72, 192.4674 ], "text": "91,165,559", "html_text": "91,165,559", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 176.0716, 317.64, 192.4674 ], "text": "120,770,229", "html_text": "120,770,229", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 176.0716, 414.56, 192.4674 ], "text": "140,584,600", "html_text": "140,584,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 176.0716, 511.48, 192.4674 ], "text": "148,707,500", "html_text": "148,707,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 176.0716, 608.4, 192.4674 ], "text": "151,838,100", "html_text": "151,838,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.88, 159.6758, 608.4, 176.0716 ], "cells": [ { "location": [ 26.88, 159.6758, 123.8, 176.0716 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 159.6758, 220.72, 176.0716 ], "text": "344,392,774", "html_text": "344,392,774", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 159.6758, 317.64, 176.0716 ], "text": "312,441,915", "html_text": "312,441,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 159.6758, 414.56, 176.0716 ], "text": "302,630,200", "html_text": "302,630,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 159.6758, 511.48, 176.0716 ], "text": "510,150,900", "html_text": "510,150,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 159.6758, 608.4, 176.0716 ], "text": "499,317,300", "html_text": "499,317,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.88, 143.28, 608.4, 159.6758 ], "cells": [ { "location": [ 26.88, 143.28, 123.8, 159.6758 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 143.28, 220.72, 159.6758 ], "text": "566,856,089", "html_text": "566,856,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 143.28, 317.64, 159.6758 ], "text": "539,222,084", "html_text": "539,222,084", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 143.28, 414.56, 159.6758 ], "text": "548,213,300", "html_text": "548,213,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 143.28, 511.48, 159.6758 ], "text": "768,284,500", "html_text": "768,284,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.48, 143.28, 608.4, 159.6758 ], "text": "761,243,600", "html_text": "761,243,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 38, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 225, "type": "TEXT", "location": { "l": 308.4, "t": 20.88, "r": 324.96, "b": 10.8 }, "text": "210", "reading_order": 1 } ] }, { "page": 226, "items": [ { "page": 226, "type": "TEXT", "location": { "l": 30, "t": 753.84, "r": 153.6, "b": 741.36 }, "text": "EXPENDITURES BY UNIT", "reading_order": 0 }, { "page": 226, "type": "TABLE", "location": { "l": 28.32, "t": 739.44, "r": 604.08, "b": 612 }, "text": "
General Health Support60,600,12945,937,87136,529,300249,953,400250,530,700
Women's Health8,507,6838,387,3738,567,4008,611,0008,648,200
Prevention and Quality Improvement35,641,68231,170,62934,286,00039,306,00039,284,800
Epidemiology and Health Planning147,927,339135,883,963141,150,800132,501,300113,324,800
Maternal and Child Health233,374,270235,424,387249,015,800257,426,900267,582,900
Laboratory Services14,549,79814,449,95214,632,20016,572,20017,411,800
Public Health Protection and Safety44,342,22045,792,41941,782,30041,635,10041,937,900
Children's Health Services21,912,96822,175,49022,249,50022,278,60022,522,500
TOTAL EXPENDITURES566,856,089539,222,084548,213,300768,284,500761,243,600
", "rows": [ { "row_index": 0, "location": [ 28.32, 725.28, 604.08, 739.44 ], "cells": [ { "location": [ 28.32, 725.28, 124.28, 739.44 ], "text": "General Health Support", "html_text": "General Health Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 725.28, 220.24, 739.44 ], "text": "60,600,129", "html_text": "60,600,129", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 725.28, 316.2, 739.44 ], "text": "45,937,871", "html_text": "45,937,871", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 725.28, 412.16, 739.44 ], "text": "36,529,300", "html_text": "36,529,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 725.28, 508.12, 739.44 ], "text": "249,953,400", "html_text": "249,953,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.12, 725.28, 604.08, 739.44 ], "text": "250,530,700", "html_text": "250,530,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 711.12, 604.08, 725.28 ], "cells": [ { "location": [ 28.32, 711.12, 124.28, 725.28 ], "text": "Women's Health", "html_text": "Women's Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 711.12, 220.24, 725.28 ], "text": "8,507,683", "html_text": "8,507,683", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 711.12, 316.2, 725.28 ], "text": "8,387,373", "html_text": "8,387,373", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 711.12, 412.16, 725.28 ], "text": "8,567,400", "html_text": "8,567,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 711.12, 508.12, 725.28 ], "text": "8,611,000", "html_text": "8,611,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.12, 711.12, 604.08, 725.28 ], "text": "8,648,200", "html_text": "8,648,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 696.96, 604.08, 711.12 ], "cells": [ { "location": [ 28.32, 696.96, 124.28, 711.12 ], "text": "Prevention and Quality Improvement", "html_text": "Prevention and Quality Improvement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 696.96, 220.24, 711.12 ], "text": "35,641,682", "html_text": "35,641,682", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 696.96, 316.2, 711.12 ], "text": "31,170,629", "html_text": "31,170,629", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 696.96, 412.16, 711.12 ], "text": "34,286,000", "html_text": "34,286,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 696.96, 508.12, 711.12 ], "text": "39,306,000", "html_text": "39,306,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.12, 696.96, 604.08, 711.12 ], "text": "39,284,800", "html_text": "39,284,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.32, 682.8, 604.08, 696.96 ], "cells": [ { "location": [ 28.32, 682.8, 124.28, 696.96 ], "text": "Epidemiology and Health Planning", "html_text": "Epidemiology and Health Planning", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 682.8, 220.24, 696.96 ], "text": "147,927,339", "html_text": "147,927,339", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 682.8, 316.2, 696.96 ], "text": "135,883,963", "html_text": "135,883,963", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 682.8, 412.16, 696.96 ], "text": "141,150,800", "html_text": "141,150,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 682.8, 508.12, 696.96 ], "text": "132,501,300", "html_text": "132,501,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.12, 682.8, 604.08, 696.96 ], "text": "113,324,800", "html_text": "113,324,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.32, 668.64, 604.08, 682.8 ], "cells": [ { "location": [ 28.32, 668.64, 124.28, 682.8 ], "text": "Maternal and Child Health", "html_text": "Maternal and Child Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 668.64, 220.24, 682.8 ], "text": "233,374,270", "html_text": "233,374,270", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 668.64, 316.2, 682.8 ], "text": "235,424,387", "html_text": "235,424,387", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 668.64, 412.16, 682.8 ], "text": "249,015,800", "html_text": "249,015,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 668.64, 508.12, 682.8 ], "text": "257,426,900", "html_text": "257,426,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.12, 668.64, 604.08, 682.8 ], "text": "267,582,900", "html_text": "267,582,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.32, 654.48, 604.08, 668.64 ], "cells": [ { "location": [ 28.32, 654.48, 124.28, 668.64 ], "text": "Laboratory Services", "html_text": "Laboratory Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 654.48, 220.24, 668.64 ], "text": "14,549,798", "html_text": "14,549,798", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 654.48, 316.2, 668.64 ], "text": "14,449,952", "html_text": "14,449,952", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 654.48, 412.16, 668.64 ], "text": "14,632,200", "html_text": "14,632,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 654.48, 508.12, 668.64 ], "text": "16,572,200", "html_text": "16,572,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.12, 654.48, 604.08, 668.64 ], "text": "17,411,800", "html_text": "17,411,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.32, 640.32, 604.08, 654.48 ], "cells": [ { "location": [ 28.32, 640.32, 124.28, 654.48 ], "text": "Public Health Protection and Safety", "html_text": "Public Health Protection and Safety", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 640.32, 220.24, 654.48 ], "text": "44,342,220", "html_text": "44,342,220", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 640.32, 316.2, 654.48 ], "text": "45,792,419", "html_text": "45,792,419", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 640.32, 412.16, 654.48 ], "text": "41,782,300", "html_text": "41,782,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 640.32, 508.12, 654.48 ], "text": "41,635,100", "html_text": "41,635,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.12, 640.32, 604.08, 654.48 ], "text": "41,937,900", "html_text": "41,937,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.32, 626.16, 604.08, 640.32 ], "cells": [ { "location": [ 28.32, 626.16, 124.28, 640.32 ], "text": "Children's Health Services", "html_text": "Children's Health Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 626.16, 220.24, 640.32 ], "text": "21,912,968", "html_text": "21,912,968", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 626.16, 316.2, 640.32 ], "text": "22,175,490", "html_text": "22,175,490", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 626.16, 412.16, 640.32 ], "text": "22,249,500", "html_text": "22,249,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 626.16, 508.12, 640.32 ], "text": "22,278,600", "html_text": "22,278,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.12, 626.16, 604.08, 640.32 ], "text": "22,522,500", "html_text": "22,522,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.32, 612, 604.08, 626.16 ], "cells": [ { "location": [ 28.32, 612, 124.28, 626.16 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 612, 220.24, 626.16 ], "text": "566,856,089", "html_text": "566,856,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 612, 316.2, 626.16 ], "text": "539,222,084", "html_text": "539,222,084", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 612, 412.16, 626.16 ], "text": "548,213,300", "html_text": "548,213,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 612, 508.12, 626.16 ], "text": "768,284,500", "html_text": "768,284,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.12, 612, 604.08, 626.16 ], "text": "761,243,600", "html_text": "761,243,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 9, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 226, "type": "TEXT", "location": { "l": 26.4, "t": 598.32, "r": 555.84, "b": 572.64 }, "text": "The Department for Public Health's (DPH) mission is to improve the health and safety of all people in Kentucky through Prevention, Promotion and Protection. DPH is responsible for carrying out the core public health functions of:", "reading_order": 2 }, { "page": 226, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 564.24, "r": 259.68, "b": 552 }, "text": "Assessment of health status and programs;", "marker": "•", "list_id": "L20", "level": 0, "reading_order": 3 }, { "page": 226, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 549.84, "r": 273.84, "b": 537.36 }, "text": "Science-based health policy development; and", "marker": "•", "list_id": "L20", "level": 0, "reading_order": 4 }, { "page": 226, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 534.72, "r": 447.6, "b": 522.72 }, "text": "Assurance of health services, codes, and programs to meet the needs of Kentuckians.", "marker": "•", "list_id": "L20", "level": 0, "reading_order": 5 }, { "page": 226, "type": "TEXT", "location": { "l": 26.16, "t": 513.12, "r": 594, "b": 463.2 }, "text": "Pursuant to KRS 211.025 and 211.180, DPH, with its seven divisions, enforces public health laws and regulations, assists local boards of health and health departments, and acts to protect and improve health. It does so by formulating, promoting, establishing, and executing policies, plans, and programs “relating to all matters of public health”, partnering with 61 local health departments (LHDs) covering 120 counties as well as other local, state and federal agencies.", "reading_order": 6 }, { "page": 226, "type": "TEXT", "location": { "l": 26.4, "t": 454.8, "r": 586.56, "b": 418.08 }, "text": "The department's focus is improving the health status of the population. Due in part to public health efforts, fewer Kentuckians smoke, a greater number of colon cancers are prevented, teen pregnancy rates are down, and deaths from cardiovascular disease are decreasing.", "reading_order": 7 }, { "page": 226, "type": "TEXT", "location": { "l": 25.44, "t": 408.96, "r": 606.96, "b": 324 }, "text": "The department strives to protect and improve the health and quality of life of each of over 4.4 million Kentuckians every day by administering approximately 150 distinct programs and services, which are as varied as immunizations, newborn screening, women's cancer prevention, radon control and the regulation of tattoo parlors. A sizable part of the state's economy is regulated by the actions of the department including the operation of food retail services, food manufacturing, radiation health services, hotels and pools. In fiscal year 2023, the public health system in Kentucky provided clinical services to an average of about 300,000 unduplicated patients. Many public health services are unavailable from any other source or are unattainable from another source at low or no cost.", "reading_order": 8 }, { "page": 226, "type": "TEXT", "location": { "l": 25.92, "t": 314.88, "r": 600.96, "b": 265.68 }, "text": "The department relies on LHDs to carry out many public health activities required by statute, regulation, or participation in federal grant awards. Federal monies support over half of the department's yearly budget. The majority of these awards are allocated to the community level for the performance of services. LHDs may also choose to perform enhanced services based on community health needs and for which the availability of funding allows.", "reading_order": 9 }, { "page": 226, "type": "TEXT", "location": { "l": 25.92, "t": 256.8, "r": 605.04, "b": 219.84 }, "text": "The department consists of seven divisions: Administration and Financial Management to include the Commissioner's Office, Women's Health, Prevention and Quality Improvement, Epidemiology and Health Planning, Maternal and Child Health, Laboratory Services, and Public Health Protection and Safety.", "reading_order": 10 }, { "page": 226, "type": "TEXT", "location": { "l": 25.44, "t": 211.2, "r": 601.44, "b": 162.24 }, "text": "A healthy population can help create a more robust workforce and contribute to driving down societal costs for healthcare. Kentucky's public health system, which touches numerous lives daily with its wide array of programs and messages, is critical to protecting and improving the state's health through its myriad programs and services many of which are performed only by public health agencies.", "reading_order": 11 }, { "page": 226, "type": "TEXT", "location": { "l": 25.44, "t": 153.36, "r": 605.76, "b": 128.4 }, "text": "Senate Bill 48 enacted in the 2023 regular session reorganized the Cabinet for Health and Family Services (CHFS). Effective July 1, 2024 the Office for Children with Special Health Care Needs was reorganized to the Department for Public Health.", "reading_order": 12 }, { "page": 226, "type": "TITLE", "location": { "l": 26.88, "t": 118.8, "r": 60.24, "b": 106.32 }, "text": "Policy", "reading_order": 13, "level": 2 }, { "page": 226, "type": "TEXT", "location": { "l": 26.16, "t": 97.44, "r": 594.96, "b": 60 }, "text": "The Governor's budget includes additional funding in the amount of $1,394,000 in fiscal year 2027 and $2,861,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $487,900 and $1,001,600, respectively.", "reading_order": 14 }, { "page": 226, "type": "TEXT", "location": { "l": 309.12, "t": 20.16, "r": 324.24, "b": 11.04 }, "text": "211", "reading_order": 15 } ] }, { "page": 227, "items": [ { "page": 227, "type": "TEXT", "location": { "l": 249.36, "t": 766.56, "r": 383.04, "b": 728.64 }, "text": "Health and Family Services\nPublic Health\nGeneral Health Support", "reading_order": 0 }, { "page": 227, "type": "TABLE", "location": { "l": 27.12, "t": 754.56, "r": 606.24, "b": 222.72 }, "text": "
Public Health General Health Support
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation53,433,20034,839,50032,870,70033,058,60033,940,800
State Salary and Compensation Allocation224,9004,300
Other(20,450,000)(1,310,300)
Budget Reduction-General Fund(2,656,400)
Total General Fund33,208,10033,529,20030,218,60033,058,60033,940,800
Restricted Funds
Balance Forward1,852,3481,121,9731,412,300955,80017,400
Current Receipts434,50993,5193,849,2003,849,4004,451,000
Non-Revenue Receipts434,2142,614,511(2,730,000)(2,730,000)(2,730,000)
Total Restricted Funds2,721,0713,830,0032,531,5002,075,2001,738,400
Federal Fund
Balance Forward(366,150)(3,419,157)(195,000)
Current Receipts22,739,92513,215,0994,930,000214,837,000214,851,500
Total Federal Fund22,373,7749,795,9424,735,000214,837,000214,851,500
TOTAL SOURCE OF FUNDS58,302,94547,155,14537,485,100249,970,800250,530,700
EXPENDITURES BY CLASS
Personnel Costs13,076,95711,693,2729,407,5008,883,7009,465,000
Operating Expenses2,409,9892,873,501777,200551,700547,700
Grants Loans Benefits45,000,33429,902,59826,344,600240,518,000240,518,000
Debt Service1,468,500
Capital Outlay112,850
TOTAL EXPENDITURES60,600,12945,937,87136,529,300249,953,400250,530,700
EXPENDITURES BY FUND SOURCE
General Fund33,208,10033,529,20030,218,60033,058,60033,940,800
Restricted Funds1,599,0972,417,6851,575,7002,057,8001,738,400
Federal Fund25,792,9329,990,9864,735,000214,837,000214,851,500
TOTAL EXPENDITURES60,600,12945,937,87136,529,300249,953,400250,530,700
", "rows": [ { "row_index": 0, "location": [ 27.12, 737.4039, 606.24, 754.56 ], "cells": [ { "location": [ 27.12, 737.4039, 123.64, 754.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 737.4039, 606.24, 754.56 ], "text": "Public Health General Health Support", "html_text": "Public Health General Health Support", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.12, 720.2477, 606.24, 737.4039 ], "cells": [ { "location": [ 27.12, 720.2477, 123.64, 737.4039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 720.2477, 220.16, 737.4039 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 720.2477, 316.68, 737.4039 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 720.2477, 413.2, 737.4039 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 720.2477, 509.72, 737.4039 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 720.2477, 606.24, 737.4039 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.12, 703.0916, 606.24, 720.2477 ], "cells": [ { "location": [ 27.12, 703.0916, 123.64, 720.2477 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 703.0916, 220.16, 720.2477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 703.0916, 316.68, 720.2477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 703.0916, 413.2, 720.2477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 703.0916, 509.72, 720.2477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 703.0916, 606.24, 720.2477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.12, 685.9355, 606.24, 703.0916 ], "cells": [ { "location": [ 27.12, 685.9355, 123.64, 703.0916 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 685.9355, 220.16, 703.0916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 685.9355, 316.68, 703.0916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 685.9355, 413.2, 703.0916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 685.9355, 509.72, 703.0916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 685.9355, 606.24, 703.0916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.12, 668.7794, 606.24, 685.9355 ], "cells": [ { "location": [ 27.12, 668.7794, 123.64, 685.9355 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 668.7794, 220.16, 685.9355 ], "text": "53,433,200", "html_text": "53,433,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 668.7794, 316.68, 685.9355 ], "text": "34,839,500", "html_text": "34,839,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 668.7794, 413.2, 685.9355 ], "text": "32,870,700", "html_text": "32,870,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 668.7794, 509.72, 685.9355 ], "text": "33,058,600", "html_text": "33,058,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 668.7794, 606.24, 685.9355 ], "text": "33,940,800", "html_text": "33,940,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.12, 651.6232, 606.24, 668.7794 ], "cells": [ { "location": [ 27.12, 651.6232, 123.64, 668.7794 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 651.6232, 220.16, 668.7794 ], "text": "224,900", "html_text": "224,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 651.6232, 316.68, 668.7794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 651.6232, 413.2, 668.7794 ], "text": "4,300", "html_text": "4,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 651.6232, 509.72, 668.7794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 651.6232, 606.24, 668.7794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.12, 634.4671, 606.24, 651.6232 ], "cells": [ { "location": [ 27.12, 634.4671, 123.64, 651.6232 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 634.4671, 220.16, 651.6232 ], "text": "(20,450,000)", "html_text": "(20,450,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 634.4671, 316.68, 651.6232 ], "text": "(1,310,300)", "html_text": "(1,310,300)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 634.4671, 413.2, 651.6232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 634.4671, 509.72, 651.6232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 634.4671, 606.24, 651.6232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.12, 617.311, 606.24, 634.4671 ], "cells": [ { "location": [ 27.12, 617.311, 123.64, 634.4671 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 617.311, 220.16, 634.4671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 617.311, 316.68, 634.4671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 617.311, 413.2, 634.4671 ], "text": "(2,656,400)", "html_text": "(2,656,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 617.311, 509.72, 634.4671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 617.311, 606.24, 634.4671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.12, 600.1548, 606.24, 617.311 ], "cells": [ { "location": [ 27.12, 600.1548, 123.64, 617.311 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 600.1548, 220.16, 617.311 ], "text": "33,208,100", "html_text": "33,208,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 600.1548, 316.68, 617.311 ], "text": "33,529,200", "html_text": "33,529,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 600.1548, 413.2, 617.311 ], "text": "30,218,600", "html_text": "30,218,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 600.1548, 509.72, 617.311 ], "text": "33,058,600", "html_text": "33,058,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 600.1548, 606.24, 617.311 ], "text": "33,940,800", "html_text": "33,940,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.12, 582.9987, 606.24, 600.1548 ], "cells": [ { "location": [ 27.12, 582.9987, 123.64, 600.1548 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 582.9987, 220.16, 600.1548 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 582.9987, 316.68, 600.1548 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 582.9987, 413.2, 600.1548 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 582.9987, 509.72, 600.1548 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 582.9987, 606.24, 600.1548 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.12, 565.8426, 606.24, 582.9987 ], "cells": [ { "location": [ 27.12, 565.8426, 123.64, 582.9987 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 565.8426, 220.16, 582.9987 ], "text": "1,852,348", "html_text": "1,852,348", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 565.8426, 316.68, 582.9987 ], "text": "1,121,973", "html_text": "1,121,973", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 565.8426, 413.2, 582.9987 ], "text": "1,412,300", "html_text": "1,412,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 565.8426, 509.72, 582.9987 ], "text": "955,800", "html_text": "955,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 565.8426, 606.24, 582.9987 ], "text": "17,400", "html_text": "17,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.12, 548.6865, 606.24, 565.8426 ], "cells": [ { "location": [ 27.12, 548.6865, 123.64, 565.8426 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 548.6865, 220.16, 565.8426 ], "text": "434,509", "html_text": "434,509", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 548.6865, 316.68, 565.8426 ], "text": "93,519", "html_text": "93,519", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 548.6865, 413.2, 565.8426 ], "text": "3,849,200", "html_text": "3,849,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 548.6865, 509.72, 565.8426 ], "text": "3,849,400", "html_text": "3,849,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 548.6865, 606.24, 565.8426 ], "text": "4,451,000", "html_text": "4,451,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.12, 531.5303, 606.24, 548.6865 ], "cells": [ { "location": [ 27.12, 531.5303, 123.64, 548.6865 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 531.5303, 220.16, 548.6865 ], "text": "434,214", "html_text": "434,214", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 531.5303, 316.68, 548.6865 ], "text": "2,614,511", "html_text": "2,614,511", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 531.5303, 413.2, 548.6865 ], "text": "(2,730,000)", "html_text": "(2,730,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 531.5303, 509.72, 548.6865 ], "text": "(2,730,000)", "html_text": "(2,730,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 531.5303, 606.24, 548.6865 ], "text": "(2,730,000)", "html_text": "(2,730,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.12, 514.3742, 606.24, 531.5303 ], "cells": [ { "location": [ 27.12, 514.3742, 123.64, 531.5303 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 514.3742, 220.16, 531.5303 ], "text": "2,721,071", "html_text": "2,721,071", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 514.3742, 316.68, 531.5303 ], "text": "3,830,003", "html_text": "3,830,003", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 514.3742, 413.2, 531.5303 ], "text": "2,531,500", "html_text": "2,531,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 514.3742, 509.72, 531.5303 ], "text": "2,075,200", "html_text": "2,075,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 514.3742, 606.24, 531.5303 ], "text": "1,738,400", "html_text": "1,738,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.12, 497.2181, 606.24, 514.3742 ], "cells": [ { "location": [ 27.12, 497.2181, 123.64, 514.3742 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 497.2181, 220.16, 514.3742 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 497.2181, 316.68, 514.3742 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 497.2181, 413.2, 514.3742 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 497.2181, 509.72, 514.3742 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 497.2181, 606.24, 514.3742 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.12, 480.0619, 606.24, 497.2181 ], "cells": [ { "location": [ 27.12, 480.0619, 123.64, 497.2181 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 480.0619, 220.16, 497.2181 ], "text": "(366,150)", "html_text": "(366,150)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 480.0619, 316.68, 497.2181 ], "text": "(3,419,157)", "html_text": "(3,419,157)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 480.0619, 413.2, 497.2181 ], "text": "(195,000)", "html_text": "(195,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 480.0619, 509.72, 497.2181 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 480.0619, 606.24, 497.2181 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.12, 462.9058, 606.24, 480.0619 ], "cells": [ { "location": [ 27.12, 462.9058, 123.64, 480.0619 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 462.9058, 220.16, 480.0619 ], "text": "22,739,925", "html_text": "22,739,925", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 462.9058, 316.68, 480.0619 ], "text": "13,215,099", "html_text": "13,215,099", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 462.9058, 413.2, 480.0619 ], "text": "4,930,000", "html_text": "4,930,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 462.9058, 509.72, 480.0619 ], "text": "214,837,000", "html_text": "214,837,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 462.9058, 606.24, 480.0619 ], "text": "214,851,500", "html_text": "214,851,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.12, 445.7497, 606.24, 462.9058 ], "cells": [ { "location": [ 27.12, 445.7497, 123.64, 462.9058 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 445.7497, 220.16, 462.9058 ], "text": "22,373,774", "html_text": "22,373,774", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 445.7497, 316.68, 462.9058 ], "text": "9,795,942", "html_text": "9,795,942", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 445.7497, 413.2, 462.9058 ], "text": "4,735,000", "html_text": "4,735,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 445.7497, 509.72, 462.9058 ], "text": "214,837,000", "html_text": "214,837,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 445.7497, 606.24, 462.9058 ], "text": "214,851,500", "html_text": "214,851,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.12, 428.5935, 606.24, 445.7497 ], "cells": [ { "location": [ 27.12, 428.5935, 123.64, 445.7497 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 428.5935, 220.16, 445.7497 ], "text": "58,302,945", "html_text": "58,302,945", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 428.5935, 316.68, 445.7497 ], "text": "47,155,145", "html_text": "47,155,145", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 428.5935, 413.2, 445.7497 ], "text": "37,485,100", "html_text": "37,485,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 428.5935, 509.72, 445.7497 ], "text": "249,970,800", "html_text": "249,970,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 428.5935, 606.24, 445.7497 ], "text": "250,530,700", "html_text": "250,530,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.12, 411.4374, 606.24, 428.5935 ], "cells": [ { "location": [ 27.12, 411.4374, 123.64, 428.5935 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 411.4374, 220.16, 428.5935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 411.4374, 316.68, 428.5935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 411.4374, 413.2, 428.5935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 411.4374, 509.72, 428.5935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 411.4374, 606.24, 428.5935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.12, 394.2813, 606.24, 411.4374 ], "cells": [ { "location": [ 27.12, 394.2813, 123.64, 411.4374 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 394.2813, 220.16, 411.4374 ], "text": "13,076,957", "html_text": "13,076,957", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 394.2813, 316.68, 411.4374 ], "text": "11,693,272", "html_text": "11,693,272", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 394.2813, 413.2, 411.4374 ], "text": "9,407,500", "html_text": "9,407,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 394.2813, 509.72, 411.4374 ], "text": "8,883,700", "html_text": "8,883,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 394.2813, 606.24, 411.4374 ], "text": "9,465,000", "html_text": "9,465,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.12, 377.1252, 606.24, 394.2813 ], "cells": [ { "location": [ 27.12, 377.1252, 123.64, 394.2813 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 377.1252, 220.16, 394.2813 ], "text": "2,409,989", "html_text": "2,409,989", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 377.1252, 316.68, 394.2813 ], "text": "2,873,501", "html_text": "2,873,501", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 377.1252, 413.2, 394.2813 ], "text": "777,200", "html_text": "777,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 377.1252, 509.72, 394.2813 ], "text": "551,700", "html_text": "551,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 377.1252, 606.24, 394.2813 ], "text": "547,700", "html_text": "547,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.12, 359.969, 606.24, 377.1252 ], "cells": [ { "location": [ 27.12, 359.969, 123.64, 377.1252 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 359.969, 220.16, 377.1252 ], "text": "45,000,334", "html_text": "45,000,334", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 359.969, 316.68, 377.1252 ], "text": "29,902,598", "html_text": "29,902,598", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 359.969, 413.2, 377.1252 ], "text": "26,344,600", "html_text": "26,344,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 359.969, 509.72, 377.1252 ], "text": "240,518,000", "html_text": "240,518,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 359.969, 606.24, 377.1252 ], "text": "240,518,000", "html_text": "240,518,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.12, 342.8129, 606.24, 359.969 ], "cells": [ { "location": [ 27.12, 342.8129, 123.64, 359.969 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 342.8129, 220.16, 359.969 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 342.8129, 316.68, 359.969 ], "text": "1,468,500", "html_text": "1,468,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 342.8129, 413.2, 359.969 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 342.8129, 509.72, 359.969 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 342.8129, 606.24, 359.969 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.12, 325.6568, 606.24, 342.8129 ], "cells": [ { "location": [ 27.12, 325.6568, 123.64, 342.8129 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 325.6568, 220.16, 342.8129 ], "text": "112,850", "html_text": "112,850", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 325.6568, 316.68, 342.8129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 325.6568, 413.2, 342.8129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 325.6568, 509.72, 342.8129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 325.6568, 606.24, 342.8129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.12, 308.5006, 606.24, 325.6568 ], "cells": [ { "location": [ 27.12, 308.5006, 123.64, 325.6568 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 308.5006, 220.16, 325.6568 ], "text": "60,600,129", "html_text": "60,600,129", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 308.5006, 316.68, 325.6568 ], "text": "45,937,871", "html_text": "45,937,871", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 308.5006, 413.2, 325.6568 ], "text": "36,529,300", "html_text": "36,529,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 308.5006, 509.72, 325.6568 ], "text": "249,953,400", "html_text": "249,953,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 308.5006, 606.24, 325.6568 ], "text": "250,530,700", "html_text": "250,530,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.12, 291.3445, 606.24, 308.5006 ], "cells": [ { "location": [ 27.12, 291.3445, 123.64, 308.5006 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 291.3445, 220.16, 308.5006 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 291.3445, 316.68, 308.5006 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 291.3445, 413.2, 308.5006 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 291.3445, 509.72, 308.5006 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 291.3445, 606.24, 308.5006 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.12, 274.1884, 606.24, 291.3445 ], "cells": [ { "location": [ 27.12, 274.1884, 123.64, 291.3445 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 274.1884, 220.16, 291.3445 ], "text": "33,208,100", "html_text": "33,208,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 274.1884, 316.68, 291.3445 ], "text": "33,529,200", "html_text": "33,529,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 274.1884, 413.2, 291.3445 ], "text": "30,218,600", "html_text": "30,218,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 274.1884, 509.72, 291.3445 ], "text": "33,058,600", "html_text": "33,058,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 274.1884, 606.24, 291.3445 ], "text": "33,940,800", "html_text": "33,940,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.12, 257.0323, 606.24, 274.1884 ], "cells": [ { "location": [ 27.12, 257.0323, 123.64, 274.1884 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 257.0323, 220.16, 274.1884 ], "text": "1,599,097", "html_text": "1,599,097", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 257.0323, 316.68, 274.1884 ], "text": "2,417,685", "html_text": "2,417,685", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 257.0323, 413.2, 274.1884 ], "text": "1,575,700", "html_text": "1,575,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 257.0323, 509.72, 274.1884 ], "text": "2,057,800", "html_text": "2,057,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 257.0323, 606.24, 274.1884 ], "text": "1,738,400", "html_text": "1,738,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.12, 239.8761, 606.24, 257.0323 ], "cells": [ { "location": [ 27.12, 239.8761, 123.64, 257.0323 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 239.8761, 220.16, 257.0323 ], "text": "25,792,932", "html_text": "25,792,932", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 239.8761, 316.68, 257.0323 ], "text": "9,990,986", "html_text": "9,990,986", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 239.8761, 413.2, 257.0323 ], "text": "4,735,000", "html_text": "4,735,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 239.8761, 509.72, 257.0323 ], "text": "214,837,000", "html_text": "214,837,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 239.8761, 606.24, 257.0323 ], "text": "214,851,500", "html_text": "214,851,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.12, 222.72, 606.24, 239.8761 ], "cells": [ { "location": [ 27.12, 222.72, 123.64, 239.8761 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.64, 222.72, 220.16, 239.8761 ], "text": "60,600,129", "html_text": "60,600,129", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 222.72, 316.68, 239.8761 ], "text": "45,937,871", "html_text": "45,937,871", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 222.72, 413.2, 239.8761 ], "text": "36,529,300", "html_text": "36,529,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 222.72, 509.72, 239.8761 ], "text": "249,953,400", "html_text": "249,953,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 222.72, 606.24, 239.8761 ], "text": "250,530,700", "html_text": "250,530,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 31, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 227, "type": "TEXT", "location": { "l": 25.68, "t": 210.24, "r": 576.72, "b": 184.08 }, "text": "The General Health Support Program includes two organizational units: the Commissioner and Administration and Financial Management.", "reading_order": 2 }, { "page": 227, "type": "TEXT", "location": { "l": 24.48, "t": 176.4, "r": 605.04, "b": 76.8 }, "text": "The Commissioner is responsible for the leadership, management, oversight, and policy direction of the Department for Public Health. The Commissioner advises the heads of major agencies in state government on policies, plans, and programs relating to matters of public health. This includes actions necessary to respond to extraordinary events in order to safeguard the health of the citizens of the Commonwealth. The Commissioner serves as the State Health Officer for the Commonwealth. The Commissioner's role includes the coordination of public health emergency response capabilities with federal and other state agencies and involvement in the statewide management of anti-terrorist (nuclear, biologic, chemical) activities. The Commissioner provides leadership in transforming the role of public health in Kentucky to new models as more uninsured citizens have opportunities for healthcare coverage under the new insurance marketplace and expanded Medicaid coverage.", "reading_order": 3 }, { "page": 227, "type": "TEXT", "location": { "l": 308.4, "t": 21.12, "r": 324.72, "b": 10.8 }, "text": "212", "reading_order": 4 } ] }, { "page": 228, "items": [ { "page": 228, "type": "TEXT", "location": { "l": 25.92, "t": 765.12, "r": 599.52, "b": 703.92 }, "text": "The Chief Nursing Officer for Public Health, located in the Commissioner's Office, provides nurse administration consultation and technical assistance to the Commissioner, executive staff, and state and local health departments including approximately 800 nurses and APRNs who practice in local health departments across the state. This guidance includes nursing scope of practice issues, the development and implementation of clinical protocols, nursing education and clinical competencies as well as public health nursing workforce development initiatives.", "reading_order": 0 }, { "page": 228, "type": "TEXT", "location": { "l": 25.68, "t": 695.04, "r": 593.52, "b": 646.08 }, "text": "Ine Office of Population Health functionally operates through the Commissioner's Office. The Office seeks to eliminate health disparities in the state of Kentucky specifically those social, cultural, and environmental factors that contribute to adverse health outcomes. The Office serves in an advisory capacity to all divisions across the Department of Public Health, Local Health Departments, and other partners.", "reading_order": 1 }, { "page": 228, "type": "TEXT", "location": { "l": 25.92, "t": 637.2, "r": 604.08, "b": 576.72 }, "text": "Quality improvement, performance management, and national accreditation efforts continue to be a focus of the department. The goal of this program is for participants to make fundamental changes in their organizations and practices so that they can improve the delivery of public health services and create a culture of continuous quality improvement. The ten (10) essential public health services and Public Health Accreditation Board (PHAB) are the driving forces to achieve minimum standards and measures for public health.", "reading_order": 2 }, { "page": 228, "type": "TEXT", "location": { "l": 25.92, "t": 567.36, "r": 602.4, "b": 469.92 }, "text": "The Division of Administration and Financial Management provides all resource support to the department. This includes approximately 450 department-level personnel and more than 2,600 Local Health Department personnel represented by the 61 Kentucky LHDs in all 120 counties. The division provides all budget and accounting support, payments, grant allocation, fee collection, procurement, and contracting support. The division plays a vital role in providing effective and efficient training that enhances workforce abilities of the department, LHDs, public health preparedness, and other public health system partners. The division develops the department's biennial budget and oversees LHDs' fiscal planning and administrative management functions. The division works in concert with the other divisions in the department to plan, program, execute, manage, and report the financial activities of the department and LHDs.", "reading_order": 3 }, { "page": 228, "type": "TEXT", "location": { "l": 25.44, "t": 461.04, "r": 596.88, "b": 388.32 }, "text": "The division is also responsible for overseeing the day-to-day operations of the 61 LHDs. This responsibility includes conducting training on medical coding and billing practices, local health personnel procedures, and financial operations. Additionally, this division has the responsibilities for personnel management; medical records and forms management, reporting of clinical and community-based services, operating the online local health network that tracks more than three (3) million services to over 300,000 patients, policy interpretation, and the local Board of Health appointment process. The division is the primary liaison between the department and LHDs.", "reading_order": 4 }, { "page": 228, "type": "TITLE", "location": { "l": 26.64, "t": 379.2, "r": 59.76, "b": 366.72 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 228, "type": "TEXT", "location": { "l": 25.92, "t": 357.36, "r": 602.16, "b": 308.64 }, "text": "The budget includes an additional General Fund of $3,960,000 each year to retain the funding provided in the 2024-26 budget for the Public Health Transformation program. The 2024-26 budget included this funding from one-time money out of the Budget Reserve Trust Fund. This budget replaces the one-time money with recurring funds. The total amount for the program is $23,981,400.", "reading_order": 6 }, { "page": 228, "type": "TEXT", "location": { "l": 25.2, "t": 299.04, "r": 601.92, "b": 225.36 }, "text": "Kentucky recently received a $212,905,600 award from the new Rural Health Transformation Fund established in H.R.1 that Congress passed in July 2025. This is expected to be the first year of five years of this award amount. Its purpose is to lessen the impacts of recent federal cuts to the Medicaid program and help support health care in Kentucky's rural communities. Kentucky's plan was developed in partnership with health partners across the state and will use the funding to help address the unique challenges rural Kentucky faces, including high rates of chronic conditions, maternity care deserts and gaps in coverage for oral care, emergency services and behavioral health.", "reading_order": 7 }, { "page": 228, "type": "TEXT", "location": { "l": 308.88, "t": 20.16, "r": 325.2, "b": 11.04 }, "text": "213", "reading_order": 8 } ] }, { "page": 229, "items": [ { "page": 229, "type": "TABLE", "location": { "l": 26.16, "t": 766.8, "r": 607.2, "b": 257.76 }, "text": "
Health and Family Services Public Health Women's Health
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation425,500433,600521,300518,700522,600
State Salary and Compensation Allocation8,100
Other87,700
Total General Fund433,600521,300521,300518,700522,600
Restricted Funds
Balance Forward6,1736,1737,7005,1002,500
Current Receipts1,500400400500
Total Restricted Funds6,1737,6738,1005,5003,000
Federal Fund
Balance Forward(423,601)(412,442)(824,400)
Current Receipts8,085,2427,454,1498,867,5008,089,3008,122,600
Total Federal Fund7,661,6417,041,7078,043,1008,089,3008,122,600
TOTAL SOURCE OF FUNDS8,101,4147,570,6808,572,5008,613,5008,648,200
EXPENDITURES BY CLASS
Personnel Costs4,788,2584,753,4994,582,4004,626,1004,663,300
Operating Expenses255,290208,888189,400189,400189,500
Grants Loans Benefits3,464,1363,424,9863,795,6003,795,5003,795,400
TOTAL EXPENDITURES8,507,6838,387,3738,567,4008,611,0008,648,200
EXPENDITURES BY FUND SOURCE
General Fund433,600521,300521,300518,700522,600
Restricted Funds3,0003,0003,000
Federal Fund8,074,0837,866,0738,043,1008,089,3008,122,600
TOTAL EXPENDITURES8,507,6838,387,3738,567,4008,611,0008,648,200
", "rows": [ { "row_index": 0, "location": [ 26.16, 747.9467, 607.2, 766.8 ], "cells": [ { "location": [ 26.16, 747.9467, 123, 766.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 747.9467, 607.2, 766.8 ], "text": "Health and Family Services Public Health Women's Health", "html_text": "Health and Family Services Public Health Women's Health", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 729.0933, 607.2, 747.9467 ], "cells": [ { "location": [ 26.16, 729.0933, 123, 747.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 729.0933, 219.84, 747.9467 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 729.0933, 316.68, 747.9467 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 729.0933, 413.52, 747.9467 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 729.0933, 510.36, 747.9467 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 729.0933, 607.2, 747.9467 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 710.24, 607.2, 729.0933 ], "cells": [ { "location": [ 26.16, 710.24, 123, 729.0933 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 710.24, 219.84, 729.0933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 710.24, 316.68, 729.0933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 710.24, 413.52, 729.0933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 710.24, 510.36, 729.0933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 710.24, 607.2, 729.0933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 691.3867, 607.2, 710.24 ], "cells": [ { "location": [ 26.16, 691.3867, 123, 710.24 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 691.3867, 219.84, 710.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 691.3867, 316.68, 710.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 691.3867, 413.52, 710.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 691.3867, 510.36, 710.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 691.3867, 607.2, 710.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 672.5333, 607.2, 691.3867 ], "cells": [ { "location": [ 26.16, 672.5333, 123, 691.3867 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 672.5333, 219.84, 691.3867 ], "text": "425,500", "html_text": "425,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 672.5333, 316.68, 691.3867 ], "text": "433,600", "html_text": "433,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 672.5333, 413.52, 691.3867 ], "text": "521,300", "html_text": "521,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 672.5333, 510.36, 691.3867 ], "text": "518,700", "html_text": "518,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 672.5333, 607.2, 691.3867 ], "text": "522,600", "html_text": "522,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 653.68, 607.2, 672.5333 ], "cells": [ { "location": [ 26.16, 653.68, 123, 672.5333 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 653.68, 219.84, 672.5333 ], "text": "8,100", "html_text": "8,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 653.68, 316.68, 672.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 653.68, 413.52, 672.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 653.68, 510.36, 672.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 653.68, 607.2, 672.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 634.8267, 607.2, 653.68 ], "cells": [ { "location": [ 26.16, 634.8267, 123, 653.68 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 634.8267, 219.84, 653.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 634.8267, 316.68, 653.68 ], "text": "87,700", "html_text": "87,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 634.8267, 413.52, 653.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 634.8267, 510.36, 653.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 634.8267, 607.2, 653.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 615.9733, 607.2, 634.8267 ], "cells": [ { "location": [ 26.16, 615.9733, 123, 634.8267 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 615.9733, 219.84, 634.8267 ], "text": "433,600", "html_text": "433,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 615.9733, 316.68, 634.8267 ], "text": "521,300", "html_text": "521,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 615.9733, 413.52, 634.8267 ], "text": "521,300", "html_text": "521,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 615.9733, 510.36, 634.8267 ], "text": "518,700", "html_text": "518,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 615.9733, 607.2, 634.8267 ], "text": "522,600", "html_text": "522,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 597.12, 607.2, 615.9733 ], "cells": [ { "location": [ 26.16, 597.12, 123, 615.9733 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 597.12, 219.84, 615.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 597.12, 316.68, 615.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 597.12, 413.52, 615.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 597.12, 510.36, 615.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 597.12, 607.2, 615.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 578.2667, 607.2, 597.12 ], "cells": [ { "location": [ 26.16, 578.2667, 123, 597.12 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 578.2667, 219.84, 597.12 ], "text": "6,173", "html_text": "6,173", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 578.2667, 316.68, 597.12 ], "text": "6,173", "html_text": "6,173", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 578.2667, 413.52, 597.12 ], "text": "7,700", "html_text": "7,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 578.2667, 510.36, 597.12 ], "text": "5,100", "html_text": "5,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 578.2667, 607.2, 597.12 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 559.4133, 607.2, 578.2667 ], "cells": [ { "location": [ 26.16, 559.4133, 123, 578.2667 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 559.4133, 219.84, 578.2667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 559.4133, 316.68, 578.2667 ], "text": "1,500", "html_text": "1,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 559.4133, 413.52, 578.2667 ], "text": "400", "html_text": "400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 559.4133, 510.36, 578.2667 ], "text": "400", "html_text": "400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 559.4133, 607.2, 578.2667 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 540.56, 607.2, 559.4133 ], "cells": [ { "location": [ 26.16, 540.56, 123, 559.4133 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 540.56, 219.84, 559.4133 ], "text": "6,173", "html_text": "6,173", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 540.56, 316.68, 559.4133 ], "text": "7,673", "html_text": "7,673", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 540.56, 413.52, 559.4133 ], "text": "8,100", "html_text": "8,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 540.56, 510.36, 559.4133 ], "text": "5,500", "html_text": "5,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 540.56, 607.2, 559.4133 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 521.7067, 607.2, 540.56 ], "cells": [ { "location": [ 26.16, 521.7067, 123, 540.56 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 521.7067, 219.84, 540.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 521.7067, 316.68, 540.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 521.7067, 413.52, 540.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 521.7067, 510.36, 540.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 521.7067, 607.2, 540.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 502.8533, 607.2, 521.7067 ], "cells": [ { "location": [ 26.16, 502.8533, 123, 521.7067 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 502.8533, 219.84, 521.7067 ], "text": "(423,601)", "html_text": "(423,601)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 502.8533, 316.68, 521.7067 ], "text": "(412,442)", "html_text": "(412,442)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 502.8533, 413.52, 521.7067 ], "text": "(824,400)", "html_text": "(824,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 502.8533, 510.36, 521.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 502.8533, 607.2, 521.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 484, 607.2, 502.8533 ], "cells": [ { "location": [ 26.16, 484, 123, 502.8533 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 484, 219.84, 502.8533 ], "text": "8,085,242", "html_text": "8,085,242", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 484, 316.68, 502.8533 ], "text": "7,454,149", "html_text": "7,454,149", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 484, 413.52, 502.8533 ], "text": "8,867,500", "html_text": "8,867,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 484, 510.36, 502.8533 ], "text": "8,089,300", "html_text": "8,089,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 484, 607.2, 502.8533 ], "text": "8,122,600", "html_text": "8,122,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 465.1467, 607.2, 484 ], "cells": [ { "location": [ 26.16, 465.1467, 123, 484 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 465.1467, 219.84, 484 ], "text": "7,661,641", "html_text": "7,661,641", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 465.1467, 316.68, 484 ], "text": "7,041,707", "html_text": "7,041,707", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 465.1467, 413.52, 484 ], "text": "8,043,100", "html_text": "8,043,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 465.1467, 510.36, 484 ], "text": "8,089,300", "html_text": "8,089,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 465.1467, 607.2, 484 ], "text": "8,122,600", "html_text": "8,122,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 446.2933, 607.2, 465.1467 ], "cells": [ { "location": [ 26.16, 446.2933, 123, 465.1467 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 446.2933, 219.84, 465.1467 ], "text": "8,101,414", "html_text": "8,101,414", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 446.2933, 316.68, 465.1467 ], "text": "7,570,680", "html_text": "7,570,680", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 446.2933, 413.52, 465.1467 ], "text": "8,572,500", "html_text": "8,572,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 446.2933, 510.36, 465.1467 ], "text": "8,613,500", "html_text": "8,613,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 446.2933, 607.2, 465.1467 ], "text": "8,648,200", "html_text": "8,648,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 427.44, 607.2, 446.2933 ], "cells": [ { "location": [ 26.16, 427.44, 123, 446.2933 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 427.44, 219.84, 446.2933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 427.44, 316.68, 446.2933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 427.44, 413.52, 446.2933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 427.44, 510.36, 446.2933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 427.44, 607.2, 446.2933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 408.5867, 607.2, 427.44 ], "cells": [ { "location": [ 26.16, 408.5867, 123, 427.44 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 408.5867, 219.84, 427.44 ], "text": "4,788,258", "html_text": "4,788,258", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 408.5867, 316.68, 427.44 ], "text": "4,753,499", "html_text": "4,753,499", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 408.5867, 413.52, 427.44 ], "text": "4,582,400", "html_text": "4,582,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 408.5867, 510.36, 427.44 ], "text": "4,626,100", "html_text": "4,626,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 408.5867, 607.2, 427.44 ], "text": "4,663,300", "html_text": "4,663,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 389.7333, 607.2, 408.5867 ], "cells": [ { "location": [ 26.16, 389.7333, 123, 408.5867 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 389.7333, 219.84, 408.5867 ], "text": "255,290", "html_text": "255,290", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 389.7333, 316.68, 408.5867 ], "text": "208,888", "html_text": "208,888", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 389.7333, 413.52, 408.5867 ], "text": "189,400", "html_text": "189,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 389.7333, 510.36, 408.5867 ], "text": "189,400", "html_text": "189,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 389.7333, 607.2, 408.5867 ], "text": "189,500", "html_text": "189,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 370.88, 607.2, 389.7333 ], "cells": [ { "location": [ 26.16, 370.88, 123, 389.7333 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 370.88, 219.84, 389.7333 ], "text": "3,464,136", "html_text": "3,464,136", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 370.88, 316.68, 389.7333 ], "text": "3,424,986", "html_text": "3,424,986", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 370.88, 413.52, 389.7333 ], "text": "3,795,600", "html_text": "3,795,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 370.88, 510.36, 389.7333 ], "text": "3,795,500", "html_text": "3,795,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 370.88, 607.2, 389.7333 ], "text": "3,795,400", "html_text": "3,795,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 352.0267, 607.2, 370.88 ], "cells": [ { "location": [ 26.16, 352.0267, 123, 370.88 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 352.0267, 219.84, 370.88 ], "text": "8,507,683", "html_text": "8,507,683", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 352.0267, 316.68, 370.88 ], "text": "8,387,373", "html_text": "8,387,373", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 352.0267, 413.52, 370.88 ], "text": "8,567,400", "html_text": "8,567,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 352.0267, 510.36, 370.88 ], "text": "8,611,000", "html_text": "8,611,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 352.0267, 607.2, 370.88 ], "text": "8,648,200", "html_text": "8,648,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 333.1733, 607.2, 352.0267 ], "cells": [ { "location": [ 26.16, 333.1733, 123, 352.0267 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 333.1733, 219.84, 352.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 333.1733, 316.68, 352.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 333.1733, 413.52, 352.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 333.1733, 510.36, 352.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 333.1733, 607.2, 352.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 314.32, 607.2, 333.1733 ], "cells": [ { "location": [ 26.16, 314.32, 123, 333.1733 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 314.32, 219.84, 333.1733 ], "text": "433,600", "html_text": "433,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 314.32, 316.68, 333.1733 ], "text": "521,300", "html_text": "521,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 314.32, 413.52, 333.1733 ], "text": "521,300", "html_text": "521,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 314.32, 510.36, 333.1733 ], "text": "518,700", "html_text": "518,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 314.32, 607.2, 333.1733 ], "text": "522,600", "html_text": "522,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 295.4667, 607.2, 314.32 ], "cells": [ { "location": [ 26.16, 295.4667, 123, 314.32 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 295.4667, 219.84, 314.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 295.4667, 316.68, 314.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 295.4667, 413.52, 314.32 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 295.4667, 510.36, 314.32 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 295.4667, 607.2, 314.32 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 276.6133, 607.2, 295.4667 ], "cells": [ { "location": [ 26.16, 276.6133, 123, 295.4667 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 276.6133, 219.84, 295.4667 ], "text": "8,074,083", "html_text": "8,074,083", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 276.6133, 316.68, 295.4667 ], "text": "7,866,073", "html_text": "7,866,073", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 276.6133, 413.52, 295.4667 ], "text": "8,043,100", "html_text": "8,043,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 276.6133, 510.36, 295.4667 ], "text": "8,089,300", "html_text": "8,089,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 276.6133, 607.2, 295.4667 ], "text": "8,122,600", "html_text": "8,122,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 257.76, 607.2, 276.6133 ], "cells": [ { "location": [ 26.16, 257.76, 123, 276.6133 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 257.76, 219.84, 276.6133 ], "text": "8,507,683", "html_text": "8,507,683", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 257.76, 316.68, 276.6133 ], "text": "8,387,373", "html_text": "8,387,373", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 257.76, 413.52, 276.6133 ], "text": "8,567,400", "html_text": "8,567,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 257.76, 510.36, 276.6133 ], "text": "8,611,000", "html_text": "8,611,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 257.76, 607.2, 276.6133 ], "text": "8,648,200", "html_text": "8,648,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 27, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 229, "type": "TEXT", "location": { "l": 25.92, "t": 244.08, "r": 589.92, "b": 194.4 }, "text": "The Division of Women's Health (DWH), in partnership with key stakeholders, provides leadership to improve the physical and socio-emotional health, safety, and well-being of Kentucky's women, including those with low incomes, diverse ethnic or racial backgrounds and isolated populations with limited access to care. The Division also represents Kentucky for the federal Health Resources Service Administration (HRSA) Office of Women's Health. The DWH includes the following programs:", "reading_order": 1 }, { "page": 229, "type": "TEXT", "location": { "l": 24.96, "t": 186.72, "r": 602.4, "b": 51.84 }, "text": "The Kentucky Women's Cancer Screening Program (KWCSP) provides breast and cervical cancer screenings and diagnostic case management and treatment referral services to reduce cancer morbidity and mortality among Kentucky's medically underserved, low income, and uninsured women. The Kentucky Women's Cancer Screening program is funded by a federal grant from the Centers for Disease Control and Prevention (CDC). The CDC grant requires the program to provide appropriate referrals for medical treatment; assure appropriate follow-up services and case management; develop and disseminate public information and education programs for the detection and control of breast and cervical cancers; improve the education, training, and skills of health professionals; monitor the quality of screening procedures for breast and cervical cancers; and evaluate activities through appropriate surveillance. In the past, this program has primarily been contracted to local health departments (LHDs). Through Kentucky's Public Health Transformation initiative, the LHDs will be allowed, at their discretion, to opt out of providing these services and the department will secure other partners to provide the services such as Federally Qualified Health Centers, Rural Health Clinics, and other community providers.", "reading_order": 2 }, { "page": 229, "type": "TEXT", "location": { "l": 308.88, "t": 20.64, "r": 324.96, "b": 11.04 }, "text": "214", "reading_order": 3 } ] }, { "page": 230, "items": [ { "page": 230, "type": "TEXT", "location": { "l": 25.92, "t": 765.36, "r": 602.4, "b": 715.68 }, "text": "The Breast Cancer Research and Education Trust Fund program, is funded by revenue collected from breast cancer license plate purchases and the State Income tax form optional checkbox. Funds collected through these methods are distributed to community-based affiliates through an annual Request for Proposal process. Projects awarded support breast cancer research, education, treatment, screening, and awareness in Kentucky.", "reading_order": 0 }, { "page": 230, "type": "TEXT", "location": { "l": 25.2, "t": 707.04, "r": 606.72, "b": 585.6 }, "text": "The Title X Family Planning program provides individuals with the information and means to exercise personal decisions to determine the number and spacing of their children. Title X family planning clinics play a critical role in assuring access to voluntary, confidential family planning services for low-income or uninsured families. Charges to participants are at no cost or at a reduced cost based on their household income. Family Planning services are offered in LHDs and clinics targeting special populations (e.g. males, Hispanics, and adolescents). Title X supported clinics also provide a number of preventive health services such as patient education and counseling, breast and pelvic examinations, cervical cancer screenings, sexually transmitted disease prevention, human immunodeficiency virus (HIV) screenings, preconception counseling, and pregnancy diagnosis. The Title X Family Planning program is funded through the federal Office of Population Affairs, Health and Human Services agency. Through the Public Health Transformation initiative, the department will secure non-LHD providers for these services if the LHD declines participation.", "reading_order": 1 }, { "page": 230, "type": "TEXT", "location": { "l": 308.88, "t": 20.4, "r": 325.2, "b": 10.8 }, "text": "215", "reading_order": 2 } ] }, { "page": 231, "items": [ { "page": 231, "type": "TABLE", "location": { "l": 25.2, "t": 758.88, "r": 608.16, "b": 147.6 }, "text": "
Public Health
Prevention and Quality Improvement
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation14,439,90013,541,60014,254,00026,720,40026,770,700
Budget Reserve2,000,0002,000,000
State Salary and Compensation
Allocation101,700
Other775,000192,000
Total General Fund15,316,60015,733,60016,254,00026,720,40026,770,700
Tobacco Fund
Tobacco Settlement - Phase I3,400,0003,069,3003,200,0003,311,0002,500,000
Continuing Approp-Tob Settlement8,654,3057,142,8104,587,600
Other655,551
Total Tobacco Fund12,709,85610,212,1107,787,6003,311,0002,500,000
Restricted Funds
Balance Forward1,143,2561,254,313801,600534,400267,200
Current Receipts390,071245,797304,800304,800304,800
Non-Revenue Receipts500,000700,000
Total Restricted Funds2,033,3281,500,1101,106,400839,2001,272,000
Federal Fund
Balance Forward10,693(493,336)(159,000)
Current Receipts13,474,9929,448,3119,831,4008,702,6008,742,100
Total Federal Fund13,485,6858,954,9749,672,4008,702,6008,742,100
TOTAL SOURCE OF FUNDS43,545,46936,400,79534,820,40039,573,20039,284,800
EXPENDITURES BY CLASS
Personnel Costs7,939,6787,227,7087,530,4007,455,0007,544,800
Operating Expenses1,057,0931,416,815939,300939,200939,200
Grants Loans Benefits26,525,21522,526,10625,816,30030,911,80030,800,800
Capital Outlay119,696
TOTAL EXPENDITURES35,641,68231,170,62934,286,00039,306,00039,284,800
EXPENDITURES BY FUND SOURCE
General Fund15,316,60015,733,60016,254,00026,720,40026,770,700
Tobacco Fund5,567,0465,624,5777,787,6003,311,0002,500,000
Restricted Funds779,015698,520572,000572,0001,272,000
Federal Fund13,979,0219,113,9339,672,4008,702,6008,742,100
TOTAL EXPENDITURES35,641,68231,170,62934,286,00039,306,00039,284,800
", "rows": [ { "row_index": 0, "location": [ 25.2, 742.7937, 608.16, 758.88 ], "cells": [ { "location": [ 25.2, 742.7937, 122.36, 758.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 742.7937, 608.16, 758.88 ], "text": "Public Health", "html_text": "Public Health", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 726.7074, 608.16, 742.7937 ], "cells": [ { "location": [ 25.2, 726.7074, 122.36, 742.7937 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 726.7074, 608.16, 742.7937 ], "text": "Prevention and Quality Improvement", "html_text": "Prevention and Quality Improvement", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 710.6211, 608.16, 726.7074 ], "cells": [ { "location": [ 25.2, 710.6211, 122.36, 726.7074 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 710.6211, 219.52, 726.7074 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 710.6211, 316.68, 726.7074 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 710.6211, 413.84, 726.7074 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 710.6211, 511, 726.7074 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 710.6211, 608.16, 726.7074 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 694.5347, 608.16, 710.6211 ], "cells": [ { "location": [ 25.2, 694.5347, 122.36, 710.6211 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 694.5347, 219.52, 710.6211 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 694.5347, 316.68, 710.6211 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 694.5347, 413.84, 710.6211 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 694.5347, 511, 710.6211 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 694.5347, 608.16, 710.6211 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 678.4484, 608.16, 694.5347 ], "cells": [ { "location": [ 25.2, 678.4484, 122.36, 694.5347 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 678.4484, 219.52, 694.5347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 678.4484, 316.68, 694.5347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 678.4484, 413.84, 694.5347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 678.4484, 511, 694.5347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 678.4484, 608.16, 694.5347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 662.3621, 608.16, 678.4484 ], "cells": [ { "location": [ 25.2, 662.3621, 122.36, 678.4484 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 662.3621, 219.52, 678.4484 ], "text": "14,439,900", "html_text": "14,439,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 662.3621, 316.68, 678.4484 ], "text": "13,541,600", "html_text": "13,541,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 662.3621, 413.84, 678.4484 ], "text": "14,254,000", "html_text": "14,254,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 662.3621, 511, 678.4484 ], "text": "26,720,400", "html_text": "26,720,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 662.3621, 608.16, 678.4484 ], "text": "26,770,700", "html_text": "26,770,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 646.2758, 608.16, 662.3621 ], "cells": [ { "location": [ 25.2, 646.2758, 122.36, 662.3621 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 646.2758, 219.52, 662.3621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 646.2758, 316.68, 662.3621 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 646.2758, 413.84, 662.3621 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 646.2758, 511, 662.3621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 646.2758, 608.16, 662.3621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 630.1895, 608.16, 646.2758 ], "cells": [ { "location": [ 25.2, 630.1895, 122.36, 646.2758 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 630.1895, 219.52, 646.2758 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 630.1895, 316.68, 646.2758 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 630.1895, 413.84, 646.2758 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 630.1895, 511, 646.2758 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 630.1895, 608.16, 646.2758 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 614.1032, 608.16, 630.1895 ], "cells": [ { "location": [ 25.2, 614.1032, 122.36, 630.1895 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 614.1032, 219.52, 630.1895 ], "text": "101,700", "html_text": "101,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 614.1032, 316.68, 630.1895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 614.1032, 413.84, 630.1895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 614.1032, 511, 630.1895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 614.1032, 608.16, 630.1895 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 598.0168, 608.16, 614.1032 ], "cells": [ { "location": [ 25.2, 598.0168, 122.36, 614.1032 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 598.0168, 219.52, 614.1032 ], "text": "775,000", "html_text": "775,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 598.0168, 316.68, 614.1032 ], "text": "192,000", "html_text": "192,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 598.0168, 413.84, 614.1032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 598.0168, 511, 614.1032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 598.0168, 608.16, 614.1032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 581.9305, 608.16, 598.0168 ], "cells": [ { "location": [ 25.2, 581.9305, 122.36, 598.0168 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 581.9305, 219.52, 598.0168 ], "text": "15,316,600", "html_text": "15,316,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 581.9305, 316.68, 598.0168 ], "text": "15,733,600", "html_text": "15,733,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 581.9305, 413.84, 598.0168 ], "text": "16,254,000", "html_text": "16,254,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 581.9305, 511, 598.0168 ], "text": "26,720,400", "html_text": "26,720,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 581.9305, 608.16, 598.0168 ], "text": "26,770,700", "html_text": "26,770,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 565.8442, 608.16, 581.9305 ], "cells": [ { "location": [ 25.2, 565.8442, 122.36, 581.9305 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 565.8442, 219.52, 581.9305 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 565.8442, 316.68, 581.9305 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 565.8442, 413.84, 581.9305 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 565.8442, 511, 581.9305 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 565.8442, 608.16, 581.9305 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 549.7579, 608.16, 565.8442 ], "cells": [ { "location": [ 25.2, 549.7579, 122.36, 565.8442 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 549.7579, 219.52, 565.8442 ], "text": "3,400,000", "html_text": "3,400,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 549.7579, 316.68, 565.8442 ], "text": "3,069,300", "html_text": "3,069,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 549.7579, 413.84, 565.8442 ], "text": "3,200,000", "html_text": "3,200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 549.7579, 511, 565.8442 ], "text": "3,311,000", "html_text": "3,311,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 549.7579, 608.16, 565.8442 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 533.6716, 608.16, 549.7579 ], "cells": [ { "location": [ 25.2, 533.6716, 122.36, 549.7579 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 533.6716, 219.52, 549.7579 ], "text": "8,654,305", "html_text": "8,654,305", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 533.6716, 316.68, 549.7579 ], "text": "7,142,810", "html_text": "7,142,810", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 533.6716, 413.84, 549.7579 ], "text": "4,587,600", "html_text": "4,587,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 533.6716, 511, 549.7579 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 533.6716, 608.16, 549.7579 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 517.5853, 608.16, 533.6716 ], "cells": [ { "location": [ 25.2, 517.5853, 122.36, 533.6716 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 517.5853, 219.52, 533.6716 ], "text": "655,551", "html_text": "655,551", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 517.5853, 316.68, 533.6716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 517.5853, 413.84, 533.6716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 517.5853, 511, 533.6716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 517.5853, 608.16, 533.6716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 501.4989, 608.16, 517.5853 ], "cells": [ { "location": [ 25.2, 501.4989, 122.36, 517.5853 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 501.4989, 219.52, 517.5853 ], "text": "12,709,856", "html_text": "12,709,856", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 501.4989, 316.68, 517.5853 ], "text": "10,212,110", "html_text": "10,212,110", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 501.4989, 413.84, 517.5853 ], "text": "7,787,600", "html_text": "7,787,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 501.4989, 511, 517.5853 ], "text": "3,311,000", "html_text": "3,311,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 501.4989, 608.16, 517.5853 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 485.4126, 608.16, 501.4989 ], "cells": [ { "location": [ 25.2, 485.4126, 122.36, 501.4989 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 485.4126, 219.52, 501.4989 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 485.4126, 316.68, 501.4989 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 485.4126, 413.84, 501.4989 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 485.4126, 511, 501.4989 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 485.4126, 608.16, 501.4989 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 469.3263, 608.16, 485.4126 ], "cells": [ { "location": [ 25.2, 469.3263, 122.36, 485.4126 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 469.3263, 219.52, 485.4126 ], "text": "1,143,256", "html_text": "1,143,256", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 469.3263, 316.68, 485.4126 ], "text": "1,254,313", "html_text": "1,254,313", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 469.3263, 413.84, 485.4126 ], "text": "801,600", "html_text": "801,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 469.3263, 511, 485.4126 ], "text": "534,400", "html_text": "534,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 469.3263, 608.16, 485.4126 ], "text": "267,200", "html_text": "267,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 453.24, 608.16, 469.3263 ], "cells": [ { "location": [ 25.2, 453.24, 122.36, 469.3263 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 453.24, 219.52, 469.3263 ], "text": "390,071", "html_text": "390,071", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 453.24, 316.68, 469.3263 ], "text": "245,797", "html_text": "245,797", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 453.24, 413.84, 469.3263 ], "text": "304,800", "html_text": "304,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 453.24, 511, 469.3263 ], "text": "304,800", "html_text": "304,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 453.24, 608.16, 469.3263 ], "text": "304,800", "html_text": "304,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 437.1537, 608.16, 453.24 ], "cells": [ { "location": [ 25.2, 437.1537, 122.36, 453.24 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 437.1537, 219.52, 453.24 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 437.1537, 316.68, 453.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 437.1537, 413.84, 453.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 437.1537, 511, 453.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 437.1537, 608.16, 453.24 ], "text": "700,000", "html_text": "700,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 421.0674, 608.16, 437.1537 ], "cells": [ { "location": [ 25.2, 421.0674, 122.36, 437.1537 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 421.0674, 219.52, 437.1537 ], "text": "2,033,328", "html_text": "2,033,328", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 421.0674, 316.68, 437.1537 ], "text": "1,500,110", "html_text": "1,500,110", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 421.0674, 413.84, 437.1537 ], "text": "1,106,400", "html_text": "1,106,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 421.0674, 511, 437.1537 ], "text": "839,200", "html_text": "839,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 421.0674, 608.16, 437.1537 ], "text": "1,272,000", "html_text": "1,272,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 404.9811, 608.16, 421.0674 ], "cells": [ { "location": [ 25.2, 404.9811, 122.36, 421.0674 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 404.9811, 219.52, 421.0674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 404.9811, 316.68, 421.0674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 404.9811, 413.84, 421.0674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 404.9811, 511, 421.0674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 404.9811, 608.16, 421.0674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 388.8947, 608.16, 404.9811 ], "cells": [ { "location": [ 25.2, 388.8947, 122.36, 404.9811 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 388.8947, 219.52, 404.9811 ], "text": "10,693", "html_text": "10,693", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 388.8947, 316.68, 404.9811 ], "text": "(493,336)", "html_text": "(493,336)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 388.8947, 413.84, 404.9811 ], "text": "(159,000)", "html_text": "(159,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 388.8947, 511, 404.9811 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 388.8947, 608.16, 404.9811 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 372.8084, 608.16, 388.8947 ], "cells": [ { "location": [ 25.2, 372.8084, 122.36, 388.8947 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 372.8084, 219.52, 388.8947 ], "text": "13,474,992", "html_text": "13,474,992", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 372.8084, 316.68, 388.8947 ], "text": "9,448,311", "html_text": "9,448,311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 372.8084, 413.84, 388.8947 ], "text": "9,831,400", "html_text": "9,831,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 372.8084, 511, 388.8947 ], "text": "8,702,600", "html_text": "8,702,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 372.8084, 608.16, 388.8947 ], "text": "8,742,100", "html_text": "8,742,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 356.7221, 608.16, 372.8084 ], "cells": [ { "location": [ 25.2, 356.7221, 122.36, 372.8084 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 356.7221, 219.52, 372.8084 ], "text": "13,485,685", "html_text": "13,485,685", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 356.7221, 316.68, 372.8084 ], "text": "8,954,974", "html_text": "8,954,974", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 356.7221, 413.84, 372.8084 ], "text": "9,672,400", "html_text": "9,672,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 356.7221, 511, 372.8084 ], "text": "8,702,600", "html_text": "8,702,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 356.7221, 608.16, 372.8084 ], "text": "8,742,100", "html_text": "8,742,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 340.6358, 608.16, 356.7221 ], "cells": [ { "location": [ 25.2, 340.6358, 122.36, 356.7221 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 340.6358, 219.52, 356.7221 ], "text": "43,545,469", "html_text": "43,545,469", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 340.6358, 316.68, 356.7221 ], "text": "36,400,795", "html_text": "36,400,795", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 340.6358, 413.84, 356.7221 ], "text": "34,820,400", "html_text": "34,820,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 340.6358, 511, 356.7221 ], "text": "39,573,200", "html_text": "39,573,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 340.6358, 608.16, 356.7221 ], "text": "39,284,800", "html_text": "39,284,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 324.5495, 608.16, 340.6358 ], "cells": [ { "location": [ 25.2, 324.5495, 122.36, 340.6358 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 324.5495, 219.52, 340.6358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 324.5495, 316.68, 340.6358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 324.5495, 413.84, 340.6358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 324.5495, 511, 340.6358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 324.5495, 608.16, 340.6358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 308.4632, 608.16, 324.5495 ], "cells": [ { "location": [ 25.2, 308.4632, 122.36, 324.5495 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 308.4632, 219.52, 324.5495 ], "text": "7,939,678", "html_text": "7,939,678", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 308.4632, 316.68, 324.5495 ], "text": "7,227,708", "html_text": "7,227,708", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 308.4632, 413.84, 324.5495 ], "text": "7,530,400", "html_text": "7,530,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 308.4632, 511, 324.5495 ], "text": "7,455,000", "html_text": "7,455,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 308.4632, 608.16, 324.5495 ], "text": "7,544,800", "html_text": "7,544,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 292.3768, 608.16, 308.4632 ], "cells": [ { "location": [ 25.2, 292.3768, 122.36, 308.4632 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 292.3768, 219.52, 308.4632 ], "text": "1,057,093", "html_text": "1,057,093", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 292.3768, 316.68, 308.4632 ], "text": "1,416,815", "html_text": "1,416,815", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 292.3768, 413.84, 308.4632 ], "text": "939,300", "html_text": "939,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 292.3768, 511, 308.4632 ], "text": "939,200", "html_text": "939,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 292.3768, 608.16, 308.4632 ], "text": "939,200", "html_text": "939,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 276.2905, 608.16, 292.3768 ], "cells": [ { "location": [ 25.2, 276.2905, 122.36, 292.3768 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 276.2905, 219.52, 292.3768 ], "text": "26,525,215", "html_text": "26,525,215", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 276.2905, 316.68, 292.3768 ], "text": "22,526,106", "html_text": "22,526,106", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 276.2905, 413.84, 292.3768 ], "text": "25,816,300", "html_text": "25,816,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 276.2905, 511, 292.3768 ], "text": "30,911,800", "html_text": "30,911,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 276.2905, 608.16, 292.3768 ], "text": "30,800,800", "html_text": "30,800,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 260.2042, 608.16, 276.2905 ], "cells": [ { "location": [ 25.2, 260.2042, 122.36, 276.2905 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 260.2042, 219.52, 276.2905 ], "text": "119,696", "html_text": "119,696", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 260.2042, 316.68, 276.2905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 260.2042, 413.84, 276.2905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 260.2042, 511, 276.2905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 260.2042, 608.16, 276.2905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 244.1179, 608.16, 260.2042 ], "cells": [ { "location": [ 25.2, 244.1179, 122.36, 260.2042 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 244.1179, 219.52, 260.2042 ], "text": "35,641,682", "html_text": "35,641,682", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 244.1179, 316.68, 260.2042 ], "text": "31,170,629", "html_text": "31,170,629", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 244.1179, 413.84, 260.2042 ], "text": "34,286,000", "html_text": "34,286,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 244.1179, 511, 260.2042 ], "text": "39,306,000", "html_text": "39,306,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 244.1179, 608.16, 260.2042 ], "text": "39,284,800", "html_text": "39,284,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 228.0316, 608.16, 244.1179 ], "cells": [ { "location": [ 25.2, 228.0316, 122.36, 244.1179 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 228.0316, 219.52, 244.1179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 228.0316, 316.68, 244.1179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 228.0316, 413.84, 244.1179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 228.0316, 511, 244.1179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 228.0316, 608.16, 244.1179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 211.9453, 608.16, 228.0316 ], "cells": [ { "location": [ 25.2, 211.9453, 122.36, 228.0316 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 211.9453, 219.52, 228.0316 ], "text": "15,316,600", "html_text": "15,316,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 211.9453, 316.68, 228.0316 ], "text": "15,733,600", "html_text": "15,733,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 211.9453, 413.84, 228.0316 ], "text": "16,254,000", "html_text": "16,254,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 211.9453, 511, 228.0316 ], "text": "26,720,400", "html_text": "26,720,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 211.9453, 608.16, 228.0316 ], "text": "26,770,700", "html_text": "26,770,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.2, 195.8589, 608.16, 211.9453 ], "cells": [ { "location": [ 25.2, 195.8589, 122.36, 211.9453 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 195.8589, 219.52, 211.9453 ], "text": "5,567,046", "html_text": "5,567,046", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 195.8589, 316.68, 211.9453 ], "text": "5,624,577", "html_text": "5,624,577", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 195.8589, 413.84, 211.9453 ], "text": "7,787,600", "html_text": "7,787,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 195.8589, 511, 211.9453 ], "text": "3,311,000", "html_text": "3,311,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 195.8589, 608.16, 211.9453 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.2, 179.7726, 608.16, 195.8589 ], "cells": [ { "location": [ 25.2, 179.7726, 122.36, 195.8589 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 179.7726, 219.52, 195.8589 ], "text": "779,015", "html_text": "779,015", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 179.7726, 316.68, 195.8589 ], "text": "698,520", "html_text": "698,520", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 179.7726, 413.84, 195.8589 ], "text": "572,000", "html_text": "572,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 179.7726, 511, 195.8589 ], "text": "572,000", "html_text": "572,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 179.7726, 608.16, 195.8589 ], "text": "1,272,000", "html_text": "1,272,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.2, 163.6863, 608.16, 179.7726 ], "cells": [ { "location": [ 25.2, 163.6863, 122.36, 179.7726 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 163.6863, 219.52, 179.7726 ], "text": "13,979,021", "html_text": "13,979,021", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 163.6863, 316.68, 179.7726 ], "text": "9,113,933", "html_text": "9,113,933", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 163.6863, 413.84, 179.7726 ], "text": "9,672,400", "html_text": "9,672,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 163.6863, 511, 179.7726 ], "text": "8,702,600", "html_text": "8,702,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 163.6863, 608.16, 179.7726 ], "text": "8,742,100", "html_text": "8,742,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.2, 147.6, 608.16, 163.6863 ], "cells": [ { "location": [ 25.2, 147.6, 122.36, 163.6863 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 147.6, 219.52, 163.6863 ], "text": "35,641,682", "html_text": "35,641,682", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.52, 147.6, 316.68, 163.6863 ], "text": "31,170,629", "html_text": "31,170,629", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 147.6, 413.84, 163.6863 ], "text": "34,286,000", "html_text": "34,286,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 147.6, 511, 163.6863 ], "text": "39,306,000", "html_text": "39,306,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 147.6, 608.16, 163.6863 ], "text": "39,284,800", "html_text": "39,284,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 38, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 231, "type": "TEXT", "location": { "l": 25.2, "t": 133.2, "r": 578.16, "b": 59.04 }, "text": "The mission of the Prevention and Quality Improvement (PQI) program is to deliver programs and services which can be implemented at the local level including chronic disease management, clinical and community education/promotion, self-management education, quality improvement, health care access for low income Kentuckians, and health risk behavior data analysis through the Kentucky Behavioral Risk Factor Surveillance System in order to effectively prioritize health issues and implement appropriate evidence-based interventions. The program's activities cover the spectrum of population-based and personal preventive health services, delivered through a wide range of health partners and health care organizations.", "reading_order": 1 }, { "page": 231, "type": "TEXT", "location": { "l": 308.88, "t": 20.64, "r": 325.2, "b": 10.8 }, "text": "216", "reading_order": 2 } ] }, { "page": 232, "items": [ { "page": 232, "type": "TEXT", "location": { "l": 25.68, "t": 764.88, "r": 601.92, "b": 703.68 }, "text": "The PQI division provides leadership and facilitates partnerships with key stakeholders in order to improve care and services with a special focus on populations with low incomes, diverse ethnicity and racial backgrounds, and underserved populations with limited access to care. Division staff support partners who provide clinical and community based services and provide technical assistance in infrastructure building through policy development and implementation, providing data and surveillance activities, and developing appropriate disease management strategies.", "reading_order": 0 }, { "page": 232, "type": "TEXT", "location": { "l": 25.2, "t": 695.04, "r": 605.52, "b": 634.08 }, "text": "I ne PQI division is also involved in the departmental preparations to apply for national accreditation by the Public Health Accreditation Board (PHAB). Key division staff are working on domain teams for public health accreditation activities. Division staff also serve on the department accreditation readiness team, strategic plan committee, State Health Improvement Plan committee, and State Health Assessment committee, and provide data through the Behavioral Risk Factor Surveillance System (BRFSS) to all local health departments in Kentucky for their own accreditation efforts.", "reading_order": 1 }, { "page": 232, "type": "TEXT", "location": { "l": 25.68, "t": 624.96, "r": 604.32, "b": 540.48 }, "text": "The Chronic Disease Prevention Branch utilizes evidence-based programming and interventions to reduce morbidity and mortality from chronic diseases. Programs include asthma, community health action teams, community health worker, comprehensive cancer, pediatric cancer, colon cancer, chronic obstructive pulmonary disease, diabetes, heart disease and stroke, obesity prevention, and tobacco prevention. The Branch provides partial funding to local health departments for capacity building, which will lead to sustainable interventions in order to improve health status at the community level through local coalitions, health systems improvement strategies, and by increasing community-clinical linkages for access to screening and disease self-management.", "reading_order": 2 }, { "page": 232, "type": "TEXT", "location": { "l": 25.68, "t": 531.12, "r": 606, "b": 457.92 }, "text": "The Health Care Access Branch provides a departmental focus on primary care and administers federal grants and programs relative to primary care. Through these programs, approximately 120 additional physicians are serving Kentucky's medically underserved population. The Branch is responsible for determining areas of Kentucky that meet the criteria for Health Professional Shortage Area and Medically Underserved Area. The Branch is also responsible for the Charitable Health Program, National Health Service Corps Program, Kentucky Physician Care Program, J-1 VISA Program, Kentucky Prescription Assistance Program (KPAP) and Kentucky Spinal Cord and Head Injury Research Board.", "reading_order": 3 }, { "page": 232, "type": "TEXT", "location": { "l": 25.44, "t": 449.28, "r": 602.64, "b": 388.32 }, "text": "The Division of Prevention and Quality Improvement, including both branches, is working toward alignment with Kentucky's public health transformation principles. In order to ensure continuity of services for Kentuckyians, in those geographic areas in which these programs are not identified as local community priorities and will no longer be provided by the LHD, the division is seeking non-traditional partners. Many programs have been in alignment with transformation principles for years and are serving as guidance for others.", "reading_order": 4 }, { "page": 232, "type": "TITLE", "location": { "l": 26.64, "t": 379.2, "r": 60, "b": 366.72 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 232, "type": "TEXT", "location": { "l": 25.68, "t": 357.36, "r": 596.4, "b": 332.16 }, "text": "The base budget in each fiscal year includes General Fund resources in the amount of $500,000 for the Kentucky Colon Cancer Screening Program, and an additional $250,000 in each fiscal year, for a total of $750,000 each year.", "reading_order": 6 }, { "page": 232, "type": "TEXT", "location": { "l": 25.44, "t": 322.8, "r": 606, "b": 275.04 }, "text": "The base budget includes Tobacco Settlement Funds in the amount of $2,111,000 in fiscal year 2027 and $2,000,000 in fiscal year 2028 for Smoking Cessation; $700,000 fiscal year 2027 for Early Childhood Oral Health, and $500,000 in each fiscal year for the Lung Cancer Screening Program. A restricted fund appropriation of $700,000 is added in fiscal year 2028 for Early Childhood Oral Health.", "reading_order": 7 }, { "page": 232, "type": "TEXT", "location": { "l": 26.16, "t": 265.44, "r": 565.44, "b": 240.96 }, "text": "The budget includes an additional $12,500,000 of General Fund in each fiscal year for a nursing student loan forgiveness program.", "reading_order": 8 }, { "page": 232, "type": "TEXT", "location": { "l": 308.88, "t": 20.16, "r": 324.72, "b": 11.28 }, "text": "217", "reading_order": 9 } ] }, { "page": 233, "items": [ { "page": 233, "type": "TABLE", "location": { "l": 27.6, "t": 764.4, "r": 606.72, "b": 229.68 }, "text": "
Health and Family Services Public Health Epidemiology and Health Planning
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation3,005,8003,253,9003,287,0003,443,8003,582,800
State Salary and Compensation Allocation48,100
Other830,00010,000
Total General Fund3,883,9003,263,9003,287,0003,443,8003,582,800
Tobacco Fund
Continuing Approp-Tob Settlement2626
Total Tobacco Fund2626
Restricted Funds
Balance Forward8,505,82810,826,9468,163,6005,442,4002,721,200
Current Receipts48,448,64344,086,99658,560,30064,201,10066,201,100
Non-Revenue Receipts(1,000,000)438,723(300,000)(300,000)(300,000)
Total Restricted Funds55,954,47055,352,66566,423,90069,343,50068,622,300
Federal Fund
Balance Forward(2,050,389)(2,174,851)(4,897,300)
Current Receipts98,791,45382,708,51581,779,60062,435,20041,119,700
Total Federal Fund96,741,06480,533,66476,882,30062,435,20041,119,700
TOTAL SOURCE OF FUNDS156,579,460139,150,255146,593,200135,222,500113,324,800
EXPENDITURES BY CLASS
Personnel Costs78,355,87566,584,47575,481,80076,892,60072,282,400
Operating Expenses17,015,09918,006,35912,689,80011,989,8009,389,800
Grants Loans Benefits48,661,67051,293,12952,979,20043,618,90031,652,600
Capital Outlay3,894,695
TOTAL EXPENDITURES147,927,339135,883,963141,150,800132,501,300113,324,800
EXPENDITURES BY FUND SOURCE
General Fund3,883,9003,263,9003,287,0003,443,8003,582,800
Restricted Funds45,127,52447,189,06460,981,50066,622,30068,622,300
Federal Fund98,915,91585,431,00076,882,30062,435,20041,119,700
TOTAL EXPENDITURES147,927,339135,883,963141,150,800132,501,300113,324,800
", "rows": [ { "row_index": 0, "location": [ 27.6, 747.69, 606.72, 764.4 ], "cells": [ { "location": [ 27.6, 747.69, 124.12, 764.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 747.69, 606.72, 764.4 ], "text": "Health and Family Services Public Health Epidemiology and Health Planning", "html_text": "Health and Family Services Public Health Epidemiology and Health Planning", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 730.98, 606.72, 747.69 ], "cells": [ { "location": [ 27.6, 730.98, 124.12, 747.69 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 730.98, 220.64, 747.69 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 730.98, 317.16, 747.69 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 730.98, 413.68, 747.69 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 730.98, 510.2, 747.69 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 730.98, 606.72, 747.69 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 714.27, 606.72, 730.98 ], "cells": [ { "location": [ 27.6, 714.27, 124.12, 730.98 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 714.27, 220.64, 730.98 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 714.27, 317.16, 730.98 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 714.27, 413.68, 730.98 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 714.27, 510.2, 730.98 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 714.27, 606.72, 730.98 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 697.56, 606.72, 714.27 ], "cells": [ { "location": [ 27.6, 697.56, 124.12, 714.27 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 697.56, 220.64, 714.27 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 697.56, 317.16, 714.27 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 697.56, 413.68, 714.27 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 697.56, 510.2, 714.27 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 697.56, 606.72, 714.27 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 680.85, 606.72, 697.56 ], "cells": [ { "location": [ 27.6, 680.85, 124.12, 697.56 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 680.85, 220.64, 697.56 ], "text": "3,005,800", "html_text": "3,005,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 680.85, 317.16, 697.56 ], "text": "3,253,900", "html_text": "3,253,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 680.85, 413.68, 697.56 ], "text": "3,287,000", "html_text": "3,287,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 680.85, 510.2, 697.56 ], "text": "3,443,800", "html_text": "3,443,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 680.85, 606.72, 697.56 ], "text": "3,582,800", "html_text": "3,582,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 664.14, 606.72, 680.85 ], "cells": [ { "location": [ 27.6, 664.14, 124.12, 680.85 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 664.14, 220.64, 680.85 ], "text": "48,100", "html_text": "48,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 664.14, 317.16, 680.85 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 664.14, 413.68, 680.85 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 664.14, 510.2, 680.85 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 664.14, 606.72, 680.85 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 647.43, 606.72, 664.14 ], "cells": [ { "location": [ 27.6, 647.43, 124.12, 664.14 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 647.43, 220.64, 664.14 ], "text": "830,000", "html_text": "830,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 647.43, 317.16, 664.14 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 647.43, 413.68, 664.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 647.43, 510.2, 664.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 647.43, 606.72, 664.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 630.72, 606.72, 647.43 ], "cells": [ { "location": [ 27.6, 630.72, 124.12, 647.43 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 630.72, 220.64, 647.43 ], "text": "3,883,900", "html_text": "3,883,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 630.72, 317.16, 647.43 ], "text": "3,263,900", "html_text": "3,263,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 630.72, 413.68, 647.43 ], "text": "3,287,000", "html_text": "3,287,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 630.72, 510.2, 647.43 ], "text": "3,443,800", "html_text": "3,443,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 630.72, 606.72, 647.43 ], "text": "3,582,800", "html_text": "3,582,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 614.01, 606.72, 630.72 ], "cells": [ { "location": [ 27.6, 614.01, 124.12, 630.72 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 614.01, 220.64, 630.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 614.01, 317.16, 630.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 614.01, 413.68, 630.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 614.01, 510.2, 630.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 614.01, 606.72, 630.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 597.3, 606.72, 614.01 ], "cells": [ { "location": [ 27.6, 597.3, 124.12, 614.01 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 597.3, 220.64, 614.01 ], "text": "26", "html_text": "26", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 597.3, 317.16, 614.01 ], "text": "26", "html_text": "26", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 597.3, 413.68, 614.01 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 597.3, 510.2, 614.01 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 597.3, 606.72, 614.01 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 580.59, 606.72, 597.3 ], "cells": [ { "location": [ 27.6, 580.59, 124.12, 597.3 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 580.59, 220.64, 597.3 ], "text": "26", "html_text": "26", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 580.59, 317.16, 597.3 ], "text": "26", "html_text": "26", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 580.59, 413.68, 597.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 580.59, 510.2, 597.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 580.59, 606.72, 597.3 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 563.88, 606.72, 580.59 ], "cells": [ { "location": [ 27.6, 563.88, 124.12, 580.59 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 563.88, 220.64, 580.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 563.88, 317.16, 580.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 563.88, 413.68, 580.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 563.88, 510.2, 580.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 563.88, 606.72, 580.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 547.17, 606.72, 563.88 ], "cells": [ { "location": [ 27.6, 547.17, 124.12, 563.88 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 547.17, 220.64, 563.88 ], "text": "8,505,828", "html_text": "8,505,828", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 547.17, 317.16, 563.88 ], "text": "10,826,946", "html_text": "10,826,946", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 547.17, 413.68, 563.88 ], "text": "8,163,600", "html_text": "8,163,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 547.17, 510.2, 563.88 ], "text": "5,442,400", "html_text": "5,442,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 547.17, 606.72, 563.88 ], "text": "2,721,200", "html_text": "2,721,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 530.46, 606.72, 547.17 ], "cells": [ { "location": [ 27.6, 530.46, 124.12, 547.17 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 530.46, 220.64, 547.17 ], "text": "48,448,643", "html_text": "48,448,643", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 530.46, 317.16, 547.17 ], "text": "44,086,996", "html_text": "44,086,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 530.46, 413.68, 547.17 ], "text": "58,560,300", "html_text": "58,560,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 530.46, 510.2, 547.17 ], "text": "64,201,100", "html_text": "64,201,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 530.46, 606.72, 547.17 ], "text": "66,201,100", "html_text": "66,201,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 513.75, 606.72, 530.46 ], "cells": [ { "location": [ 27.6, 513.75, 124.12, 530.46 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 513.75, 220.64, 530.46 ], "text": "(1,000,000)", "html_text": "(1,000,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 513.75, 317.16, 530.46 ], "text": "438,723", "html_text": "438,723", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 513.75, 413.68, 530.46 ], "text": "(300,000)", "html_text": "(300,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 513.75, 510.2, 530.46 ], "text": "(300,000)", "html_text": "(300,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 513.75, 606.72, 530.46 ], "text": "(300,000)", "html_text": "(300,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 497.04, 606.72, 513.75 ], "cells": [ { "location": [ 27.6, 497.04, 124.12, 513.75 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 497.04, 220.64, 513.75 ], "text": "55,954,470", "html_text": "55,954,470", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 497.04, 317.16, 513.75 ], "text": "55,352,665", "html_text": "55,352,665", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 497.04, 413.68, 513.75 ], "text": "66,423,900", "html_text": "66,423,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 497.04, 510.2, 513.75 ], "text": "69,343,500", "html_text": "69,343,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 497.04, 606.72, 513.75 ], "text": "68,622,300", "html_text": "68,622,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 480.33, 606.72, 497.04 ], "cells": [ { "location": [ 27.6, 480.33, 124.12, 497.04 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 480.33, 220.64, 497.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 480.33, 317.16, 497.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 480.33, 413.68, 497.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 480.33, 510.2, 497.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 480.33, 606.72, 497.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 463.62, 606.72, 480.33 ], "cells": [ { "location": [ 27.6, 463.62, 124.12, 480.33 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 463.62, 220.64, 480.33 ], "text": "(2,050,389)", "html_text": "(2,050,389)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 463.62, 317.16, 480.33 ], "text": "(2,174,851)", "html_text": "(2,174,851)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 463.62, 413.68, 480.33 ], "text": "(4,897,300)", "html_text": "(4,897,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 463.62, 510.2, 480.33 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 463.62, 606.72, 480.33 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 446.91, 606.72, 463.62 ], "cells": [ { "location": [ 27.6, 446.91, 124.12, 463.62 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 446.91, 220.64, 463.62 ], "text": "98,791,453", "html_text": "98,791,453", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 446.91, 317.16, 463.62 ], "text": "82,708,515", "html_text": "82,708,515", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 446.91, 413.68, 463.62 ], "text": "81,779,600", "html_text": "81,779,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 446.91, 510.2, 463.62 ], "text": "62,435,200", "html_text": "62,435,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 446.91, 606.72, 463.62 ], "text": "41,119,700", "html_text": "41,119,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 430.2, 606.72, 446.91 ], "cells": [ { "location": [ 27.6, 430.2, 124.12, 446.91 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 430.2, 220.64, 446.91 ], "text": "96,741,064", "html_text": "96,741,064", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 430.2, 317.16, 446.91 ], "text": "80,533,664", "html_text": "80,533,664", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 430.2, 413.68, 446.91 ], "text": "76,882,300", "html_text": "76,882,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 430.2, 510.2, 446.91 ], "text": "62,435,200", "html_text": "62,435,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 430.2, 606.72, 446.91 ], "text": "41,119,700", "html_text": "41,119,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 413.49, 606.72, 430.2 ], "cells": [ { "location": [ 27.6, 413.49, 124.12, 430.2 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 413.49, 220.64, 430.2 ], "text": "156,579,460", "html_text": "156,579,460", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 413.49, 317.16, 430.2 ], "text": "139,150,255", "html_text": "139,150,255", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 413.49, 413.68, 430.2 ], "text": "146,593,200", "html_text": "146,593,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 413.49, 510.2, 430.2 ], "text": "135,222,500", "html_text": "135,222,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 413.49, 606.72, 430.2 ], "text": "113,324,800", "html_text": "113,324,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 396.78, 606.72, 413.49 ], "cells": [ { "location": [ 27.6, 396.78, 124.12, 413.49 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 396.78, 220.64, 413.49 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 396.78, 317.16, 413.49 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 396.78, 413.68, 413.49 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 396.78, 510.2, 413.49 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 396.78, 606.72, 413.49 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 380.07, 606.72, 396.78 ], "cells": [ { "location": [ 27.6, 380.07, 124.12, 396.78 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 380.07, 220.64, 396.78 ], "text": "78,355,875", "html_text": "78,355,875", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 380.07, 317.16, 396.78 ], "text": "66,584,475", "html_text": "66,584,475", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 380.07, 413.68, 396.78 ], "text": "75,481,800", "html_text": "75,481,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 380.07, 510.2, 396.78 ], "text": "76,892,600", "html_text": "76,892,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 380.07, 606.72, 396.78 ], "text": "72,282,400", "html_text": "72,282,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 363.36, 606.72, 380.07 ], "cells": [ { "location": [ 27.6, 363.36, 124.12, 380.07 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 363.36, 220.64, 380.07 ], "text": "17,015,099", "html_text": "17,015,099", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 363.36, 317.16, 380.07 ], "text": "18,006,359", "html_text": "18,006,359", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 363.36, 413.68, 380.07 ], "text": "12,689,800", "html_text": "12,689,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 363.36, 510.2, 380.07 ], "text": "11,989,800", "html_text": "11,989,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 363.36, 606.72, 380.07 ], "text": "9,389,800", "html_text": "9,389,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 346.65, 606.72, 363.36 ], "cells": [ { "location": [ 27.6, 346.65, 124.12, 363.36 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 346.65, 220.64, 363.36 ], "text": "48,661,670", "html_text": "48,661,670", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 346.65, 317.16, 363.36 ], "text": "51,293,129", "html_text": "51,293,129", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 346.65, 413.68, 363.36 ], "text": "52,979,200", "html_text": "52,979,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 346.65, 510.2, 363.36 ], "text": "43,618,900", "html_text": "43,618,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 346.65, 606.72, 363.36 ], "text": "31,652,600", "html_text": "31,652,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 329.94, 606.72, 346.65 ], "cells": [ { "location": [ 27.6, 329.94, 124.12, 346.65 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 329.94, 220.64, 346.65 ], "text": "3,894,695", "html_text": "3,894,695", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 329.94, 317.16, 346.65 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 329.94, 413.68, 346.65 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 329.94, 510.2, 346.65 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 329.94, 606.72, 346.65 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 313.23, 606.72, 329.94 ], "cells": [ { "location": [ 27.6, 313.23, 124.12, 329.94 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 313.23, 220.64, 329.94 ], "text": "147,927,339", "html_text": "147,927,339", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 313.23, 317.16, 329.94 ], "text": "135,883,963", "html_text": "135,883,963", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 313.23, 413.68, 329.94 ], "text": "141,150,800", "html_text": "141,150,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 313.23, 510.2, 329.94 ], "text": "132,501,300", "html_text": "132,501,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 313.23, 606.72, 329.94 ], "text": "113,324,800", "html_text": "113,324,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 296.52, 606.72, 313.23 ], "cells": [ { "location": [ 27.6, 296.52, 124.12, 313.23 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 296.52, 220.64, 313.23 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 296.52, 317.16, 313.23 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 296.52, 413.68, 313.23 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 296.52, 510.2, 313.23 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 296.52, 606.72, 313.23 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 279.81, 606.72, 296.52 ], "cells": [ { "location": [ 27.6, 279.81, 124.12, 296.52 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 279.81, 220.64, 296.52 ], "text": "3,883,900", "html_text": "3,883,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 279.81, 317.16, 296.52 ], "text": "3,263,900", "html_text": "3,263,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 279.81, 413.68, 296.52 ], "text": "3,287,000", "html_text": "3,287,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 279.81, 510.2, 296.52 ], "text": "3,443,800", "html_text": "3,443,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 279.81, 606.72, 296.52 ], "text": "3,582,800", "html_text": "3,582,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 263.1, 606.72, 279.81 ], "cells": [ { "location": [ 27.6, 263.1, 124.12, 279.81 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 263.1, 220.64, 279.81 ], "text": "45,127,524", "html_text": "45,127,524", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 263.1, 317.16, 279.81 ], "text": "47,189,064", "html_text": "47,189,064", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 263.1, 413.68, 279.81 ], "text": "60,981,500", "html_text": "60,981,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 263.1, 510.2, 279.81 ], "text": "66,622,300", "html_text": "66,622,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 263.1, 606.72, 279.81 ], "text": "68,622,300", "html_text": "68,622,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 246.39, 606.72, 263.1 ], "cells": [ { "location": [ 27.6, 246.39, 124.12, 263.1 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 246.39, 220.64, 263.1 ], "text": "98,915,915", "html_text": "98,915,915", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 246.39, 317.16, 263.1 ], "text": "85,431,000", "html_text": "85,431,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 246.39, 413.68, 263.1 ], "text": "76,882,300", "html_text": "76,882,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 246.39, 510.2, 263.1 ], "text": "62,435,200", "html_text": "62,435,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 246.39, 606.72, 263.1 ], "text": "41,119,700", "html_text": "41,119,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 229.68, 606.72, 246.39 ], "cells": [ { "location": [ 27.6, 229.68, 124.12, 246.39 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 229.68, 220.64, 246.39 ], "text": "147,927,339", "html_text": "147,927,339", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 229.68, 317.16, 246.39 ], "text": "135,883,963", "html_text": "135,883,963", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 229.68, 413.68, 246.39 ], "text": "141,150,800", "html_text": "141,150,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.68, 229.68, 510.2, 246.39 ], "text": "132,501,300", "html_text": "132,501,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 229.68, 606.72, 246.39 ], "text": "113,324,800", "html_text": "113,324,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 233, "type": "TEXT", "location": { "l": 25.44, "t": 217.92, "r": 603.84, "b": 180 }, "text": "The mission of the Division of Epidemiology and Health Planning is to provide quality epidemiological and vital records services, public health planning, and reportable disease prevention and control services in order to promote, protect, and plan for the health and safety of Kentuckians.", "reading_order": 1 }, { "page": 233, "type": "TEXT", "location": { "l": 26.16, "t": 172.08, "r": 391.68, "b": 157.92 }, "text": "To accomplish these responsibilities, the Division conducts activities in four areas:", "reading_order": 2 }, { "page": 233, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 149.52, "r": 597.84, "b": 113.04 }, "text": "The Infectious Disease Branch, which includes disease surveillance, prevention, and control activities related to vaccine-preventable diseases, sexually transmitted diseases, tuberculosis, adult viral hepatitis, healthcare associated infections, and other reportable diseases,", "marker": "•", "list_id": "L21", "level": 0, "reading_order": 3 }, { "page": 233, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 111.6, "r": 593.04, "b": 86.88 }, "text": "The Viral Disease Prevention and Services Branch, which is responsible for the prevention and control of viral diseases through surveillance, prevention, and client services.", "marker": "•", "list_id": "L21", "level": 0, "reading_order": 4 }, { "page": 233, "type": "LIST_ITEM", "location": { "l": 43.2, "t": 85.68, "r": 593.28, "b": 35.76 }, "text": "The Immunization Branch, which includes providing vaccines for children-enrolled health care providers at no cost, enforcing school and child care immunization regulations, providing immunization education and training for health care providers and the general public, coordinating surveillance and control efforts for vaccine-preventable diseases, and promoting vaccine safety, and", "marker": "•", "list_id": "L21", "level": 0, "reading_order": 5 }, { "page": 233, "type": "TEXT", "location": { "l": 308.64, "t": 20.64, "r": 324.72, "b": 10.8 }, "text": "218", "reading_order": 6 } ] }, { "page": 234, "items": [ { "page": 234, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 765.12, "r": 573.84, "b": 740.64 }, "text": "The Vital Statistics Branch, which collects and preserves mandatory records of vital events including births, deaths, marriages, and divorces.", "marker": "•", "list_id": "L21", "level": 0, "reading_order": 0 }, { "page": 234, "type": "TEXT", "location": { "l": 26.16, "t": 731.52, "r": 591.36, "b": 682.08 }, "text": "The Sexually Transmitted Disease (STD) Prevention and Control Section is designed to reduce the occurrence and prevent the transmission and debilitating complications of sexually transmitted diseases. The STD Section provides educational materials, staff training, program planning and evaluation services, technical consultation, and selected antibiotics to all local health departments (LHDs) and other selected health care providers.", "reading_order": 1 }, { "page": 234, "type": "TEXT", "location": { "l": 25.92, "t": 673.2, "r": 593.04, "b": 636.24 }, "text": "The Tuberculosis (TB) Prevention and Control Section aims to reduce the number of cases and deaths due to TB by preventing non-infected individuals from becoming infected, keeping those infected without disease from progressing to disease, and by attempting to maintain infected individuals with disease as non-infectious.", "reading_order": 2 }, { "page": 234, "type": "TEXT", "location": { "l": 25.92, "t": 627.36, "r": 589.92, "b": 602.4 }, "text": "The Reportable Disease Program is responsible for case confirmation, oversight of disease investigations, and surveillance for reportable diseases such as meningitis, hepatitis, diarrheal diseases, foodborne illnesses, and vector-borne diseases.", "reading_order": 3 }, { "page": 234, "type": "TEXT", "location": { "l": 25.92, "t": 593.04, "r": 581.28, "b": 568.8 }, "text": "The Adult Viral Hepatitis Prevention Program is a federally funded program that focuses on the prevention of viral hepatitis in adults caused by hepatitis A, hepatitis B, and hepatitis C viruses.", "reading_order": 4 }, { "page": 234, "type": "TEXT", "location": { "l": 25.92, "t": 559.44, "r": 606, "b": 534.24 }, "text": "The Healthcare Associated Infection (HAI) Program establishes an infrastructure within the Kentucky Department for Public Health to develop statewide activities focused on the prevention of HAIs within healthcare facilities.", "reading_order": 5 }, { "page": 234, "type": "TEXT", "location": { "l": 26.16, "t": 525.12, "r": 600.96, "b": 463.44 }, "text": "The Viral Disease Prevention and Services Branch seeks to identify and track cases of HIV and AIDS, prevent the disease by raising awareness and promoting risk reduction behaviors and connect HIV-positive clients to care. The HIV Prevention program focuses on testing, awareness of one's status, and strategic intervention activities to reduce HIV transmission for at-risk populations. The HIV/AIDS Services program assists HIV-positive clients with case management, in addition to providing life-saving medications and insurance continuation for qualified clients, as a payor of last resort.", "reading_order": 6 }, { "page": 234, "type": "TEXT", "location": { "l": 26.16, "t": 455.04, "r": 599.04, "b": 417.6 }, "text": "The Immunization Branch provides financial support and vaccines to LHDs and other providers for the provision of over one million immunizations each year to about 700,000 persons, primarily ages 0-18 years. Immunization rates are tracked in schools, day care facilities, LHD clinics, and the general child population. This branch also operates the Kentucky Immunization Registry.", "reading_order": 7 }, { "page": 234, "type": "TEXT", "location": { "l": 25.68, "t": 408.96, "r": 606, "b": 372.48 }, "text": "The Vital Statistics Branch is responsible for the registration, certification, and issuance of vital records (birth, death, marriage, and divorce certificates) in Kentucky. The program's primary responsibility is the maintenance and security of these vital records as well as responding to specific requests for vital statistics data.", "reading_order": 8 }, { "page": 234, "type": "TITLE", "location": { "l": 26.88, "t": 363.12, "r": 60, "b": 350.64 }, "text": "Policy", "reading_order": 9, "level": 2 }, { "page": 234, "type": "TEXT", "location": { "l": 26.16, "t": 341.52, "r": 600.96, "b": 316.08 }, "text": "The budget includes additional Restricted Funds of $4,000,000 in fiscal year 2026-2027 and $6,000,000 in fiscal year 2027-2028 to support increased services for the Ryan White HIV/AIDS Program.", "reading_order": 10 }, { "page": 234, "type": "TEXT", "location": { "l": 26.16, "t": 307.2, "r": 585.12, "b": 282.48 }, "text": "The budget includes additional Restricted Funds of $1,640,800 in each year to support the ongoing operations of the Office of Vital Statistics including staffing, technology, security, and maintenance of records", "reading_order": 11 }, { "page": 234, "type": "TEXT", "location": { "l": 308.88, "t": 20.4, "r": 324.96, "b": 11.04 }, "text": "219", "reading_order": 12 } ] }, { "page": 235, "items": [ { "page": 235, "type": "TABLE", "location": { "l": 27.6, "t": 758.64, "r": 606.96, "b": 187.68 }, "text": "
Public Health
Maternal and Child Health
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation16,527,10017,146,50017,604,10017,570,50017,620,500
State Salary and Compensation Allocation119,400
Other12,995,000593,600
Total General Fund29,641,50017,740,10017,604,10017,570,50017,620,500
Tobacco Fund
Tobacco Settlement - Phase I8,800,0007,034,0007,380,0007,380,0007,380,000
Continuing Approp-Tob Settlement12,536,1924,139,2821,939,700
Total Tobacco Fund21,336,19211,173,2829,319,7007,380,0007,380,000
Restricted Funds
Balance Forward10,855,40520,928,62314,385,0008,789,8003,994,900
Current Receipts35,374,52440,113,91448,749,80049,550,10050,350,100
Non-Revenue Receipts(316,668)(1,764,986)(2,050,000)(2,050,000)(2,050,000)
Total Restricted Funds45,913,26159,277,55261,084,80056,289,90052,295,000
Federal Fund
Balance Forward(950,005)1,761,3541,092,500
Current Receipts164,262,582162,889,360168,704,500180,181,400190,287,400
Total Federal Fund163,312,577164,650,714169,797,000180,181,400190,287,400
TOTAL SOURCE OF FUNDS260,203,530252,841,647257,805,600261,421,800267,582,900
EXPENDITURES BY CLASS
Personnel Costs14,460,50519,455,60024,722,50024,987,90025,243,900
Operating Expenses1,915,9501,872,3271,610,2001,547,7001,547,700
Grants Loans Benefits216,997,815214,096,461222,683,100230,891,300240,791,300
TOTAL EXPENDITURES233,374,270235,424,387249,015,800257,426,900267,582,900
EXPENDITURES BY FUND SOURCE
General Fund29,641,50017,740,10017,604,10017,570,50017,620,500
Tobacco Fund17,196,9109,233,5639,319,7007,380,0007,380,000
Restricted Funds24,984,63844,892,52452,295,00052,295,00052,295,000
Federal Fund161,551,223163,558,200169,797,000180,181,400190,287,400
TOTAL EXPENDITURES233,374,270235,424,387249,015,800257,426,900267,582,900
", "rows": [ { "row_index": 0, "location": [ 27.6, 741.8471, 606.96, 758.64 ], "cells": [ { "location": [ 27.6, 741.8471, 124.16, 758.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 741.8471, 606.96, 758.64 ], "text": "Public Health", "html_text": "Public Health", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 725.0541, 606.96, 741.8471 ], "cells": [ { "location": [ 27.6, 725.0541, 124.16, 741.8471 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 725.0541, 606.96, 741.8471 ], "text": "Maternal and Child Health", "html_text": "Maternal and Child Health", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 708.2612, 606.96, 725.0541 ], "cells": [ { "location": [ 27.6, 708.2612, 124.16, 725.0541 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 708.2612, 220.72, 725.0541 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 708.2612, 317.28, 725.0541 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 708.2612, 413.84, 725.0541 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 708.2612, 510.4, 725.0541 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 708.2612, 606.96, 725.0541 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 691.4682, 606.96, 708.2612 ], "cells": [ { "location": [ 27.6, 691.4682, 124.16, 708.2612 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 691.4682, 220.72, 708.2612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 691.4682, 317.28, 708.2612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 691.4682, 413.84, 708.2612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 691.4682, 510.4, 708.2612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 691.4682, 606.96, 708.2612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 674.6753, 606.96, 691.4682 ], "cells": [ { "location": [ 27.6, 674.6753, 124.16, 691.4682 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 674.6753, 220.72, 691.4682 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 674.6753, 317.28, 691.4682 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 674.6753, 413.84, 691.4682 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 674.6753, 510.4, 691.4682 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 674.6753, 606.96, 691.4682 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 657.8824, 606.96, 674.6753 ], "cells": [ { "location": [ 27.6, 657.8824, 124.16, 674.6753 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 657.8824, 220.72, 674.6753 ], "text": "16,527,100", "html_text": "16,527,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 657.8824, 317.28, 674.6753 ], "text": "17,146,500", "html_text": "17,146,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 657.8824, 413.84, 674.6753 ], "text": "17,604,100", "html_text": "17,604,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 657.8824, 510.4, 674.6753 ], "text": "17,570,500", "html_text": "17,570,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 657.8824, 606.96, 674.6753 ], "text": "17,620,500", "html_text": "17,620,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 641.0894, 606.96, 657.8824 ], "cells": [ { "location": [ 27.6, 641.0894, 124.16, 657.8824 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 641.0894, 220.72, 657.8824 ], "text": "119,400", "html_text": "119,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 641.0894, 317.28, 657.8824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 641.0894, 413.84, 657.8824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 641.0894, 510.4, 657.8824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 641.0894, 606.96, 657.8824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 624.2965, 606.96, 641.0894 ], "cells": [ { "location": [ 27.6, 624.2965, 124.16, 641.0894 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 624.2965, 220.72, 641.0894 ], "text": "12,995,000", "html_text": "12,995,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 624.2965, 317.28, 641.0894 ], "text": "593,600", "html_text": "593,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 624.2965, 413.84, 641.0894 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 624.2965, 510.4, 641.0894 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 624.2965, 606.96, 641.0894 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 607.5035, 606.96, 624.2965 ], "cells": [ { "location": [ 27.6, 607.5035, 124.16, 624.2965 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 607.5035, 220.72, 624.2965 ], "text": "29,641,500", "html_text": "29,641,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 607.5035, 317.28, 624.2965 ], "text": "17,740,100", "html_text": "17,740,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 607.5035, 413.84, 624.2965 ], "text": "17,604,100", "html_text": "17,604,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 607.5035, 510.4, 624.2965 ], "text": "17,570,500", "html_text": "17,570,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 607.5035, 606.96, 624.2965 ], "text": "17,620,500", "html_text": "17,620,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 590.7106, 606.96, 607.5035 ], "cells": [ { "location": [ 27.6, 590.7106, 124.16, 607.5035 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 590.7106, 220.72, 607.5035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 590.7106, 317.28, 607.5035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 590.7106, 413.84, 607.5035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 590.7106, 510.4, 607.5035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 590.7106, 606.96, 607.5035 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 573.9176, 606.96, 590.7106 ], "cells": [ { "location": [ 27.6, 573.9176, 124.16, 590.7106 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 573.9176, 220.72, 590.7106 ], "text": "8,800,000", "html_text": "8,800,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 573.9176, 317.28, 590.7106 ], "text": "7,034,000", "html_text": "7,034,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 573.9176, 413.84, 590.7106 ], "text": "7,380,000", "html_text": "7,380,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 573.9176, 510.4, 590.7106 ], "text": "7,380,000", "html_text": "7,380,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 573.9176, 606.96, 590.7106 ], "text": "7,380,000", "html_text": "7,380,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 557.1247, 606.96, 573.9176 ], "cells": [ { "location": [ 27.6, 557.1247, 124.16, 573.9176 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 557.1247, 220.72, 573.9176 ], "text": "12,536,192", "html_text": "12,536,192", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 557.1247, 317.28, 573.9176 ], "text": "4,139,282", "html_text": "4,139,282", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 557.1247, 413.84, 573.9176 ], "text": "1,939,700", "html_text": "1,939,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 557.1247, 510.4, 573.9176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 557.1247, 606.96, 573.9176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 540.3318, 606.96, 557.1247 ], "cells": [ { "location": [ 27.6, 540.3318, 124.16, 557.1247 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 540.3318, 220.72, 557.1247 ], "text": "21,336,192", "html_text": "21,336,192", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 540.3318, 317.28, 557.1247 ], "text": "11,173,282", "html_text": "11,173,282", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 540.3318, 413.84, 557.1247 ], "text": "9,319,700", "html_text": "9,319,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 540.3318, 510.4, 557.1247 ], "text": "7,380,000", "html_text": "7,380,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 540.3318, 606.96, 557.1247 ], "text": "7,380,000", "html_text": "7,380,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 523.5388, 606.96, 540.3318 ], "cells": [ { "location": [ 27.6, 523.5388, 124.16, 540.3318 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 523.5388, 220.72, 540.3318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 523.5388, 317.28, 540.3318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 523.5388, 413.84, 540.3318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 523.5388, 510.4, 540.3318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 523.5388, 606.96, 540.3318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 506.7459, 606.96, 523.5388 ], "cells": [ { "location": [ 27.6, 506.7459, 124.16, 523.5388 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 506.7459, 220.72, 523.5388 ], "text": "10,855,405", "html_text": "10,855,405", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 506.7459, 317.28, 523.5388 ], "text": "20,928,623", "html_text": "20,928,623", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 506.7459, 413.84, 523.5388 ], "text": "14,385,000", "html_text": "14,385,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 506.7459, 510.4, 523.5388 ], "text": "8,789,800", "html_text": "8,789,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 506.7459, 606.96, 523.5388 ], "text": "3,994,900", "html_text": "3,994,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 489.9529, 606.96, 506.7459 ], "cells": [ { "location": [ 27.6, 489.9529, 124.16, 506.7459 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 489.9529, 220.72, 506.7459 ], "text": "35,374,524", "html_text": "35,374,524", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 489.9529, 317.28, 506.7459 ], "text": "40,113,914", "html_text": "40,113,914", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 489.9529, 413.84, 506.7459 ], "text": "48,749,800", "html_text": "48,749,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 489.9529, 510.4, 506.7459 ], "text": "49,550,100", "html_text": "49,550,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 489.9529, 606.96, 506.7459 ], "text": "50,350,100", "html_text": "50,350,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 473.16, 606.96, 489.9529 ], "cells": [ { "location": [ 27.6, 473.16, 124.16, 489.9529 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 473.16, 220.72, 489.9529 ], "text": "(316,668)", "html_text": "(316,668)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 473.16, 317.28, 489.9529 ], "text": "(1,764,986)", "html_text": "(1,764,986)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 473.16, 413.84, 489.9529 ], "text": "(2,050,000)", "html_text": "(2,050,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 473.16, 510.4, 489.9529 ], "text": "(2,050,000)", "html_text": "(2,050,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 473.16, 606.96, 489.9529 ], "text": "(2,050,000)", "html_text": "(2,050,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 456.3671, 606.96, 473.16 ], "cells": [ { "location": [ 27.6, 456.3671, 124.16, 473.16 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 456.3671, 220.72, 473.16 ], "text": "45,913,261", "html_text": "45,913,261", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 456.3671, 317.28, 473.16 ], "text": "59,277,552", "html_text": "59,277,552", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 456.3671, 413.84, 473.16 ], "text": "61,084,800", "html_text": "61,084,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 456.3671, 510.4, 473.16 ], "text": "56,289,900", "html_text": "56,289,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 456.3671, 606.96, 473.16 ], "text": "52,295,000", "html_text": "52,295,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 439.5741, 606.96, 456.3671 ], "cells": [ { "location": [ 27.6, 439.5741, 124.16, 456.3671 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 439.5741, 220.72, 456.3671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 439.5741, 317.28, 456.3671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 439.5741, 413.84, 456.3671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 439.5741, 510.4, 456.3671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 439.5741, 606.96, 456.3671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 422.7812, 606.96, 439.5741 ], "cells": [ { "location": [ 27.6, 422.7812, 124.16, 439.5741 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 422.7812, 220.72, 439.5741 ], "text": "(950,005)", "html_text": "(950,005)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 422.7812, 317.28, 439.5741 ], "text": "1,761,354", "html_text": "1,761,354", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 422.7812, 413.84, 439.5741 ], "text": "1,092,500", "html_text": "1,092,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 422.7812, 510.4, 439.5741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 422.7812, 606.96, 439.5741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 405.9882, 606.96, 422.7812 ], "cells": [ { "location": [ 27.6, 405.9882, 124.16, 422.7812 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 405.9882, 220.72, 422.7812 ], "text": "164,262,582", "html_text": "164,262,582", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 405.9882, 317.28, 422.7812 ], "text": "162,889,360", "html_text": "162,889,360", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 405.9882, 413.84, 422.7812 ], "text": "168,704,500", "html_text": "168,704,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 405.9882, 510.4, 422.7812 ], "text": "180,181,400", "html_text": "180,181,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 405.9882, 606.96, 422.7812 ], "text": "190,287,400", "html_text": "190,287,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 389.1953, 606.96, 405.9882 ], "cells": [ { "location": [ 27.6, 389.1953, 124.16, 405.9882 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 389.1953, 220.72, 405.9882 ], "text": "163,312,577", "html_text": "163,312,577", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 389.1953, 317.28, 405.9882 ], "text": "164,650,714", "html_text": "164,650,714", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 389.1953, 413.84, 405.9882 ], "text": "169,797,000", "html_text": "169,797,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 389.1953, 510.4, 405.9882 ], "text": "180,181,400", "html_text": "180,181,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 389.1953, 606.96, 405.9882 ], "text": "190,287,400", "html_text": "190,287,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 372.4024, 606.96, 389.1953 ], "cells": [ { "location": [ 27.6, 372.4024, 124.16, 389.1953 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 372.4024, 220.72, 389.1953 ], "text": "260,203,530", "html_text": "260,203,530", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 372.4024, 317.28, 389.1953 ], "text": "252,841,647", "html_text": "252,841,647", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 372.4024, 413.84, 389.1953 ], "text": "257,805,600", "html_text": "257,805,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 372.4024, 510.4, 389.1953 ], "text": "261,421,800", "html_text": "261,421,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 372.4024, 606.96, 389.1953 ], "text": "267,582,900", "html_text": "267,582,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 355.6094, 606.96, 372.4024 ], "cells": [ { "location": [ 27.6, 355.6094, 124.16, 372.4024 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 355.6094, 220.72, 372.4024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 355.6094, 317.28, 372.4024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 355.6094, 413.84, 372.4024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 355.6094, 510.4, 372.4024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 355.6094, 606.96, 372.4024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 338.8165, 606.96, 355.6094 ], "cells": [ { "location": [ 27.6, 338.8165, 124.16, 355.6094 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 338.8165, 220.72, 355.6094 ], "text": "14,460,505", "html_text": "14,460,505", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 338.8165, 317.28, 355.6094 ], "text": "19,455,600", "html_text": "19,455,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 338.8165, 413.84, 355.6094 ], "text": "24,722,500", "html_text": "24,722,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 338.8165, 510.4, 355.6094 ], "text": "24,987,900", "html_text": "24,987,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 338.8165, 606.96, 355.6094 ], "text": "25,243,900", "html_text": "25,243,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 322.0235, 606.96, 338.8165 ], "cells": [ { "location": [ 27.6, 322.0235, 124.16, 338.8165 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 322.0235, 220.72, 338.8165 ], "text": "1,915,950", "html_text": "1,915,950", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 322.0235, 317.28, 338.8165 ], "text": "1,872,327", "html_text": "1,872,327", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 322.0235, 413.84, 338.8165 ], "text": "1,610,200", "html_text": "1,610,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 322.0235, 510.4, 338.8165 ], "text": "1,547,700", "html_text": "1,547,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 322.0235, 606.96, 338.8165 ], "text": "1,547,700", "html_text": "1,547,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 305.2306, 606.96, 322.0235 ], "cells": [ { "location": [ 27.6, 305.2306, 124.16, 322.0235 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 305.2306, 220.72, 322.0235 ], "text": "216,997,815", "html_text": "216,997,815", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 305.2306, 317.28, 322.0235 ], "text": "214,096,461", "html_text": "214,096,461", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 305.2306, 413.84, 322.0235 ], "text": "222,683,100", "html_text": "222,683,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 305.2306, 510.4, 322.0235 ], "text": "230,891,300", "html_text": "230,891,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 305.2306, 606.96, 322.0235 ], "text": "240,791,300", "html_text": "240,791,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 288.4376, 606.96, 305.2306 ], "cells": [ { "location": [ 27.6, 288.4376, 124.16, 305.2306 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 288.4376, 220.72, 305.2306 ], "text": "233,374,270", "html_text": "233,374,270", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 288.4376, 317.28, 305.2306 ], "text": "235,424,387", "html_text": "235,424,387", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 288.4376, 413.84, 305.2306 ], "text": "249,015,800", "html_text": "249,015,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 288.4376, 510.4, 305.2306 ], "text": "257,426,900", "html_text": "257,426,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 288.4376, 606.96, 305.2306 ], "text": "267,582,900", "html_text": "267,582,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 271.6447, 606.96, 288.4376 ], "cells": [ { "location": [ 27.6, 271.6447, 124.16, 288.4376 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 271.6447, 220.72, 288.4376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 271.6447, 317.28, 288.4376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 271.6447, 413.84, 288.4376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 271.6447, 510.4, 288.4376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 271.6447, 606.96, 288.4376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 254.8518, 606.96, 271.6447 ], "cells": [ { "location": [ 27.6, 254.8518, 124.16, 271.6447 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 254.8518, 220.72, 271.6447 ], "text": "29,641,500", "html_text": "29,641,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 254.8518, 317.28, 271.6447 ], "text": "17,740,100", "html_text": "17,740,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 254.8518, 413.84, 271.6447 ], "text": "17,604,100", "html_text": "17,604,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 254.8518, 510.4, 271.6447 ], "text": "17,570,500", "html_text": "17,570,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 254.8518, 606.96, 271.6447 ], "text": "17,620,500", "html_text": "17,620,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 238.0588, 606.96, 254.8518 ], "cells": [ { "location": [ 27.6, 238.0588, 124.16, 254.8518 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 238.0588, 220.72, 254.8518 ], "text": "17,196,910", "html_text": "17,196,910", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 238.0588, 317.28, 254.8518 ], "text": "9,233,563", "html_text": "9,233,563", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 238.0588, 413.84, 254.8518 ], "text": "9,319,700", "html_text": "9,319,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 238.0588, 510.4, 254.8518 ], "text": "7,380,000", "html_text": "7,380,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 238.0588, 606.96, 254.8518 ], "text": "7,380,000", "html_text": "7,380,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 221.2659, 606.96, 238.0588 ], "cells": [ { "location": [ 27.6, 221.2659, 124.16, 238.0588 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 221.2659, 220.72, 238.0588 ], "text": "24,984,638", "html_text": "24,984,638", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 221.2659, 317.28, 238.0588 ], "text": "44,892,524", "html_text": "44,892,524", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 221.2659, 413.84, 238.0588 ], "text": "52,295,000", "html_text": "52,295,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 221.2659, 510.4, 238.0588 ], "text": "52,295,000", "html_text": "52,295,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 221.2659, 606.96, 238.0588 ], "text": "52,295,000", "html_text": "52,295,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 204.4729, 606.96, 221.2659 ], "cells": [ { "location": [ 27.6, 204.4729, 124.16, 221.2659 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 204.4729, 220.72, 221.2659 ], "text": "161,551,223", "html_text": "161,551,223", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 204.4729, 317.28, 221.2659 ], "text": "163,558,200", "html_text": "163,558,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 204.4729, 413.84, 221.2659 ], "text": "169,797,000", "html_text": "169,797,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 204.4729, 510.4, 221.2659 ], "text": "180,181,400", "html_text": "180,181,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 204.4729, 606.96, 221.2659 ], "text": "190,287,400", "html_text": "190,287,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.6, 187.68, 606.96, 204.4729 ], "cells": [ { "location": [ 27.6, 187.68, 124.16, 204.4729 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 187.68, 220.72, 204.4729 ], "text": "233,374,270", "html_text": "233,374,270", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 187.68, 317.28, 204.4729 ], "text": "235,424,387", "html_text": "235,424,387", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 187.68, 413.84, 204.4729 ], "text": "249,015,800", "html_text": "249,015,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 187.68, 510.4, 204.4729 ], "text": "257,426,900", "html_text": "257,426,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 187.68, 606.96, 204.4729 ], "text": "267,582,900", "html_text": "267,582,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 235, "type": "TEXT", "location": { "l": 25.44, "t": 176.4, "r": 601.68, "b": 114.24 }, "text": "I he Division of Maternal and Child Health (MCH) promotes and safeguards the health of all Kentuckians, with an emphasis on at-risk mothers, infants, children, and adolescents. The division's goal is to help those at risk of adverse health effects achieve the highest level of health and wellness possible through public health surveillance, education, nutrition, perinatal care, early childhood promotion and intervention, well-child care, injury prevention, coordinated school health, and selected primary and preventive care activities.", "reading_order": 1 }, { "page": 235, "type": "TEXT", "location": { "l": 25.92, "t": 106.32, "r": 602.88, "b": 43.92 }, "text": "The Surveillance and Evaluation Branch is responsible for public health surveillance systems including the Neonatal Abstinence Reporting, Pregnancy Risk Assessment Monitoring System, and the Sudden Unexpected Infant Death Registry. The Kentucky Birth Surveillance Registry, which is required by KRS 211.651-.670, identifies children in Kentucky who are at risk for serious medical conditions and developmental delays, and works closely with the Newborn Screening and Case Management program to ensure infants get appropriate and timely follow-up to mitigate adverse outcomes, and in some cases, prevent early death.", "reading_order": 2 }, { "page": 235, "type": "TEXT", "location": { "l": 308.88, "t": 20.64, "r": 324.96, "b": 10.8 }, "text": "220", "reading_order": 3 } ] }, { "page": 236, "items": [ { "page": 236, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 603.36, "b": 691.92 }, "text": "The Child Development Branch is required, by KRS 211.689-.690, to provide early childhood initiatives such as home visitation (Health Access Nurturing Development Services [HANDS]), childcare health consultation, early childhood mental health services for children, Kentucky Strengthening Families, and Help Me Grow. HANDS is a voluntary statewide home visitation program designed to assist overburdened parents during the prenatal period until the child's third birthday. Home visitation services include education and information on prenatal and postnatal health, early brain development, family self-sufficiency, home safety, and parent-child interactive curriculum activities.", "reading_order": 0 }, { "page": 236, "type": "TEXT", "location": { "l": 25.68, "t": 683.04, "r": 597.6, "b": 598.08 }, "text": "The Early Intervention Branch administers the Kentucky Early Intervention System (KEIS), within the Child Development Branch, referred to as First Steps. The Branch provides case management and coordination of services for infants and toddlers between birth and three years of age with developmental disabilities or developmental delays. These early intervention services include services such as physical therapy, occupational therapy, speech therapy, hearing and vision services, and other services as needed to meet the child's developmental needs. KEIS services are provided in the home or other community settings. Families and other interested parties access the KEIS program locally through 15 points of entry covering the state. Children served by KEIS transition at age three to the local education agency or other community supports.", "reading_order": 1 }, { "page": 236, "type": "TEXT", "location": { "l": 26.4, "t": 589.2, "r": 597.6, "b": 540.24 }, "text": "The Clinical Support Services Branch provides oversight to services and activities including prenatal care, childhood lead poisoning prevention, maternal mortality review, and coordinated school health. The Newborn Screening Follow-up and Metabolic Nutritional Support programs identify children in Kentucky who are at risk for serious medical conditions and developmental delays, and works closely with the Birth Surveillance Registry.", "reading_order": 2 }, { "page": 236, "type": "TEXT", "location": { "l": 26.16, "t": 531.12, "r": 605.52, "b": 482.16 }, "text": "The Population Health Branch provides oversight to services and activities including child and adolescent preventative health, child fatality review and injury prevention. In addition, this branch houses the division's infant mortality efforts, including the safe sleep campaign and the division's population health efforts of the Title V Block Grant that are executed through the Local Health Department system in all 120 counties.", "reading_order": 3 }, { "page": 236, "type": "TEXT", "location": { "l": 25.44, "t": 473.28, "r": 604.8, "b": 399.84 }, "text": "The Nutrition Services Branch administers the Special Supplemental Nutrition Program for Women, Infants and Children (WIC); Clinical Nutrition Services, Breastfeeding Peer Counselor Program; and the WIC Farmer's Market Nutrition Program. The Women, Infants and Children program is funded wholly by the US Department of Agriculture and provides food packages and nutrition education to low-income pregnant and postpartum women, infants, and children at nutritional risk, and sets standards for nutrition services. Nutritionists in local health departments provide medical nutrition therapy and follow-up nutrition care for mothers and children with special nutrition needs.", "reading_order": 4 }, { "page": 236, "type": "TITLE", "location": { "l": 26.4, "t": 390.96, "r": 59.76, "b": 378.72 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 236, "type": "TEXT", "location": { "l": 26.88, "t": 369.36, "r": 552.96, "b": 356.88 }, "text": "The base budget includes $750,000 from the General Fund in each fiscal year for the Kentucky Poison Control Center.", "reading_order": 6 }, { "page": 236, "type": "TEXT", "location": { "l": 26.4, "t": 347.04, "r": 586.08, "b": 310.8 }, "text": "The base budget each year includes Tobacco Settlement Funds in the amount of $700,000 for the Healthy Start initiatives, $700,000 for Early Childhood Mental Health, and $5,980,000 in each fiscal year for the Health Access Nurturing Development Services Program.", "reading_order": 7 }, { "page": 236, "type": "TEXT", "location": { "l": 308.88, "t": 20.4, "r": 324.48, "b": 11.04 }, "text": "221", "reading_order": 8 } ] }, { "page": 237, "items": [ { "page": 237, "type": "TABLE", "location": { "l": 26.16, "t": 764.64, "r": 606.72, "b": 268.8 }, "text": "
Health and Family Services Public Health Laboratory Services
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation5,779,2006,251,0006,201,4006,141,4006,231,000
State Salary and Compensation Allocation121,800
Other3,100,000(300,000)
Total General Fund9,001,0005,951,0006,201,4006,141,4006,231,000
Restricted Funds
Balance Forward1,272,6773,224,995423,000282,000141,000
Current Receipts7,403,9598,929,7399,879,80011,879,80012,629,800
Non-Revenue Receipts(3,291,723)(1,700,000)(1,700,000)(1,700,000)
Total Restricted Funds8,676,6368,863,0118,602,80010,461,80011,070,800
Federal Fund
Balance Forward(3,841)
Current Receipts100,99858,952110,000110,000110,000
Total Federal Fund97,15758,952110,000110,000110,000
TOTAL SOURCE OF FUNDS17,774,79314,872,96314,914,20016,713,20017,411,800
EXPENDITURES BY CLASS
Personnel Costs8,179,9528,293,0948,891,0008,834,7008,924,300
Operating Expenses6,362,3456,143,3575,727,8007,724,2008,474,400
Grants Loans Benefits7,50113,50013,40013,30013,100
TOTAL EXPENDITURES14,549,79814,449,95214,632,20016,572,20017,411,800
EXPENDITURES BY FUND SOURCE
General Fund9,001,0005,951,0006,201,4006,141,4006,231,000
Restricted Funds5,451,6418,440,0008,320,80010,320,80011,070,800
Federal Fund97,15758,952110,000110,000110,000
TOTAL EXPENDITURES14,549,79814,449,95214,632,20016,572,20017,411,800
", "rows": [ { "row_index": 0, "location": [ 26.16, 746.9314, 606.72, 764.64 ], "cells": [ { "location": [ 26.16, 746.9314, 122.92, 764.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 746.9314, 606.72, 764.64 ], "text": "Health and Family Services Public Health Laboratory Services", "html_text": "Health and Family Services Public Health Laboratory Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 729.2229, 606.72, 746.9314 ], "cells": [ { "location": [ 26.16, 729.2229, 122.92, 746.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 729.2229, 219.68, 746.9314 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 729.2229, 316.44, 746.9314 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 729.2229, 413.2, 746.9314 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 729.2229, 509.96, 746.9314 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 729.2229, 606.72, 746.9314 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 711.5143, 606.72, 729.2229 ], "cells": [ { "location": [ 26.16, 711.5143, 122.92, 729.2229 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 711.5143, 219.68, 729.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 711.5143, 316.44, 729.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 711.5143, 413.2, 729.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 711.5143, 509.96, 729.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 711.5143, 606.72, 729.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 693.8057, 606.72, 711.5143 ], "cells": [ { "location": [ 26.16, 693.8057, 122.92, 711.5143 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 693.8057, 219.68, 711.5143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 693.8057, 316.44, 711.5143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 693.8057, 413.2, 711.5143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 693.8057, 509.96, 711.5143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 693.8057, 606.72, 711.5143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 676.0971, 606.72, 693.8057 ], "cells": [ { "location": [ 26.16, 676.0971, 122.92, 693.8057 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 676.0971, 219.68, 693.8057 ], "text": "5,779,200", "html_text": "5,779,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 676.0971, 316.44, 693.8057 ], "text": "6,251,000", "html_text": "6,251,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 676.0971, 413.2, 693.8057 ], "text": "6,201,400", "html_text": "6,201,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 676.0971, 509.96, 693.8057 ], "text": "6,141,400", "html_text": "6,141,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 676.0971, 606.72, 693.8057 ], "text": "6,231,000", "html_text": "6,231,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 658.3886, 606.72, 676.0971 ], "cells": [ { "location": [ 26.16, 658.3886, 122.92, 676.0971 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 658.3886, 219.68, 676.0971 ], "text": "121,800", "html_text": "121,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 658.3886, 316.44, 676.0971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 658.3886, 413.2, 676.0971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 658.3886, 509.96, 676.0971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 658.3886, 606.72, 676.0971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 640.68, 606.72, 658.3886 ], "cells": [ { "location": [ 26.16, 640.68, 122.92, 658.3886 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 640.68, 219.68, 658.3886 ], "text": "3,100,000", "html_text": "3,100,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 640.68, 316.44, 658.3886 ], "text": "(300,000)", "html_text": "(300,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 640.68, 413.2, 658.3886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 640.68, 509.96, 658.3886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 640.68, 606.72, 658.3886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 622.9714, 606.72, 640.68 ], "cells": [ { "location": [ 26.16, 622.9714, 122.92, 640.68 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 622.9714, 219.68, 640.68 ], "text": "9,001,000", "html_text": "9,001,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 622.9714, 316.44, 640.68 ], "text": "5,951,000", "html_text": "5,951,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 622.9714, 413.2, 640.68 ], "text": "6,201,400", "html_text": "6,201,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 622.9714, 509.96, 640.68 ], "text": "6,141,400", "html_text": "6,141,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 622.9714, 606.72, 640.68 ], "text": "6,231,000", "html_text": "6,231,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 605.2629, 606.72, 622.9714 ], "cells": [ { "location": [ 26.16, 605.2629, 122.92, 622.9714 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 605.2629, 219.68, 622.9714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 605.2629, 316.44, 622.9714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 605.2629, 413.2, 622.9714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 605.2629, 509.96, 622.9714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 605.2629, 606.72, 622.9714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 587.5543, 606.72, 605.2629 ], "cells": [ { "location": [ 26.16, 587.5543, 122.92, 605.2629 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 587.5543, 219.68, 605.2629 ], "text": "1,272,677", "html_text": "1,272,677", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 587.5543, 316.44, 605.2629 ], "text": "3,224,995", "html_text": "3,224,995", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 587.5543, 413.2, 605.2629 ], "text": "423,000", "html_text": "423,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 587.5543, 509.96, 605.2629 ], "text": "282,000", "html_text": "282,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 587.5543, 606.72, 605.2629 ], "text": "141,000", "html_text": "141,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 569.8457, 606.72, 587.5543 ], "cells": [ { "location": [ 26.16, 569.8457, 122.92, 587.5543 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 569.8457, 219.68, 587.5543 ], "text": "7,403,959", "html_text": "7,403,959", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 569.8457, 316.44, 587.5543 ], "text": "8,929,739", "html_text": "8,929,739", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 569.8457, 413.2, 587.5543 ], "text": "9,879,800", "html_text": "9,879,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 569.8457, 509.96, 587.5543 ], "text": "11,879,800", "html_text": "11,879,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 569.8457, 606.72, 587.5543 ], "text": "12,629,800", "html_text": "12,629,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 552.1371, 606.72, 569.8457 ], "cells": [ { "location": [ 26.16, 552.1371, 122.92, 569.8457 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 552.1371, 219.68, 569.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 552.1371, 316.44, 569.8457 ], "text": "(3,291,723)", "html_text": "(3,291,723)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 552.1371, 413.2, 569.8457 ], "text": "(1,700,000)", "html_text": "(1,700,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 552.1371, 509.96, 569.8457 ], "text": "(1,700,000)", "html_text": "(1,700,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 552.1371, 606.72, 569.8457 ], "text": "(1,700,000)", "html_text": "(1,700,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 534.4286, 606.72, 552.1371 ], "cells": [ { "location": [ 26.16, 534.4286, 122.92, 552.1371 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 534.4286, 219.68, 552.1371 ], "text": "8,676,636", "html_text": "8,676,636", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 534.4286, 316.44, 552.1371 ], "text": "8,863,011", "html_text": "8,863,011", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 534.4286, 413.2, 552.1371 ], "text": "8,602,800", "html_text": "8,602,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 534.4286, 509.96, 552.1371 ], "text": "10,461,800", "html_text": "10,461,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 534.4286, 606.72, 552.1371 ], "text": "11,070,800", "html_text": "11,070,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 516.72, 606.72, 534.4286 ], "cells": [ { "location": [ 26.16, 516.72, 122.92, 534.4286 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 516.72, 219.68, 534.4286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 516.72, 316.44, 534.4286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 516.72, 413.2, 534.4286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 516.72, 509.96, 534.4286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 516.72, 606.72, 534.4286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 499.0114, 606.72, 516.72 ], "cells": [ { "location": [ 26.16, 499.0114, 122.92, 516.72 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 499.0114, 219.68, 516.72 ], "text": "(3,841)", "html_text": "(3,841)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 499.0114, 316.44, 516.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 499.0114, 413.2, 516.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 499.0114, 509.96, 516.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 499.0114, 606.72, 516.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 481.3029, 606.72, 499.0114 ], "cells": [ { "location": [ 26.16, 481.3029, 122.92, 499.0114 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 481.3029, 219.68, 499.0114 ], "text": "100,998", "html_text": "100,998", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 481.3029, 316.44, 499.0114 ], "text": "58,952", "html_text": "58,952", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 481.3029, 413.2, 499.0114 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 481.3029, 509.96, 499.0114 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 481.3029, 606.72, 499.0114 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 463.5943, 606.72, 481.3029 ], "cells": [ { "location": [ 26.16, 463.5943, 122.92, 481.3029 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 463.5943, 219.68, 481.3029 ], "text": "97,157", "html_text": "97,157", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 463.5943, 316.44, 481.3029 ], "text": "58,952", "html_text": "58,952", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 463.5943, 413.2, 481.3029 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 463.5943, 509.96, 481.3029 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 463.5943, 606.72, 481.3029 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 445.8857, 606.72, 463.5943 ], "cells": [ { "location": [ 26.16, 445.8857, 122.92, 463.5943 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 445.8857, 219.68, 463.5943 ], "text": "17,774,793", "html_text": "17,774,793", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 445.8857, 316.44, 463.5943 ], "text": "14,872,963", "html_text": "14,872,963", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 445.8857, 413.2, 463.5943 ], "text": "14,914,200", "html_text": "14,914,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 445.8857, 509.96, 463.5943 ], "text": "16,713,200", "html_text": "16,713,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 445.8857, 606.72, 463.5943 ], "text": "17,411,800", "html_text": "17,411,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 428.1771, 606.72, 445.8857 ], "cells": [ { "location": [ 26.16, 428.1771, 122.92, 445.8857 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 428.1771, 219.68, 445.8857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 428.1771, 316.44, 445.8857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 428.1771, 413.2, 445.8857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 428.1771, 509.96, 445.8857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 428.1771, 606.72, 445.8857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 410.4686, 606.72, 428.1771 ], "cells": [ { "location": [ 26.16, 410.4686, 122.92, 428.1771 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 410.4686, 219.68, 428.1771 ], "text": "8,179,952", "html_text": "8,179,952", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 410.4686, 316.44, 428.1771 ], "text": "8,293,094", "html_text": "8,293,094", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 410.4686, 413.2, 428.1771 ], "text": "8,891,000", "html_text": "8,891,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 410.4686, 509.96, 428.1771 ], "text": "8,834,700", "html_text": "8,834,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 410.4686, 606.72, 428.1771 ], "text": "8,924,300", "html_text": "8,924,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 392.76, 606.72, 410.4686 ], "cells": [ { "location": [ 26.16, 392.76, 122.92, 410.4686 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 392.76, 219.68, 410.4686 ], "text": "6,362,345", "html_text": "6,362,345", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 392.76, 316.44, 410.4686 ], "text": "6,143,357", "html_text": "6,143,357", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 392.76, 413.2, 410.4686 ], "text": "5,727,800", "html_text": "5,727,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 392.76, 509.96, 410.4686 ], "text": "7,724,200", "html_text": "7,724,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 392.76, 606.72, 410.4686 ], "text": "8,474,400", "html_text": "8,474,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 375.0514, 606.72, 392.76 ], "cells": [ { "location": [ 26.16, 375.0514, 122.92, 392.76 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 375.0514, 219.68, 392.76 ], "text": "7,501", "html_text": "7,501", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 375.0514, 316.44, 392.76 ], "text": "13,500", "html_text": "13,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 375.0514, 413.2, 392.76 ], "text": "13,400", "html_text": "13,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 375.0514, 509.96, 392.76 ], "text": "13,300", "html_text": "13,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 375.0514, 606.72, 392.76 ], "text": "13,100", "html_text": "13,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 357.3429, 606.72, 375.0514 ], "cells": [ { "location": [ 26.16, 357.3429, 122.92, 375.0514 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 357.3429, 219.68, 375.0514 ], "text": "14,549,798", "html_text": "14,549,798", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 357.3429, 316.44, 375.0514 ], "text": "14,449,952", "html_text": "14,449,952", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 357.3429, 413.2, 375.0514 ], "text": "14,632,200", "html_text": "14,632,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 357.3429, 509.96, 375.0514 ], "text": "16,572,200", "html_text": "16,572,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 357.3429, 606.72, 375.0514 ], "text": "17,411,800", "html_text": "17,411,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 339.6343, 606.72, 357.3429 ], "cells": [ { "location": [ 26.16, 339.6343, 122.92, 357.3429 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 339.6343, 219.68, 357.3429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 339.6343, 316.44, 357.3429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 339.6343, 413.2, 357.3429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 339.6343, 509.96, 357.3429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 339.6343, 606.72, 357.3429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 321.9257, 606.72, 339.6343 ], "cells": [ { "location": [ 26.16, 321.9257, 122.92, 339.6343 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 321.9257, 219.68, 339.6343 ], "text": "9,001,000", "html_text": "9,001,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 321.9257, 316.44, 339.6343 ], "text": "5,951,000", "html_text": "5,951,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 321.9257, 413.2, 339.6343 ], "text": "6,201,400", "html_text": "6,201,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 321.9257, 509.96, 339.6343 ], "text": "6,141,400", "html_text": "6,141,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 321.9257, 606.72, 339.6343 ], "text": "6,231,000", "html_text": "6,231,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 304.2171, 606.72, 321.9257 ], "cells": [ { "location": [ 26.16, 304.2171, 122.92, 321.9257 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 304.2171, 219.68, 321.9257 ], "text": "5,451,641", "html_text": "5,451,641", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 304.2171, 316.44, 321.9257 ], "text": "8,440,000", "html_text": "8,440,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 304.2171, 413.2, 321.9257 ], "text": "8,320,800", "html_text": "8,320,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 304.2171, 509.96, 321.9257 ], "text": "10,320,800", "html_text": "10,320,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 304.2171, 606.72, 321.9257 ], "text": "11,070,800", "html_text": "11,070,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 286.5086, 606.72, 304.2171 ], "cells": [ { "location": [ 26.16, 286.5086, 122.92, 304.2171 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 286.5086, 219.68, 304.2171 ], "text": "97,157", "html_text": "97,157", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 286.5086, 316.44, 304.2171 ], "text": "58,952", "html_text": "58,952", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 286.5086, 413.2, 304.2171 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 286.5086, 509.96, 304.2171 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 286.5086, 606.72, 304.2171 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 268.8, 606.72, 286.5086 ], "cells": [ { "location": [ 26.16, 268.8, 122.92, 286.5086 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 268.8, 219.68, 286.5086 ], "text": "14,549,798", "html_text": "14,549,798", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 268.8, 316.44, 286.5086 ], "text": "14,449,952", "html_text": "14,449,952", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 268.8, 413.2, 286.5086 ], "text": "14,632,200", "html_text": "14,632,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 268.8, 509.96, 286.5086 ], "text": "16,572,200", "html_text": "16,572,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 268.8, 606.72, 286.5086 ], "text": "17,411,800", "html_text": "17,411,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 28, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 237, "type": "TEXT", "location": { "l": 25.92, "t": 257.28, "r": 601.68, "b": 195.36 }, "text": "The Division of Laboratory Services (DLS) performs sophisticated state of the art chemical, biological, and molecular laboratory testing. In partnership with federal, state, and local entities, testing performed at the state public health laboratory supports critical activities like disease investigation, control, prevention and surveillance; food safety; and environmental health and protection. Leveraging expertise and resources, DLS serves as a reference center for hospitals and local health departments across the Commonwealth.", "reading_order": 1 }, { "page": 237, "type": "TEXT", "location": { "l": 25.2, "t": 187.68, "r": 605.52, "b": 88.8 }, "text": "DLS detects and identifies a wide variety of microorganisms (bacterial and viral) and toxic chemical substances that pose a threat to public health. These include infectious agents related to food-borne disease outbreaks, seasonal influenza, and high-risk and high mortality diseases like antibiotic resistant tuberculosis, hospital-associated pneumonia, and sepsis. This requires the use of technology such as Next-Generation Sequencing (NGS) to look for relatedness between organisms that are identified from human or food sources. DLS also tests for environmental contaminants like pesticides in fruits or vegetables sold at farmers markets and bacterial contamination in commercial dairy products. When DLS identifies hospital-associated infections or dangerous, emerging infectious pathogens such as the Zika or Ebola virus, methods for their detection are rapidly deployed. Timely and precise detection of these biological agents is essential for effectively limiting spread and harm to the public.", "reading_order": 2 }, { "page": 237, "type": "TEXT", "location": { "l": 308.88, "t": 20.88, "r": 324.96, "b": 11.04 }, "text": "222", "reading_order": 3 } ] }, { "page": 238, "items": [ { "page": 238, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 599.52, "b": 703.68 }, "text": "DLS tests packages and/or substances with possible links to chemical or biological terrorism in a highly secured biosafety level 3 laboratory with specialized protocols developed and distributed by the Centers for Disease Control and Prevention (CDC) as a part of the Laboratory Response Network (LRN). These facilities and protocols are not available to other laboratories in the state making DLS a reference laboratory for Kentucky. DLS' specially trained and skilled scientists develop and maintain capacity for testing for low incidence or high-risk diseases (e.g. botulism, rabies, etc.) which may be unavailable in the private sector.", "reading_order": 0 }, { "page": 238, "type": "TEXT", "location": { "l": 24.96, "t": 694.8, "r": 601.2, "b": 562.08 }, "text": "DLS performs testing for heritable conditions in newborns that may be undetectable by physical examination or by other clinical signs or symptoms. DLS performs initial laboratory screening for the identification of metabolic, endocrine, hemoglobin, and other disorders. In July 2018, DLS added X-linked Adrenoleukodystrophy to its screening panel through a collaboration with Mayo Clinic Laboratories. Additionally, in August 2019 screening for Spinal Muscular Atrophy was implemented bringing the total number of disorders on the panel to 55. DLS also began providing paid courier service to birthing hospitals in 2017 in order to meet national timeliness requirements for newborn screening. To meet the timeliness requirements, DLS instituted a six-day workweek. Timeliness is critical for newborn screening as there are treatments or preventive measures that work only if initiated early after birth. DLS is regulated by CLIA (Clinical Laboratory Improvement Amendments) and is accredited by the College of American Pathologists. In January 2017, the laboratory received accreditation as a food-testing laboratory. Other agencies that routinely inspect and/or certify DLS include the CDC, U.S. Department of Homeland Security, U.S. Department of Transportation, Environmental Protection Agency, and American Industrial Hygiene Association.", "reading_order": 1 }, { "page": 238, "type": "TEXT", "location": { "l": 25.68, "t": 553.44, "r": 595.92, "b": 516.48 }, "text": "DLS performs testing for the Department for Public Health (DPH) and Occupational Safety and Health Administration (OSHA), often requiring very specific laboratory support. Workload is largely driven by state program needs in compliance with applicable state statutes and/or regulations.", "reading_order": 2 }, { "page": 238, "type": "TITLE", "location": { "l": 26.88, "t": 506.88, "r": 59.76, "b": 494.64 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 238, "type": "TEXT", "location": { "l": 25.92, "t": 485.52, "r": 598.08, "b": 447.36 }, "text": "The budget includes additional Restricted Funds of $2,000,000 in fiscal year 2026-2027 and $2,750,000 in fiscal year 2027-2028 for drug and supplement analysis. This additional funding will fully support new, mandated testing requirements for drugs and supplements, including medical marijuana and related edibles, supplements, as well as potential contaminants.", "reading_order": 4 }, { "page": 238, "type": "TEXT", "location": { "l": 308.88, "t": 20.4, "r": 324.96, "b": 11.04 }, "text": "223", "reading_order": 5 } ] }, { "page": 239, "items": [ { "page": 239, "type": "TABLE", "location": { "l": 27.12, "t": 763.44, "r": 607.2, "b": 254.88 }, "text": "
Health and Family Services
Public Health
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation6,547,7005,996,1005,888,1003,465,6003,573,800
State Salary and Compensation Allocation153,400
Other2,750,000(157,000)
Total General Fund9,451,1005,839,1005,888,1003,465,6003,573,800
Restricted Funds
Balance Forward939,3943,846,2131,033,600689,000344,500
Current Receipts5,492,4015,629,7987,637,4009,637,50010,387,500
Non-Revenue Receipts1,171,795(255,667)(200,000)(2,200,000)(2,950,000)
Total Restricted Funds7,603,5909,220,3448,471,0008,126,5007,782,000
Federal Fund
Balance Forward(197,008)(99,873)(1,157,900)
Current Receipts31,230,87830,708,54429,270,10030,387,50030,582,100
Total Federal Fund31,033,87130,608,67128,112,20030,387,50030,582,100
TOTAL SOURCE OF FUNDS48,088,56145,668,11542,471,30041,979,60041,937,900
EXPENDITURES BY CLASS
Personnel Costs17,456,85323,656,67726,183,00026,392,10026,694,800
Operating Expenses4,823,5136,506,2453,894,5004,692,5004,692,500
Grants Loans Benefits21,678,87915,629,49611,704,80010,550,50010,550,600
Capital Outlay382,975
TOTAL EXPENDITURES44,342,22045,792,41941,782,30041,635,10041,937,900
EXPENDITURES BY FUND SOURCE
General Fund9,451,1005,839,1005,888,1003,465,6003,573,800
Restricted Funds3,757,3778,186,7497,782,0007,782,0007,782,000
Federal Fund31,133,74431,766,56928,112,20030,387,50030,582,100
TOTAL EXPENDITURES44,342,22045,792,41941,782,30041,635,10041,937,900
", "rows": [ { "row_index": 0, "location": [ 27.12, 746.488, 607.2, 763.44 ], "cells": [ { "location": [ 27.12, 746.488, 123.8, 763.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 746.488, 607.2, 763.44 ], "text": "Health and Family Services", "html_text": "Health and Family Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.12, 729.536, 607.2, 746.488 ], "cells": [ { "location": [ 27.12, 729.536, 123.8, 746.488 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 729.536, 607.2, 746.488 ], "text": "Public Health", "html_text": "Public Health", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.12, 712.584, 607.2, 729.536 ], "cells": [ { "location": [ 27.12, 712.584, 123.8, 729.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 712.584, 220.48, 729.536 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 712.584, 317.16, 729.536 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 712.584, 413.84, 729.536 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 712.584, 510.52, 729.536 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 712.584, 607.2, 729.536 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.12, 695.632, 607.2, 712.584 ], "cells": [ { "location": [ 27.12, 695.632, 123.8, 712.584 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 695.632, 220.48, 712.584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 695.632, 317.16, 712.584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 695.632, 413.84, 712.584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 695.632, 510.52, 712.584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 695.632, 607.2, 712.584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.12, 678.68, 607.2, 695.632 ], "cells": [ { "location": [ 27.12, 678.68, 123.8, 695.632 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 678.68, 220.48, 695.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 678.68, 317.16, 695.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 678.68, 413.84, 695.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 678.68, 510.52, 695.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 678.68, 607.2, 695.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.12, 661.728, 607.2, 678.68 ], "cells": [ { "location": [ 27.12, 661.728, 123.8, 678.68 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 661.728, 220.48, 678.68 ], "text": "6,547,700", "html_text": "6,547,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 661.728, 317.16, 678.68 ], "text": "5,996,100", "html_text": "5,996,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 661.728, 413.84, 678.68 ], "text": "5,888,100", "html_text": "5,888,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 661.728, 510.52, 678.68 ], "text": "3,465,600", "html_text": "3,465,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 661.728, 607.2, 678.68 ], "text": "3,573,800", "html_text": "3,573,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.12, 644.776, 607.2, 661.728 ], "cells": [ { "location": [ 27.12, 644.776, 123.8, 661.728 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 644.776, 220.48, 661.728 ], "text": "153,400", "html_text": "153,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 644.776, 317.16, 661.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 644.776, 413.84, 661.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 644.776, 510.52, 661.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 644.776, 607.2, 661.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.12, 627.824, 607.2, 644.776 ], "cells": [ { "location": [ 27.12, 627.824, 123.8, 644.776 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 627.824, 220.48, 644.776 ], "text": "2,750,000", "html_text": "2,750,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 627.824, 317.16, 644.776 ], "text": "(157,000)", "html_text": "(157,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 627.824, 413.84, 644.776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 627.824, 510.52, 644.776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 627.824, 607.2, 644.776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.12, 610.872, 607.2, 627.824 ], "cells": [ { "location": [ 27.12, 610.872, 123.8, 627.824 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 610.872, 220.48, 627.824 ], "text": "9,451,100", "html_text": "9,451,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 610.872, 317.16, 627.824 ], "text": "5,839,100", "html_text": "5,839,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 610.872, 413.84, 627.824 ], "text": "5,888,100", "html_text": "5,888,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 610.872, 510.52, 627.824 ], "text": "3,465,600", "html_text": "3,465,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 610.872, 607.2, 627.824 ], "text": "3,573,800", "html_text": "3,573,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.12, 593.92, 607.2, 610.872 ], "cells": [ { "location": [ 27.12, 593.92, 123.8, 610.872 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 593.92, 220.48, 610.872 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 593.92, 317.16, 610.872 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 593.92, 413.84, 610.872 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 593.92, 510.52, 610.872 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 593.92, 607.2, 610.872 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.12, 576.968, 607.2, 593.92 ], "cells": [ { "location": [ 27.12, 576.968, 123.8, 593.92 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 576.968, 220.48, 593.92 ], "text": "939,394", "html_text": "939,394", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 576.968, 317.16, 593.92 ], "text": "3,846,213", "html_text": "3,846,213", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 576.968, 413.84, 593.92 ], "text": "1,033,600", "html_text": "1,033,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 576.968, 510.52, 593.92 ], "text": "689,000", "html_text": "689,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 576.968, 607.2, 593.92 ], "text": "344,500", "html_text": "344,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.12, 560.016, 607.2, 576.968 ], "cells": [ { "location": [ 27.12, 560.016, 123.8, 576.968 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 560.016, 220.48, 576.968 ], "text": "5,492,401", "html_text": "5,492,401", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 560.016, 317.16, 576.968 ], "text": "5,629,798", "html_text": "5,629,798", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 560.016, 413.84, 576.968 ], "text": "7,637,400", "html_text": "7,637,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 560.016, 510.52, 576.968 ], "text": "9,637,500", "html_text": "9,637,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 560.016, 607.2, 576.968 ], "text": "10,387,500", "html_text": "10,387,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.12, 543.064, 607.2, 560.016 ], "cells": [ { "location": [ 27.12, 543.064, 123.8, 560.016 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 543.064, 220.48, 560.016 ], "text": "1,171,795", "html_text": "1,171,795", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 543.064, 317.16, 560.016 ], "text": "(255,667)", "html_text": "(255,667)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 543.064, 413.84, 560.016 ], "text": "(200,000)", "html_text": "(200,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 543.064, 510.52, 560.016 ], "text": "(2,200,000)", "html_text": "(2,200,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 543.064, 607.2, 560.016 ], "text": "(2,950,000)", "html_text": "(2,950,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.12, 526.112, 607.2, 543.064 ], "cells": [ { "location": [ 27.12, 526.112, 123.8, 543.064 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 526.112, 220.48, 543.064 ], "text": "7,603,590", "html_text": "7,603,590", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 526.112, 317.16, 543.064 ], "text": "9,220,344", "html_text": "9,220,344", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 526.112, 413.84, 543.064 ], "text": "8,471,000", "html_text": "8,471,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 526.112, 510.52, 543.064 ], "text": "8,126,500", "html_text": "8,126,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 526.112, 607.2, 543.064 ], "text": "7,782,000", "html_text": "7,782,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.12, 509.16, 607.2, 526.112 ], "cells": [ { "location": [ 27.12, 509.16, 123.8, 526.112 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 509.16, 220.48, 526.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 509.16, 317.16, 526.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 509.16, 413.84, 526.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 509.16, 510.52, 526.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 509.16, 607.2, 526.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.12, 492.208, 607.2, 509.16 ], "cells": [ { "location": [ 27.12, 492.208, 123.8, 509.16 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 492.208, 220.48, 509.16 ], "text": "(197,008)", "html_text": "(197,008)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 492.208, 317.16, 509.16 ], "text": "(99,873)", "html_text": "(99,873)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 492.208, 413.84, 509.16 ], "text": "(1,157,900)", "html_text": "(1,157,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 492.208, 510.52, 509.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 492.208, 607.2, 509.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.12, 475.256, 607.2, 492.208 ], "cells": [ { "location": [ 27.12, 475.256, 123.8, 492.208 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 475.256, 220.48, 492.208 ], "text": "31,230,878", "html_text": "31,230,878", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 475.256, 317.16, 492.208 ], "text": "30,708,544", "html_text": "30,708,544", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 475.256, 413.84, 492.208 ], "text": "29,270,100", "html_text": "29,270,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 475.256, 510.52, 492.208 ], "text": "30,387,500", "html_text": "30,387,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 475.256, 607.2, 492.208 ], "text": "30,582,100", "html_text": "30,582,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.12, 458.304, 607.2, 475.256 ], "cells": [ { "location": [ 27.12, 458.304, 123.8, 475.256 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 458.304, 220.48, 475.256 ], "text": "31,033,871", "html_text": "31,033,871", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 458.304, 317.16, 475.256 ], "text": "30,608,671", "html_text": "30,608,671", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 458.304, 413.84, 475.256 ], "text": "28,112,200", "html_text": "28,112,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 458.304, 510.52, 475.256 ], "text": "30,387,500", "html_text": "30,387,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 458.304, 607.2, 475.256 ], "text": "30,582,100", "html_text": "30,582,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.12, 441.352, 607.2, 458.304 ], "cells": [ { "location": [ 27.12, 441.352, 123.8, 458.304 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 441.352, 220.48, 458.304 ], "text": "48,088,561", "html_text": "48,088,561", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 441.352, 317.16, 458.304 ], "text": "45,668,115", "html_text": "45,668,115", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 441.352, 413.84, 458.304 ], "text": "42,471,300", "html_text": "42,471,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 441.352, 510.52, 458.304 ], "text": "41,979,600", "html_text": "41,979,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 441.352, 607.2, 458.304 ], "text": "41,937,900", "html_text": "41,937,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.12, 424.4, 607.2, 441.352 ], "cells": [ { "location": [ 27.12, 424.4, 123.8, 441.352 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 424.4, 220.48, 441.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 424.4, 317.16, 441.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 424.4, 413.84, 441.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 424.4, 510.52, 441.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 424.4, 607.2, 441.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.12, 407.448, 607.2, 424.4 ], "cells": [ { "location": [ 27.12, 407.448, 123.8, 424.4 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 407.448, 220.48, 424.4 ], "text": "17,456,853", "html_text": "17,456,853", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 407.448, 317.16, 424.4 ], "text": "23,656,677", "html_text": "23,656,677", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 407.448, 413.84, 424.4 ], "text": "26,183,000", "html_text": "26,183,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 407.448, 510.52, 424.4 ], "text": "26,392,100", "html_text": "26,392,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 407.448, 607.2, 424.4 ], "text": "26,694,800", "html_text": "26,694,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.12, 390.496, 607.2, 407.448 ], "cells": [ { "location": [ 27.12, 390.496, 123.8, 407.448 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 390.496, 220.48, 407.448 ], "text": "4,823,513", "html_text": "4,823,513", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 390.496, 317.16, 407.448 ], "text": "6,506,245", "html_text": "6,506,245", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 390.496, 413.84, 407.448 ], "text": "3,894,500", "html_text": "3,894,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 390.496, 510.52, 407.448 ], "text": "4,692,500", "html_text": "4,692,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 390.496, 607.2, 407.448 ], "text": "4,692,500", "html_text": "4,692,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.12, 373.544, 607.2, 390.496 ], "cells": [ { "location": [ 27.12, 373.544, 123.8, 390.496 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 373.544, 220.48, 390.496 ], "text": "21,678,879", "html_text": "21,678,879", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 373.544, 317.16, 390.496 ], "text": "15,629,496", "html_text": "15,629,496", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 373.544, 413.84, 390.496 ], "text": "11,704,800", "html_text": "11,704,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 373.544, 510.52, 390.496 ], "text": "10,550,500", "html_text": "10,550,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 373.544, 607.2, 390.496 ], "text": "10,550,600", "html_text": "10,550,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.12, 356.592, 607.2, 373.544 ], "cells": [ { "location": [ 27.12, 356.592, 123.8, 373.544 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 356.592, 220.48, 373.544 ], "text": "382,975", "html_text": "382,975", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 356.592, 317.16, 373.544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 356.592, 413.84, 373.544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 356.592, 510.52, 373.544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 356.592, 607.2, 373.544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.12, 339.64, 607.2, 356.592 ], "cells": [ { "location": [ 27.12, 339.64, 123.8, 356.592 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 339.64, 220.48, 356.592 ], "text": "44,342,220", "html_text": "44,342,220", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 339.64, 317.16, 356.592 ], "text": "45,792,419", "html_text": "45,792,419", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 339.64, 413.84, 356.592 ], "text": "41,782,300", "html_text": "41,782,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 339.64, 510.52, 356.592 ], "text": "41,635,100", "html_text": "41,635,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 339.64, 607.2, 356.592 ], "text": "41,937,900", "html_text": "41,937,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.12, 322.688, 607.2, 339.64 ], "cells": [ { "location": [ 27.12, 322.688, 123.8, 339.64 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 322.688, 220.48, 339.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 322.688, 317.16, 339.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 322.688, 413.84, 339.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 322.688, 510.52, 339.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 322.688, 607.2, 339.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.12, 305.736, 607.2, 322.688 ], "cells": [ { "location": [ 27.12, 305.736, 123.8, 322.688 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 305.736, 220.48, 322.688 ], "text": "9,451,100", "html_text": "9,451,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 305.736, 317.16, 322.688 ], "text": "5,839,100", "html_text": "5,839,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 305.736, 413.84, 322.688 ], "text": "5,888,100", "html_text": "5,888,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 305.736, 510.52, 322.688 ], "text": "3,465,600", "html_text": "3,465,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 305.736, 607.2, 322.688 ], "text": "3,573,800", "html_text": "3,573,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.12, 288.784, 607.2, 305.736 ], "cells": [ { "location": [ 27.12, 288.784, 123.8, 305.736 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 288.784, 220.48, 305.736 ], "text": "3,757,377", "html_text": "3,757,377", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 288.784, 317.16, 305.736 ], "text": "8,186,749", "html_text": "8,186,749", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 288.784, 413.84, 305.736 ], "text": "7,782,000", "html_text": "7,782,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 288.784, 510.52, 305.736 ], "text": "7,782,000", "html_text": "7,782,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 288.784, 607.2, 305.736 ], "text": "7,782,000", "html_text": "7,782,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.12, 271.832, 607.2, 288.784 ], "cells": [ { "location": [ 27.12, 271.832, 123.8, 288.784 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 271.832, 220.48, 288.784 ], "text": "31,133,744", "html_text": "31,133,744", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 271.832, 317.16, 288.784 ], "text": "31,766,569", "html_text": "31,766,569", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 271.832, 413.84, 288.784 ], "text": "28,112,200", "html_text": "28,112,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 271.832, 510.52, 288.784 ], "text": "30,387,500", "html_text": "30,387,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 271.832, 607.2, 288.784 ], "text": "30,582,100", "html_text": "30,582,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.12, 254.88, 607.2, 271.832 ], "cells": [ { "location": [ 27.12, 254.88, 123.8, 271.832 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 254.88, 220.48, 271.832 ], "text": "44,342,220", "html_text": "44,342,220", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 254.88, 317.16, 271.832 ], "text": "45,792,419", "html_text": "45,792,419", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 254.88, 413.84, 271.832 ], "text": "41,782,300", "html_text": "41,782,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 254.88, 510.52, 271.832 ], "text": "41,635,100", "html_text": "41,635,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 254.88, 607.2, 271.832 ], "text": "41,937,900", "html_text": "41,937,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 30, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 239, "type": "TEXT", "location": { "l": 24.72, "t": 243.6, "r": 597.84, "b": 168.24 }, "text": "The Division of Public Health Protection and Safety provides a variety of environmental health services to the general public and other local and state agency partners. These services range from monitoring exposure to radiation to ensuring sanitation of food, milk, and various public facilities including hotels, swimming pools, tattoo studios and others. These programs provide technical consultation, guidance and training to the sixty-one (61) local health departments (LHDs) and approximately 700 LHD environmental registered sanitarians, and regulatory oversight to thousands of Kentucky's regulated businesses. The Program's mission is to promote a healthier, safer public through prevention, education, communication, and regulation.", "reading_order": 1 }, { "page": 239, "type": "TEXT", "location": { "l": 24.72, "t": 161.28, "r": 606, "b": 74.16 }, "text": "The Radiation Health Branch inspects and issues over 720 licenses to users of radioactive materials. The branch monitors the transportation of radioactive waste throughout the Commonwealth, and is mandated and equipped to respond to radiological emergencies 24 hours a day. The branch registers and inspects more than 4,000 facilities with 10,715 X-Ray tubes, conducts reviews and inspections of approximately 163 mammography facilities, and approves approximately 65 shielding plans for facilities. The branch also operates a radiation health laboratory which collects and analyzes approximately 5,000 environmental samples for radiologic contamination annually and conducts over 6,000 analyses on the samples. This branch provides monitoring for radiologic sites such as the Maxey Flats Disposal Site and the Paducah Gaseous Diffusion Plant.", "reading_order": 2 }, { "page": 239, "type": "TEXT", "location": { "l": 25.2, "t": 67.44, "r": 604.32, "b": 28.8 }, "text": "The Milk Safety Branch operates under Kentucky Revised Statutes Chapter 217C, to prevent adulteration, misbranding, and false advertising of milk and milk products and protects the public from disease transmission through milk products. This mandate is achieved through inspections of dairy farms, dairy plants, micro-processors, distributors, milk haulers, and other entities improving", "reading_order": 3 }, { "page": 239, "type": "TEXT", "location": { "l": 308.64, "t": 20.88, "r": 324.48, "b": 11.28 }, "text": "224", "reading_order": 4 } ] }, { "page": 240, "items": [ { "page": 240, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 602.64, "b": 703.92 }, "text": "the quality of milk that is produced and sold to the public. This branch also monitors the development of product standards of identity and legal labeling for all dairy products as mandated by the U.S. Food and Drug Administration (FDA) and the U.S. Department of Agriculture. Kentucky adopted the 2017 edition of the Pasteurized Milk Ordinance, a federally mandated ordinance which ensures certain quality standards and which allows milk produced and processed in Kentucky to be produced, processed, transported and sold to all other forty-nine states.", "reading_order": 0 }, { "page": 240, "type": "TEXT", "location": { "l": 25.44, "t": 694.8, "r": 605.76, "b": 609.84 }, "text": "The Food Safety Branch provides regulatory oversight to Kentucky's multi-billion dollar food industry. The branch provides training and technical consultation to local health department (LHD) employees who inspect food service establishments, retail food stores, vending machine companies, tattoo studios, body piercing facilities, boarding homes, tanning facilities, and bed and breakfast establishments in order to prevent the spread of communicable diseases and injuries. The branch also directly regulates food manufacturing and storage programs and the farmer's market for program compliance with state regulations. The branch responds to and investigates food recalls and works closely with the federal FDA on outbreak investigation involving regulated foods. The Food Safety Branch is also actively involved during natural and man-made disasters to protect the food supply.", "reading_order": 1 }, { "page": 240, "type": "TEXT", "location": { "l": 25.68, "t": 600.96, "r": 600, "b": 564 }, "text": "The Drug and Supplement Branch is responsible for the regulatory oversight of Hemp-Derived Cannabinoid, Delta 8, Kratom and Dietary Supplement products in Kentucky. This branch aims to ensure the safety and well-being of Kentucky residents by the managing and overseeing the production and distribution of these substances.", "reading_order": 2 }, { "page": 240, "type": "TEXT", "location": { "l": 25.2, "t": 555.12, "r": 605.52, "b": 445.92 }, "text": "The Environmental Management Branch is responsible for the oversight and regulatory requirements involving public facilities, including hotels/motels, public restrooms, schools, state confinement facilities, public swimming and bathing facilities, mobile home/recreational vehicle parks/communities, and youth camps through annual operating permits and routine inspections as required by law. The branch provides technical assistance and training to the sixty-one (61) LHDs which provide direct inspection of the regulated entities. The branch is also responsible for conducting initial certification and ongoing specialized trainings to LHD environmental staff, providing continuing education for septic system installers, approving septic system components and experimental designs, providing consumer education on such issues as mold and bedbugs, operating a radon education program, and providing support for both the rabies control program and issues regarding private water sources. The branch additionally is responsible for maintaining certifications and tracking continuing education for certified radon professionals.", "reading_order": 3 }, { "page": 240, "type": "TEXT", "location": { "l": 25.68, "t": 436.8, "r": 598.56, "b": 388.08 }, "text": "This branch ensures that public health nuisances (illegal garbage dumps, accumulation of trash and garbage, rodent infestations, mosquito infestations, and untreated sewage) are investigated and abated by LHD inspectors. Through its education, investigation, permitting, and inspection activities, the Environmental Management Branch has a direct effect on protecting the lives of the public as well as, the operation of most private business entities.", "reading_order": 4 }, { "page": 240, "type": "TEXT", "location": { "l": 25.44, "t": 378.72, "r": 600, "b": 318.24 }, "text": "The Public Safety Branch is responsible for the regulation and certification of lead abatement professionals and clearance testing of mitigated properties. This branch also oversees the public swimming pool construction program and the methamphetamine contaminated properties program. Public Safety provides epidemiological support for disease cluster investigations and supports statistical and standardized reporting of environmental data. This branch houses the CDC funded program that provides data to the Environmental Public Health Tracking Network to establish links between the environment and health outcomes.", "reading_order": 5 }, { "page": 240, "type": "TEXT", "location": { "l": 25.68, "t": 308.64, "r": 588.72, "b": 271.92 }, "text": "The Public Health Workforce Readiness Branch is structured to include a public health workforce education section and public health student education section. This structure supports department programs and initiatives to recruit, train and sustain a competent and diverse response-ready public health workforce for the Commonwealth of Kentucky.", "reading_order": 6 }, { "page": 240, "type": "TEXT", "location": { "l": 26.16, "t": 263.04, "r": 601.68, "b": 213.6 }, "text": "The Harm Reduction Branch focuses on improving the health and safety of Kentuckians through prevention, promotion, and protection. The branch works to deliver harm reduction services that aim to reach individuals who are not otherwise accessing healthcare services by providing naloxone, wound care kits and drug testing strips. Its work is made possible through community involvement and collaboration with Kentucky's local health departments and other community-based organizations.", "reading_order": 7 }, { "page": 240, "type": "TEXT", "location": { "l": 25.44, "t": 204.72, "r": 604.56, "b": 132 }, "text": "The Emergency Preparedness and Response Branch is responsible for enhancing the capacity of the Department for Public Health (DPH), local public health departments, and the health care system to prevent, prepare for, respond to, and recover from the adverse health effects of public health emergencies. DPH is the lead agency for the Federal Emergency Management Agency (FEMA) Emergency Support Function #8 (ESF-8) for coordination of public health and medical-related preparedness, and this branch works with 38 external ESF-8 partners to conduct response and recovery activities for emergencies, exercises, and planned events. The state ESF-8 Plan builds capacity for:", "reading_order": 8 }, { "page": 240, "type": "TEXT", "location": { "l": 308.88, "t": 20.16, "r": 325.2, "b": 11.04 }, "text": "225", "reading_order": 9 } ] }, { "page": 241, "items": [ { "page": 241, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 765.36, "r": 299.76, "b": 753.12 }, "text": "Community/Healthcare Preparedness and Recovery.", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 0 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 751.2, "r": 252, "b": 738.48 }, "text": "Community/Healthcare System Recovery,", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 1 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 737.28, "r": 231.36, "b": 725.04 }, "text": "Emergency Operations Coordination,", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 2 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 723.12, "r": 261.36, "b": 710.64 }, "text": "Emergency Public Information and Warning.", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 3 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 708.96, "r": 162.96, "b": 696.72 }, "text": "Fatality Management.", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 4 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 694.56, "r": 157.44, "b": 682.56 }, "text": "Information Sharing,", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 5 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 680.64, "r": 117.6, "b": 669.36 }, "text": "Mass Care,", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 6 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 667.2, "r": 232.8, "b": 654.96 }, "text": "Medical Countermeasure Dispensing,", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 7 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 653.28, "r": 275.28, "b": 640.56 }, "text": "Medical Material Management and Distribution.", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 8 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 44.4, "t": 638.88, "r": 132.96, "b": 626.88 }, "text": "Medical Surge,", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 9 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 625.44, "r": 219.6, "b": 613.2 }, "text": "Non-Pharmaceutical Interventions,", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 10 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 610.8, "r": 213.12, "b": 598.8 }, "text": "Public Health Laboratory Testing.", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 11 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 597.36, "r": 336.48, "b": 584.64 }, "text": "Public Health Surveillance and Epidemiological Investigation.", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 12 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 582.96, "r": 220.8, "b": 571.2 }, "text": "Responder Safety and Health, and", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 13 }, { "page": 241, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 569.04, "r": 172.56, "b": 557.28 }, "text": "Volunteer Management.", "marker": "•", "list_id": "L22", "level": 0, "reading_order": 14 }, { "page": 241, "type": "TEXT", "location": { "l": 308.88, "t": 20.4, "r": 325.2, "b": 11.04 }, "text": "226", "reading_order": 15 } ] }, { "page": 242, "items": [ { "page": 242, "type": "TABLE", "location": { "l": 27.84, "t": 761.04, "r": 606.72, "b": 235.44 }, "text": "
Health and Family Services Public Health Children's Health Services
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation7,379,2007,689,6007,916,7007,816,1007,966,000
State Salary and Compensation Allocation218,800
Other884,000
Total General Fund7,598,0008,573,6007,916,7007,816,1007,966,000
Restricted Funds
Balance Forward6,719,1752,151,792716,800477,800238,900
Current Receipts5,645,1946,408,0546,798,3006,798,3006,798,300
Non-Revenue Receipts(746,309)1,102,6742,017,3002,017,4002,017,400
Total Restricted Funds11,618,0599,662,5209,532,4009,293,5009,054,600
Federal Fund
Balance Forward(77,312)(38,275)(46,700)
Current Receipts4,887,7374,647,7825,324,9005,407,9005,501,900
Total Federal Fund4,810,4254,609,5075,278,2005,407,9005,501,900
TOTAL SOURCE OF FUNDS24,026,48422,845,62722,727,30022,517,50022,522,500
EXPENDITURES BY CLASS
Personnel Costs16,580,58316,700,02816,723,20016,761,10017,005,100
Operating Expenses2,607,2253,355,4642,684,5002,684,5002,684,400
Grants Loans Benefits2,312,4432,035,0282,766,8002,758,0002,758,000
Capital Outlay412,71784,97075,00075,00075,000
TOTAL EXPENDITURES21,912,96822,175,49022,249,50022,278,60022,522,500
EXPENDITURES BY FUND SOURCE
General Fund7,598,0008,573,6007,916,7007,816,1007,966,000
Restricted Funds9,466,2688,945,6879,054,6009,054,6009,054,600
Federal Fund4,848,7004,656,2035,278,2005,407,9005,501,900
TOTAL EXPENDITURES21,912,96822,175,49022,249,50022,278,60022,522,500
", "rows": [ { "row_index": 0, "location": [ 27.84, 742.9159, 606.72, 761.04 ], "cells": [ { "location": [ 27.84, 742.9159, 124.32, 761.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 742.9159, 606.72, 761.04 ], "text": "Health and Family Services Public Health Children's Health Services", "html_text": "Health and Family Services Public Health Children's Health Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 724.7917, 606.72, 742.9159 ], "cells": [ { "location": [ 27.84, 724.7917, 124.32, 742.9159 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 724.7917, 220.8, 742.9159 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 724.7917, 317.28, 742.9159 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 724.7917, 413.76, 742.9159 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 724.7917, 510.24, 742.9159 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 724.7917, 606.72, 742.9159 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 706.6676, 606.72, 724.7917 ], "cells": [ { "location": [ 27.84, 706.6676, 124.32, 724.7917 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 706.6676, 220.8, 724.7917 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 706.6676, 317.28, 724.7917 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 706.6676, 413.76, 724.7917 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 706.6676, 510.24, 724.7917 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 706.6676, 606.72, 724.7917 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 688.5434, 606.72, 706.6676 ], "cells": [ { "location": [ 27.84, 688.5434, 124.32, 706.6676 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 688.5434, 220.8, 706.6676 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 688.5434, 317.28, 706.6676 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 688.5434, 413.76, 706.6676 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 688.5434, 510.24, 706.6676 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 688.5434, 606.72, 706.6676 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 670.4193, 606.72, 688.5434 ], "cells": [ { "location": [ 27.84, 670.4193, 124.32, 688.5434 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 670.4193, 220.8, 688.5434 ], "text": "7,379,200", "html_text": "7,379,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 670.4193, 317.28, 688.5434 ], "text": "7,689,600", "html_text": "7,689,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 670.4193, 413.76, 688.5434 ], "text": "7,916,700", "html_text": "7,916,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 670.4193, 510.24, 688.5434 ], "text": "7,816,100", "html_text": "7,816,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 670.4193, 606.72, 688.5434 ], "text": "7,966,000", "html_text": "7,966,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 652.2952, 606.72, 670.4193 ], "cells": [ { "location": [ 27.84, 652.2952, 124.32, 670.4193 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 652.2952, 220.8, 670.4193 ], "text": "218,800", "html_text": "218,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 652.2952, 317.28, 670.4193 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 652.2952, 413.76, 670.4193 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 652.2952, 510.24, 670.4193 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 652.2952, 606.72, 670.4193 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 634.171, 606.72, 652.2952 ], "cells": [ { "location": [ 27.84, 634.171, 124.32, 652.2952 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 634.171, 220.8, 652.2952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 634.171, 317.28, 652.2952 ], "text": "884,000", "html_text": "884,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 634.171, 413.76, 652.2952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 634.171, 510.24, 652.2952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 634.171, 606.72, 652.2952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 616.0469, 606.72, 634.171 ], "cells": [ { "location": [ 27.84, 616.0469, 124.32, 634.171 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 616.0469, 220.8, 634.171 ], "text": "7,598,000", "html_text": "7,598,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 616.0469, 317.28, 634.171 ], "text": "8,573,600", "html_text": "8,573,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 616.0469, 413.76, 634.171 ], "text": "7,916,700", "html_text": "7,916,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 616.0469, 510.24, 634.171 ], "text": "7,816,100", "html_text": "7,816,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 616.0469, 606.72, 634.171 ], "text": "7,966,000", "html_text": "7,966,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 597.9228, 606.72, 616.0469 ], "cells": [ { "location": [ 27.84, 597.9228, 124.32, 616.0469 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 597.9228, 220.8, 616.0469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 597.9228, 317.28, 616.0469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 597.9228, 413.76, 616.0469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 597.9228, 510.24, 616.0469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 597.9228, 606.72, 616.0469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 579.7986, 606.72, 597.9228 ], "cells": [ { "location": [ 27.84, 579.7986, 124.32, 597.9228 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 579.7986, 220.8, 597.9228 ], "text": "6,719,175", "html_text": "6,719,175", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 579.7986, 317.28, 597.9228 ], "text": "2,151,792", "html_text": "2,151,792", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 579.7986, 413.76, 597.9228 ], "text": "716,800", "html_text": "716,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 579.7986, 510.24, 597.9228 ], "text": "477,800", "html_text": "477,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 579.7986, 606.72, 597.9228 ], "text": "238,900", "html_text": "238,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 561.6745, 606.72, 579.7986 ], "cells": [ { "location": [ 27.84, 561.6745, 124.32, 579.7986 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 561.6745, 220.8, 579.7986 ], "text": "5,645,194", "html_text": "5,645,194", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 561.6745, 317.28, 579.7986 ], "text": "6,408,054", "html_text": "6,408,054", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 561.6745, 413.76, 579.7986 ], "text": "6,798,300", "html_text": "6,798,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 561.6745, 510.24, 579.7986 ], "text": "6,798,300", "html_text": "6,798,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 561.6745, 606.72, 579.7986 ], "text": "6,798,300", "html_text": "6,798,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 543.5503, 606.72, 561.6745 ], "cells": [ { "location": [ 27.84, 543.5503, 124.32, 561.6745 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 543.5503, 220.8, 561.6745 ], "text": "(746,309)", "html_text": "(746,309)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 543.5503, 317.28, 561.6745 ], "text": "1,102,674", "html_text": "1,102,674", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 543.5503, 413.76, 561.6745 ], "text": "2,017,300", "html_text": "2,017,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 543.5503, 510.24, 561.6745 ], "text": "2,017,400", "html_text": "2,017,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 543.5503, 606.72, 561.6745 ], "text": "2,017,400", "html_text": "2,017,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 525.4262, 606.72, 543.5503 ], "cells": [ { "location": [ 27.84, 525.4262, 124.32, 543.5503 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 525.4262, 220.8, 543.5503 ], "text": "11,618,059", "html_text": "11,618,059", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 525.4262, 317.28, 543.5503 ], "text": "9,662,520", "html_text": "9,662,520", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 525.4262, 413.76, 543.5503 ], "text": "9,532,400", "html_text": "9,532,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 525.4262, 510.24, 543.5503 ], "text": "9,293,500", "html_text": "9,293,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 525.4262, 606.72, 543.5503 ], "text": "9,054,600", "html_text": "9,054,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 507.3021, 606.72, 525.4262 ], "cells": [ { "location": [ 27.84, 507.3021, 124.32, 525.4262 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 507.3021, 220.8, 525.4262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 507.3021, 317.28, 525.4262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 507.3021, 413.76, 525.4262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 507.3021, 510.24, 525.4262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 507.3021, 606.72, 525.4262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 489.1779, 606.72, 507.3021 ], "cells": [ { "location": [ 27.84, 489.1779, 124.32, 507.3021 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 489.1779, 220.8, 507.3021 ], "text": "(77,312)", "html_text": "(77,312)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 489.1779, 317.28, 507.3021 ], "text": "(38,275)", "html_text": "(38,275)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 489.1779, 413.76, 507.3021 ], "text": "(46,700)", "html_text": "(46,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 489.1779, 510.24, 507.3021 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 489.1779, 606.72, 507.3021 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 471.0538, 606.72, 489.1779 ], "cells": [ { "location": [ 27.84, 471.0538, 124.32, 489.1779 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 471.0538, 220.8, 489.1779 ], "text": "4,887,737", "html_text": "4,887,737", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 471.0538, 317.28, 489.1779 ], "text": "4,647,782", "html_text": "4,647,782", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 471.0538, 413.76, 489.1779 ], "text": "5,324,900", "html_text": "5,324,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 471.0538, 510.24, 489.1779 ], "text": "5,407,900", "html_text": "5,407,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 471.0538, 606.72, 489.1779 ], "text": "5,501,900", "html_text": "5,501,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 452.9297, 606.72, 471.0538 ], "cells": [ { "location": [ 27.84, 452.9297, 124.32, 471.0538 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 452.9297, 220.8, 471.0538 ], "text": "4,810,425", "html_text": "4,810,425", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 452.9297, 317.28, 471.0538 ], "text": "4,609,507", "html_text": "4,609,507", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 452.9297, 413.76, 471.0538 ], "text": "5,278,200", "html_text": "5,278,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 452.9297, 510.24, 471.0538 ], "text": "5,407,900", "html_text": "5,407,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 452.9297, 606.72, 471.0538 ], "text": "5,501,900", "html_text": "5,501,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 434.8055, 606.72, 452.9297 ], "cells": [ { "location": [ 27.84, 434.8055, 124.32, 452.9297 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 434.8055, 220.8, 452.9297 ], "text": "24,026,484", "html_text": "24,026,484", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 434.8055, 317.28, 452.9297 ], "text": "22,845,627", "html_text": "22,845,627", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 434.8055, 413.76, 452.9297 ], "text": "22,727,300", "html_text": "22,727,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 434.8055, 510.24, 452.9297 ], "text": "22,517,500", "html_text": "22,517,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 434.8055, 606.72, 452.9297 ], "text": "22,522,500", "html_text": "22,522,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 416.6814, 606.72, 434.8055 ], "cells": [ { "location": [ 27.84, 416.6814, 124.32, 434.8055 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 416.6814, 220.8, 434.8055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 416.6814, 317.28, 434.8055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 416.6814, 413.76, 434.8055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 416.6814, 510.24, 434.8055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 416.6814, 606.72, 434.8055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 398.5572, 606.72, 416.6814 ], "cells": [ { "location": [ 27.84, 398.5572, 124.32, 416.6814 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 398.5572, 220.8, 416.6814 ], "text": "16,580,583", "html_text": "16,580,583", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 398.5572, 317.28, 416.6814 ], "text": "16,700,028", "html_text": "16,700,028", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 398.5572, 413.76, 416.6814 ], "text": "16,723,200", "html_text": "16,723,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 398.5572, 510.24, 416.6814 ], "text": "16,761,100", "html_text": "16,761,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 398.5572, 606.72, 416.6814 ], "text": "17,005,100", "html_text": "17,005,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 380.4331, 606.72, 398.5572 ], "cells": [ { "location": [ 27.84, 380.4331, 124.32, 398.5572 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 380.4331, 220.8, 398.5572 ], "text": "2,607,225", "html_text": "2,607,225", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 380.4331, 317.28, 398.5572 ], "text": "3,355,464", "html_text": "3,355,464", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 380.4331, 413.76, 398.5572 ], "text": "2,684,500", "html_text": "2,684,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 380.4331, 510.24, 398.5572 ], "text": "2,684,500", "html_text": "2,684,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 380.4331, 606.72, 398.5572 ], "text": "2,684,400", "html_text": "2,684,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 362.309, 606.72, 380.4331 ], "cells": [ { "location": [ 27.84, 362.309, 124.32, 380.4331 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 362.309, 220.8, 380.4331 ], "text": "2,312,443", "html_text": "2,312,443", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 362.309, 317.28, 380.4331 ], "text": "2,035,028", "html_text": "2,035,028", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 362.309, 413.76, 380.4331 ], "text": "2,766,800", "html_text": "2,766,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 362.309, 510.24, 380.4331 ], "text": "2,758,000", "html_text": "2,758,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 362.309, 606.72, 380.4331 ], "text": "2,758,000", "html_text": "2,758,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 344.1848, 606.72, 362.309 ], "cells": [ { "location": [ 27.84, 344.1848, 124.32, 362.309 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 344.1848, 220.8, 362.309 ], "text": "412,717", "html_text": "412,717", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 344.1848, 317.28, 362.309 ], "text": "84,970", "html_text": "84,970", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 344.1848, 413.76, 362.309 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 344.1848, 510.24, 362.309 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 344.1848, 606.72, 362.309 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 326.0607, 606.72, 344.1848 ], "cells": [ { "location": [ 27.84, 326.0607, 124.32, 344.1848 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 326.0607, 220.8, 344.1848 ], "text": "21,912,968", "html_text": "21,912,968", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 326.0607, 317.28, 344.1848 ], "text": "22,175,490", "html_text": "22,175,490", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 326.0607, 413.76, 344.1848 ], "text": "22,249,500", "html_text": "22,249,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 326.0607, 510.24, 344.1848 ], "text": "22,278,600", "html_text": "22,278,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 326.0607, 606.72, 344.1848 ], "text": "22,522,500", "html_text": "22,522,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 307.9366, 606.72, 326.0607 ], "cells": [ { "location": [ 27.84, 307.9366, 124.32, 326.0607 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 307.9366, 220.8, 326.0607 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 307.9366, 317.28, 326.0607 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 307.9366, 413.76, 326.0607 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 307.9366, 510.24, 326.0607 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 307.9366, 606.72, 326.0607 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 289.8124, 606.72, 307.9366 ], "cells": [ { "location": [ 27.84, 289.8124, 124.32, 307.9366 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 289.8124, 220.8, 307.9366 ], "text": "7,598,000", "html_text": "7,598,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 289.8124, 317.28, 307.9366 ], "text": "8,573,600", "html_text": "8,573,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 289.8124, 413.76, 307.9366 ], "text": "7,916,700", "html_text": "7,916,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 289.8124, 510.24, 307.9366 ], "text": "7,816,100", "html_text": "7,816,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 289.8124, 606.72, 307.9366 ], "text": "7,966,000", "html_text": "7,966,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 271.6883, 606.72, 289.8124 ], "cells": [ { "location": [ 27.84, 271.6883, 124.32, 289.8124 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 271.6883, 220.8, 289.8124 ], "text": "9,466,268", "html_text": "9,466,268", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 271.6883, 317.28, 289.8124 ], "text": "8,945,687", "html_text": "8,945,687", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 271.6883, 413.76, 289.8124 ], "text": "9,054,600", "html_text": "9,054,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 271.6883, 510.24, 289.8124 ], "text": "9,054,600", "html_text": "9,054,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 271.6883, 606.72, 289.8124 ], "text": "9,054,600", "html_text": "9,054,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 253.5641, 606.72, 271.6883 ], "cells": [ { "location": [ 27.84, 253.5641, 124.32, 271.6883 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 253.5641, 220.8, 271.6883 ], "text": "4,848,700", "html_text": "4,848,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 253.5641, 317.28, 271.6883 ], "text": "4,656,203", "html_text": "4,656,203", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 253.5641, 413.76, 271.6883 ], "text": "5,278,200", "html_text": "5,278,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 253.5641, 510.24, 271.6883 ], "text": "5,407,900", "html_text": "5,407,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 253.5641, 606.72, 271.6883 ], "text": "5,501,900", "html_text": "5,501,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.84, 235.44, 606.72, 253.5641 ], "cells": [ { "location": [ 27.84, 235.44, 124.32, 253.5641 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 235.44, 220.8, 253.5641 ], "text": "21,912,968", "html_text": "21,912,968", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 235.44, 317.28, 253.5641 ], "text": "22,175,490", "html_text": "22,175,490", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 235.44, 413.76, 253.5641 ], "text": "22,249,500", "html_text": "22,249,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 235.44, 510.24, 253.5641 ], "text": "22,278,600", "html_text": "22,278,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 235.44, 606.72, 253.5641 ], "text": "22,522,500", "html_text": "22,522,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 29, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 242, "type": "TEXT", "location": { "l": 25.44, "t": 223.44, "r": 606, "b": 149.04 }, "text": "The Office for Children with Special Health Care Needs (OCSHCN) provides comprehensive care to children and youth with special health care needs who are Kentucky residents; younger than 21 years of age; meet medical eligibility; and meet financial eligibility. OCSHCN's mission is to enhance the quality of life for Kentucky's children with special health care needs through quality service, leadership, advocacy, education and collaboration. OCSHCN supports the highest quality of life for Kentucky's children with special health care needs and their families through collaboration and creation of a more accessible community based system of support.", "reading_order": 1 }, { "page": 242, "type": "TEXT", "location": { "l": 25.2, "t": 141.36, "r": 606.24, "b": 79.92 }, "text": "OCSHCN believes in working with partners including families on new initiatives to develop and promote a more robust system of care. OCSHCN continues to build collaborations to ensure more of Kentucky's most vulnerable children will have access to the care they need for a wide variety of direct, enabling, population-based and surveillance programs which provide specialized health care; early periodic screening diagnosis and treatment services; social services and support to children, youth, and his/her families.", "reading_order": 2 }, { "page": 242, "type": "TEXT", "location": { "l": 308.88, "t": 20.64, "r": 324.48, "b": 11.04 }, "text": "227", "reading_order": 3 } ] }, { "page": 243, "items": [ { "page": 243, "type": "TEXT", "location": { "l": 27.12, "t": 764.64, "r": 311.76, "b": 753.12 }, "text": "The programs/services currently operating within OCSHCN are:", "reading_order": 0 }, { "page": 243, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 742.8, "r": 604.8, "b": 682.8 }, "text": "Support Services: Outreaches to providers, schools, and the community through trainings, meetings, and participation in health fairs and educational symposiums. OCSHCN increases community and family engagement through the agency's Facebook page, Youth Advisory Committee, Parent Advisory Committee and Spanish speaking support groups. OCSHCN provides interpreters (at no cost to families) for those directly enrolled in OCSHCN services who have limited English proficiency.", "marker": "•", "list_id": "L23", "level": 0, "reading_order": 1 }, { "page": 243, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 680.64, "r": 606.72, "b": 536.4 }, "text": "Family to Family: OCSHCN employs two family consultants who oversee family-to-family connections in each OCSHCN district office through a mentoring program called the Family-to-Family (F2F) Health Information Center. The mentors identify available community resources and educate families, children, and young adults about how to navigate and access those resources. Over the last few fiscal years, F2F had over 70 support parents across the state assisting over 1,000 families for various needs related to healthcare. OCSHCN utilizes data to identify areas of the Commonwealth where there may be gaps in services. Based on the data, outreach is increased and partnerships are pursued. To ensure a successful transition from pediatric to adult health care, OCSHCN works with the patient and their family to connect the patient with an adult health care provider prior to discharge from OCSHCN services at 21 years of age. OCSHCN partners with schools, state and local agencies and other community organizations, to encourage family centered decision-making, which leads to each child reaching his/her personal goals for the future. The transition administrator conducts regular follow-up calls to aged-out youth – of over 100 patients who have been contacted, 98% have successfully transitioned to adult health care providers.", "marker": "•", "list_id": "L23", "level": 0, "reading_order": 2 }, { "page": 243, "type": "LIST_ITEM", "location": { "l": 42.96, "t": 535.44, "r": 592.8, "b": 414 }, "text": "Clinical and Augmentative Services Program: Provides services to children with special needs under 21 years of age throughout the Commonwealth as authorized by KRS 200.460 - 200.499 and 902 KAR 4:100. Three new OCSHCN regulations became effective July 2019 and August 2019: Application to Clinical programs (911 KAR 1:010), Billing and fees (911 KAR 1:020) and Medical staff (911 KAR 1:060). The program provides preventative, diagnostic, and treatment services, which include: medical care; hospitalization; durable medical goods; care coordination/medical case management; therapy; transportation; and nutritional education. Diagnostic conditions eligible for direct service, care coordination/case management and/or financial assistance include: asthma (severe), autism spectrum disorder; cardiology, cerebral palsy; craniofacial anomalies, cleft lip & palate, cystic fibrosis, diabetes; hearing loss, hemophilia, neurology, ophthalmology, orthopedic, otology, rheumatology, scoliosis and spina bifida. The critical services provided enhances the quality of many children's lives enabling them to reach their full potential during their lives.", "marker": "•", "list_id": "L23", "level": 0, "reading_order": 3 }, { "page": 243, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 412.56, "r": 600.72, "b": 328.32 }, "text": "Hemophilia Program: Mandated by KRS 200.550 and KRS 200.560. It is a unique program that provides care for both children and adults with hemophilia and related bleeding disorders. This program is designed to assist those people who require continuing treatment with blood derivatives or a manufactured product to avoid debilitating effects and premium assistance toward health insurance for qualified patients. The program is operated through partnership with both University of Louisville and the University of Kentucky. Together they provide clinical services and systems of intervention and education in order to provide a safety net for this vulnerable population and improve the quality of life for those enrolled in the program across the Commonwealth.", "marker": "•", "list_id": "L23", "level": 0, "reading_order": 4 }, { "page": 243, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 326.64, "r": 600.96, "b": 242.64 }, "text": "Foster Care: Provides children and youth safe and nurturing foster homes that cultivate trust and stability and provide for their health needs, as well as a service delivery system that supports access among our community's most vulnerable citizens, the children and youth who are medically complex and in foster care. Nurses stationed in child welfare offices (and those in regional OCSHCN offices) now convene individual health planning meetings and reviews, as well as conduct monthly home visits to approximately 140 medically complex children placed in out-of-home care throughout the state. Annually, over 1,500 visits are conducted by OCSHCN. Medical consultation is also available on behalf of any child in or at risk of placement in the child welfare system on an as-needed basis.", "marker": "•", "list_id": "L23", "level": 0, "reading_order": 5 }, { "page": 243, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 240.72, "r": 605.04, "b": 144.24 }, "text": "Early Hearing Detection and Intervention (EHDI) Program: Mandated by KRS 216.2970 with the goal of ensuring that infants diagnosed with permanent hearing loss receive timely and appropriate services, and thereby live a greater quality of life. It strives to ensure that all infants born in a Kentucky hospital (with at least 40 births annually) receive a physiologic hearing screening prior to discharge, and that the results of the screen are shared with the parents, physicians, and OCSHCN for tracking and follow-up purposes. The program is designed to assist families in obtaining diagnostic follow-up and early intervention in a timely manner. EHDI supports statewide screening for the early detection of hearing disorders and referral for follow-up treatment. The program has strong partnerships with Kentucky birthing hospitals, resulting in a consistently high hearing screening rate (98%) prior to discharge.", "marker": "•", "list_id": "L23", "level": 0, "reading_order": 6 }, { "page": 243, "type": "TEXT", "location": { "l": 309.12, "t": 20.4, "r": 324.96, "b": 11.28 }, "text": "228", "reading_order": 7 } ] }, { "page": 244, "items": [ { "page": 244, "type": "LIST_ITEM", "location": { "l": 44.64, "t": 765.6, "r": 605.76, "b": 618.24 }, "text": "First Steps Point of Entry (POE) for KIPDA Region: Serves as the Local Lead Agency in the KIPDA Region for Kentucky's Early Intervention System (KEIS). KEIS is mandated by 20 US Code Chapter 33: Education of Individuals with Disabilities, Part 303 (Part C) –Early Intervention Program for Infants and Toddlers with Disabilities the program serve children from birth to age three that have significant developmental delay or a specific medically established risk condition that is known to cause a developmental delay. The Department for Public Health, which serves as the state lead agency, funds the POE for the KIPDA region. The POE ensures access to core services, which include screenings; service coordination; evaluation and assessment; individualized family service plan development; and implementation of procedural safeguards. The EHDI program expanded the Early Childhood Hearing Outreach in Kentucky that distributed Otoacoustic Emissions equipment to Part 303 (Part C) –Early Intervention Program for Infants and Toddlers with Disabilities (First Steps) point of entry staff, and provided training in service delivery and EHDI reporting procedures. OCSHCN district offices receive direct referrals from First Steps for any child at risk of hearing loss who cannot be screened or who fails the screening provided by First Steps.", "marker": "•", "list_id": "L23", "level": 0, "reading_order": 0 }, { "page": 244, "type": "TEXT", "location": { "l": 308.88, "t": 20.4, "r": 324.96, "b": 11.04 }, "text": "229", "reading_order": 1 } ] }, { "page": 245, "items": [ { "page": 245, "type": "TEXT", "location": { "l": 198, "t": 766.08, "r": 435.36, "b": 741.36 }, "text": "Health and Family Services\nFamily Resource Centers and Volunteer Services", "reading_order": 0 }, { "page": 245, "type": "TABLE", "location": { "l": 27.36, "t": 757.44, "r": 607.92, "b": 223.92 }, "text": "
Health and family Services
Family Resource Centers and Volunteer Services
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation22,566,20026,578,20026,626,20026,512,20026,555,700
State Salary and Compensation Allocation56,300
Total General Fund22,622,50026,578,20026,626,20026,512,20026,555,700
Restricted Funds
Balance Forward5,18914,900
Current Receipts5,1899,7083,700
Non-Revenue Receipts(18,600)
Total Restricted Funds5,18914,897
Federal Fund
Balance Forward260,55690,903577,900
Current Receipts17,003,04212,865,17319,176,20012,568,00012,577,800
Total Federal Fund17,263,59812,956,07619,754,10012,568,00012,577,800
TOTAL SOURCE OF FUNDS39,891,28739,549,17346,380,30039,080,20039,133,500
EXPENDITURES BY CLASS
Personnel Costs3,996,8303,660,4123,879,7003,783,1003,836,400
Operating Expenses484,423522,015620,200665,200665,200
Grants Loans Benefits35,313,94234,773,93241,880,40034,631,90034,631,900
TOTAL EXPENDITURES39,795,19538,956,35946,380,30039,080,20039,133,500
EXPENDITURES BY FUND SOURCE
General Fund22,622,50026,578,20026,626,20026,512,20026,555,700
Federal Fund17,172,69512,378,15919,754,10012,568,00012,577,800
TOTAL EXPENDITURES39,795,19538,956,35946,380,30039,080,20039,133,500
EXPENDITURES BY UNIT
Family Resource and Youth Services
Center27,290,72826,021,00333,333,40026,069,90026,091,600
Serve Kentucky12,504,46812,935,35713,046,90013,010,30013,041,900
TOTAL EXPENDITURES39,795,19538,956,35946,380,30039,080,20039,133,500
", "rows": [ { "row_index": 0, "location": [ 27.36, 740.7675, 607.92, 757.44 ], "cells": [ { "location": [ 27.36, 740.7675, 124.12, 757.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 740.7675, 607.92, 757.44 ], "text": "Health and family Services", "html_text": "Health and family Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 724.095, 607.92, 740.7675 ], "cells": [ { "location": [ 27.36, 724.095, 124.12, 740.7675 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 724.095, 607.92, 740.7675 ], "text": "Family Resource Centers and Volunteer Services", "html_text": "Family Resource Centers and Volunteer Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 707.4225, 607.92, 724.095 ], "cells": [ { "location": [ 27.36, 707.4225, 124.12, 724.095 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 707.4225, 220.88, 724.095 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 707.4225, 317.64, 724.095 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 707.4225, 414.4, 724.095 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 707.4225, 511.16, 724.095 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 707.4225, 607.92, 724.095 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 690.75, 607.92, 707.4225 ], "cells": [ { "location": [ 27.36, 690.75, 124.12, 707.4225 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 690.75, 220.88, 707.4225 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 690.75, 317.64, 707.4225 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 690.75, 414.4, 707.4225 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 690.75, 511.16, 707.4225 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 690.75, 607.92, 707.4225 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 674.0775, 607.92, 690.75 ], "cells": [ { "location": [ 27.36, 674.0775, 124.12, 690.75 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 674.0775, 220.88, 690.75 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 674.0775, 317.64, 690.75 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 674.0775, 414.4, 690.75 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 674.0775, 511.16, 690.75 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 674.0775, 607.92, 690.75 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 657.405, 607.92, 674.0775 ], "cells": [ { "location": [ 27.36, 657.405, 124.12, 674.0775 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 657.405, 220.88, 674.0775 ], "text": "22,566,200", "html_text": "22,566,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 657.405, 317.64, 674.0775 ], "text": "26,578,200", "html_text": "26,578,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 657.405, 414.4, 674.0775 ], "text": "26,626,200", "html_text": "26,626,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 657.405, 511.16, 674.0775 ], "text": "26,512,200", "html_text": "26,512,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 657.405, 607.92, 674.0775 ], "text": "26,555,700", "html_text": "26,555,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 640.7325, 607.92, 657.405 ], "cells": [ { "location": [ 27.36, 640.7325, 124.12, 657.405 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 640.7325, 220.88, 657.405 ], "text": "56,300", "html_text": "56,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 640.7325, 317.64, 657.405 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 640.7325, 414.4, 657.405 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 640.7325, 511.16, 657.405 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 640.7325, 607.92, 657.405 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 624.06, 607.92, 640.7325 ], "cells": [ { "location": [ 27.36, 624.06, 124.12, 640.7325 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 624.06, 220.88, 640.7325 ], "text": "22,622,500", "html_text": "22,622,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 624.06, 317.64, 640.7325 ], "text": "26,578,200", "html_text": "26,578,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 624.06, 414.4, 640.7325 ], "text": "26,626,200", "html_text": "26,626,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 624.06, 511.16, 640.7325 ], "text": "26,512,200", "html_text": "26,512,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 624.06, 607.92, 640.7325 ], "text": "26,555,700", "html_text": "26,555,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 607.3875, 607.92, 624.06 ], "cells": [ { "location": [ 27.36, 607.3875, 124.12, 624.06 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 607.3875, 220.88, 624.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 607.3875, 317.64, 624.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 607.3875, 414.4, 624.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 607.3875, 511.16, 624.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 607.3875, 607.92, 624.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 590.715, 607.92, 607.3875 ], "cells": [ { "location": [ 27.36, 590.715, 124.12, 607.3875 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 590.715, 220.88, 607.3875 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 590.715, 317.64, 607.3875 ], "text": "5,189", "html_text": "5,189", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 590.715, 414.4, 607.3875 ], "text": "14,900", "html_text": "14,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 590.715, 511.16, 607.3875 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 590.715, 607.92, 607.3875 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 574.0425, 607.92, 590.715 ], "cells": [ { "location": [ 27.36, 574.0425, 124.12, 590.715 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 574.0425, 220.88, 590.715 ], "text": "5,189", "html_text": "5,189", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 574.0425, 317.64, 590.715 ], "text": "9,708", "html_text": "9,708", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 574.0425, 414.4, 590.715 ], "text": "3,700", "html_text": "3,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 574.0425, 511.16, 590.715 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 574.0425, 607.92, 590.715 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 557.37, 607.92, 574.0425 ], "cells": [ { "location": [ 27.36, 557.37, 124.12, 574.0425 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 557.37, 220.88, 574.0425 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 557.37, 317.64, 574.0425 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 557.37, 414.4, 574.0425 ], "text": "(18,600)", "html_text": "(18,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 557.37, 511.16, 574.0425 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 557.37, 607.92, 574.0425 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 540.6975, 607.92, 557.37 ], "cells": [ { "location": [ 27.36, 540.6975, 124.12, 557.37 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 540.6975, 220.88, 557.37 ], "text": "5,189", "html_text": "5,189", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 540.6975, 317.64, 557.37 ], "text": "14,897", "html_text": "14,897", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 540.6975, 414.4, 557.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 540.6975, 511.16, 557.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 540.6975, 607.92, 557.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 524.025, 607.92, 540.6975 ], "cells": [ { "location": [ 27.36, 524.025, 124.12, 540.6975 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 524.025, 220.88, 540.6975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 524.025, 317.64, 540.6975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 524.025, 414.4, 540.6975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 524.025, 511.16, 540.6975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 524.025, 607.92, 540.6975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 507.3525, 607.92, 524.025 ], "cells": [ { "location": [ 27.36, 507.3525, 124.12, 524.025 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 507.3525, 220.88, 524.025 ], "text": "260,556", "html_text": "260,556", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 507.3525, 317.64, 524.025 ], "text": "90,903", "html_text": "90,903", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 507.3525, 414.4, 524.025 ], "text": "577,900", "html_text": "577,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 507.3525, 511.16, 524.025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 507.3525, 607.92, 524.025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 490.68, 607.92, 507.3525 ], "cells": [ { "location": [ 27.36, 490.68, 124.12, 507.3525 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 490.68, 220.88, 507.3525 ], "text": "17,003,042", "html_text": "17,003,042", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 490.68, 317.64, 507.3525 ], "text": "12,865,173", "html_text": "12,865,173", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 490.68, 414.4, 507.3525 ], "text": "19,176,200", "html_text": "19,176,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 490.68, 511.16, 507.3525 ], "text": "12,568,000", "html_text": "12,568,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 490.68, 607.92, 507.3525 ], "text": "12,577,800", "html_text": "12,577,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 474.0075, 607.92, 490.68 ], "cells": [ { "location": [ 27.36, 474.0075, 124.12, 490.68 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 474.0075, 220.88, 490.68 ], "text": "17,263,598", "html_text": "17,263,598", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 474.0075, 317.64, 490.68 ], "text": "12,956,076", "html_text": "12,956,076", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 474.0075, 414.4, 490.68 ], "text": "19,754,100", "html_text": "19,754,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 474.0075, 511.16, 490.68 ], "text": "12,568,000", "html_text": "12,568,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 474.0075, 607.92, 490.68 ], "text": "12,577,800", "html_text": "12,577,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 457.335, 607.92, 474.0075 ], "cells": [ { "location": [ 27.36, 457.335, 124.12, 474.0075 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 457.335, 220.88, 474.0075 ], "text": "39,891,287", "html_text": "39,891,287", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 457.335, 317.64, 474.0075 ], "text": "39,549,173", "html_text": "39,549,173", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 457.335, 414.4, 474.0075 ], "text": "46,380,300", "html_text": "46,380,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 457.335, 511.16, 474.0075 ], "text": "39,080,200", "html_text": "39,080,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 457.335, 607.92, 474.0075 ], "text": "39,133,500", "html_text": "39,133,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 440.6625, 607.92, 457.335 ], "cells": [ { "location": [ 27.36, 440.6625, 124.12, 457.335 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 440.6625, 220.88, 457.335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 440.6625, 317.64, 457.335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 440.6625, 414.4, 457.335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 440.6625, 511.16, 457.335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 440.6625, 607.92, 457.335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 423.99, 607.92, 440.6625 ], "cells": [ { "location": [ 27.36, 423.99, 124.12, 440.6625 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 423.99, 220.88, 440.6625 ], "text": "3,996,830", "html_text": "3,996,830", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 423.99, 317.64, 440.6625 ], "text": "3,660,412", "html_text": "3,660,412", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 423.99, 414.4, 440.6625 ], "text": "3,879,700", "html_text": "3,879,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 423.99, 511.16, 440.6625 ], "text": "3,783,100", "html_text": "3,783,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 423.99, 607.92, 440.6625 ], "text": "3,836,400", "html_text": "3,836,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 407.3175, 607.92, 423.99 ], "cells": [ { "location": [ 27.36, 407.3175, 124.12, 423.99 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 407.3175, 220.88, 423.99 ], "text": "484,423", "html_text": "484,423", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 407.3175, 317.64, 423.99 ], "text": "522,015", "html_text": "522,015", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 407.3175, 414.4, 423.99 ], "text": "620,200", "html_text": "620,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 407.3175, 511.16, 423.99 ], "text": "665,200", "html_text": "665,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 407.3175, 607.92, 423.99 ], "text": "665,200", "html_text": "665,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 390.645, 607.92, 407.3175 ], "cells": [ { "location": [ 27.36, 390.645, 124.12, 407.3175 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 390.645, 220.88, 407.3175 ], "text": "35,313,942", "html_text": "35,313,942", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 390.645, 317.64, 407.3175 ], "text": "34,773,932", "html_text": "34,773,932", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 390.645, 414.4, 407.3175 ], "text": "41,880,400", "html_text": "41,880,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 390.645, 511.16, 407.3175 ], "text": "34,631,900", "html_text": "34,631,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 390.645, 607.92, 407.3175 ], "text": "34,631,900", "html_text": "34,631,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 373.9725, 607.92, 390.645 ], "cells": [ { "location": [ 27.36, 373.9725, 124.12, 390.645 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 373.9725, 220.88, 390.645 ], "text": "39,795,195", "html_text": "39,795,195", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 373.9725, 317.64, 390.645 ], "text": "38,956,359", "html_text": "38,956,359", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 373.9725, 414.4, 390.645 ], "text": "46,380,300", "html_text": "46,380,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 373.9725, 511.16, 390.645 ], "text": "39,080,200", "html_text": "39,080,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 373.9725, 607.92, 390.645 ], "text": "39,133,500", "html_text": "39,133,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 357.3, 607.92, 373.9725 ], "cells": [ { "location": [ 27.36, 357.3, 124.12, 373.9725 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 357.3, 220.88, 373.9725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 357.3, 317.64, 373.9725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 357.3, 414.4, 373.9725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 357.3, 511.16, 373.9725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 357.3, 607.92, 373.9725 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 340.6275, 607.92, 357.3 ], "cells": [ { "location": [ 27.36, 340.6275, 124.12, 357.3 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 340.6275, 220.88, 357.3 ], "text": "22,622,500", "html_text": "22,622,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 340.6275, 317.64, 357.3 ], "text": "26,578,200", "html_text": "26,578,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 340.6275, 414.4, 357.3 ], "text": "26,626,200", "html_text": "26,626,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 340.6275, 511.16, 357.3 ], "text": "26,512,200", "html_text": "26,512,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 340.6275, 607.92, 357.3 ], "text": "26,555,700", "html_text": "26,555,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.36, 323.955, 607.92, 340.6275 ], "cells": [ { "location": [ 27.36, 323.955, 124.12, 340.6275 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 323.955, 220.88, 340.6275 ], "text": "17,172,695", "html_text": "17,172,695", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 323.955, 317.64, 340.6275 ], "text": "12,378,159", "html_text": "12,378,159", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 323.955, 414.4, 340.6275 ], "text": "19,754,100", "html_text": "19,754,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 323.955, 511.16, 340.6275 ], "text": "12,568,000", "html_text": "12,568,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 323.955, 607.92, 340.6275 ], "text": "12,577,800", "html_text": "12,577,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.36, 307.2825, 607.92, 323.955 ], "cells": [ { "location": [ 27.36, 307.2825, 124.12, 323.955 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 307.2825, 220.88, 323.955 ], "text": "39,795,195", "html_text": "39,795,195", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 307.2825, 317.64, 323.955 ], "text": "38,956,359", "html_text": "38,956,359", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 307.2825, 414.4, 323.955 ], "text": "46,380,300", "html_text": "46,380,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 307.2825, 511.16, 323.955 ], "text": "39,080,200", "html_text": "39,080,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 307.2825, 607.92, 323.955 ], "text": "39,133,500", "html_text": "39,133,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.36, 290.61, 607.92, 307.2825 ], "cells": [ { "location": [ 27.36, 290.61, 124.12, 307.2825 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 290.61, 220.88, 307.2825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 290.61, 317.64, 307.2825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 290.61, 414.4, 307.2825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 290.61, 511.16, 307.2825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 290.61, 607.92, 307.2825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.36, 273.9375, 607.92, 290.61 ], "cells": [ { "location": [ 27.36, 273.9375, 124.12, 290.61 ], "text": "Family Resource and Youth Services", "html_text": "Family Resource and Youth Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 273.9375, 220.88, 290.61 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 273.9375, 317.64, 290.61 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 273.9375, 414.4, 290.61 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 273.9375, 511.16, 290.61 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 273.9375, 607.92, 290.61 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.36, 257.265, 607.92, 273.9375 ], "cells": [ { "location": [ 27.36, 257.265, 124.12, 273.9375 ], "text": "Center", "html_text": "Center", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 257.265, 220.88, 273.9375 ], "text": "27,290,728", "html_text": "27,290,728", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 257.265, 317.64, 273.9375 ], "text": "26,021,003", "html_text": "26,021,003", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 257.265, 414.4, 273.9375 ], "text": "33,333,400", "html_text": "33,333,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 257.265, 511.16, 273.9375 ], "text": "26,069,900", "html_text": "26,069,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 257.265, 607.92, 273.9375 ], "text": "26,091,600", "html_text": "26,091,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.36, 240.5925, 607.92, 257.265 ], "cells": [ { "location": [ 27.36, 240.5925, 124.12, 257.265 ], "text": "Serve Kentucky", "html_text": "Serve Kentucky", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 240.5925, 220.88, 257.265 ], "text": "12,504,468", "html_text": "12,504,468", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 240.5925, 317.64, 257.265 ], "text": "12,935,357", "html_text": "12,935,357", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 240.5925, 414.4, 257.265 ], "text": "13,046,900", "html_text": "13,046,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 240.5925, 511.16, 257.265 ], "text": "13,010,300", "html_text": "13,010,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 240.5925, 607.92, 257.265 ], "text": "13,041,900", "html_text": "13,041,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.36, 223.92, 607.92, 240.5925 ], "cells": [ { "location": [ 27.36, 223.92, 124.12, 240.5925 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 223.92, 220.88, 240.5925 ], "text": "39,795,195", "html_text": "39,795,195", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 223.92, 317.64, 240.5925 ], "text": "38,956,359", "html_text": "38,956,359", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 223.92, 414.4, 240.5925 ], "text": "46,380,300", "html_text": "46,380,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 223.92, 511.16, 240.5925 ], "text": "39,080,200", "html_text": "39,080,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 223.92, 607.92, 240.5925 ], "text": "39,133,500", "html_text": "39,133,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 245, "type": "TEXT", "location": { "l": 25.44, "t": 214.08, "r": 594, "b": 186.96 }, "text": "The Department for Family Resource Centers and Volunteer Services is comprised of two separate programs: Family Resource and Youth Service Centers and Serve Kentucky.", "reading_order": 2 }, { "page": 245, "type": "TITLE", "location": { "l": 26.16, "t": 179.04, "r": 60.72, "b": 165.6 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 245, "type": "TEXT", "location": { "l": 24.96, "t": 157.92, "r": 605.52, "b": 119.28 }, "text": "The Governor's budget includes additional funding in the amount of $38,700 in fiscal year 2027 and $79,500 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $32,500 and $66,800, respectively.", "reading_order": 4 }, { "page": 245, "type": "TEXT", "location": { "l": 308.64, "t": 20.88, "r": 324.72, "b": 10.8 }, "text": "230", "reading_order": 5 } ] }, { "page": 246, "items": [ { "page": 246, "type": "TEXT", "location": { "l": 198, "t": 765.36, "r": 435.84, "b": 728.64 }, "text": "Health and Family Services\nFamily Resource Centers and Volunteer Services\nFamily Resource and Youth Services Center", "reading_order": 0 }, { "page": 246, "type": "TABLE", "location": { "l": 27.84, "t": 747.12, "r": 604.8, "b": 292.8 }, "text": "
Family Resource Centers and Volunteer Services Family Resource and Youth Services
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation21,575,60025,581,80025,585,10025,518,00025,539,700
State Salary and Compensation Allocation53,700
Total General Fund21,629,30025,581,80025,585,10025,518,00025,539,700
Restricted Funds
Balance Forward5,18914,900
Current Receipts5,1899,7083,700
Non-Revenue Receipts(18,600)
Total Restricted Funds5,18914,897
Federal Fund
Balance Forward65,45047,618275,700
Current Receipts5,643,595667,2857,472,600551,900551,900
Total Federal Fund5,709,045714,9037,748,300551,900551,900
TOTAL SOURCE OF FUNDS27,343,53426,311,60033,333,40026,069,90026,091,600
EXPENDITURES BY CLASS
Personnel Costs2,474,9632,417,0272,312,3002,243,7002,265,400
Operating Expenses244,207281,510335,800337,300337,300
Grants Loans Benefits24,571,55723,322,46630,685,30023,488,90023,488,900
TOTAL EXPENDITURES27,290,72826,021,00333,333,40026,069,90026,091,600
EXPENDITURES BY FUND SOURCE
General Fund21,629,30025,581,80025,585,10025,518,00025,539,700
Federal Fund5,661,428439,2037,748,300551,900551,900
TOTAL EXPENDITURES27,290,72826,021,00333,333,40026,069,90026,091,600
", "rows": [ { "row_index": 0, "location": [ 27.84, 729.6462, 604.8, 747.12 ], "cells": [ { "location": [ 27.84, 729.6462, 124, 747.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 729.6462, 604.8, 747.12 ], "text": "Family Resource Centers and Volunteer Services Family Resource and Youth Services", "html_text": "Family Resource Centers and Volunteer Services Family Resource and Youth Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 712.1723, 604.8, 729.6462 ], "cells": [ { "location": [ 27.84, 712.1723, 124, 729.6462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 712.1723, 220.16, 729.6462 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 712.1723, 316.32, 729.6462 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 712.1723, 412.48, 729.6462 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 712.1723, 508.64, 729.6462 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 712.1723, 604.8, 729.6462 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 694.6985, 604.8, 712.1723 ], "cells": [ { "location": [ 27.84, 694.6985, 124, 712.1723 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 694.6985, 220.16, 712.1723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 694.6985, 316.32, 712.1723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 694.6985, 412.48, 712.1723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 694.6985, 508.64, 712.1723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 694.6985, 604.8, 712.1723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 677.2246, 604.8, 694.6985 ], "cells": [ { "location": [ 27.84, 677.2246, 124, 694.6985 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 677.2246, 220.16, 694.6985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 677.2246, 316.32, 694.6985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 677.2246, 412.48, 694.6985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 677.2246, 508.64, 694.6985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 677.2246, 604.8, 694.6985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 659.7508, 604.8, 677.2246 ], "cells": [ { "location": [ 27.84, 659.7508, 124, 677.2246 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 659.7508, 220.16, 677.2246 ], "text": "21,575,600", "html_text": "21,575,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 659.7508, 316.32, 677.2246 ], "text": "25,581,800", "html_text": "25,581,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 659.7508, 412.48, 677.2246 ], "text": "25,585,100", "html_text": "25,585,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 659.7508, 508.64, 677.2246 ], "text": "25,518,000", "html_text": "25,518,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 659.7508, 604.8, 677.2246 ], "text": "25,539,700", "html_text": "25,539,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 642.2769, 604.8, 659.7508 ], "cells": [ { "location": [ 27.84, 642.2769, 124, 659.7508 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 642.2769, 220.16, 659.7508 ], "text": "53,700", "html_text": "53,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 642.2769, 316.32, 659.7508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 642.2769, 412.48, 659.7508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 642.2769, 508.64, 659.7508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 642.2769, 604.8, 659.7508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 624.8031, 604.8, 642.2769 ], "cells": [ { "location": [ 27.84, 624.8031, 124, 642.2769 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 624.8031, 220.16, 642.2769 ], "text": "21,629,300", "html_text": "21,629,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 624.8031, 316.32, 642.2769 ], "text": "25,581,800", "html_text": "25,581,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 624.8031, 412.48, 642.2769 ], "text": "25,585,100", "html_text": "25,585,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 624.8031, 508.64, 642.2769 ], "text": "25,518,000", "html_text": "25,518,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 624.8031, 604.8, 642.2769 ], "text": "25,539,700", "html_text": "25,539,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 607.3292, 604.8, 624.8031 ], "cells": [ { "location": [ 27.84, 607.3292, 124, 624.8031 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 607.3292, 220.16, 624.8031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 607.3292, 316.32, 624.8031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 607.3292, 412.48, 624.8031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 607.3292, 508.64, 624.8031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 607.3292, 604.8, 624.8031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 589.8554, 604.8, 607.3292 ], "cells": [ { "location": [ 27.84, 589.8554, 124, 607.3292 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 589.8554, 220.16, 607.3292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 589.8554, 316.32, 607.3292 ], "text": "5,189", "html_text": "5,189", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 589.8554, 412.48, 607.3292 ], "text": "14,900", "html_text": "14,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 589.8554, 508.64, 607.3292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 589.8554, 604.8, 607.3292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 572.3815, 604.8, 589.8554 ], "cells": [ { "location": [ 27.84, 572.3815, 124, 589.8554 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 572.3815, 220.16, 589.8554 ], "text": "5,189", "html_text": "5,189", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 572.3815, 316.32, 589.8554 ], "text": "9,708", "html_text": "9,708", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 572.3815, 412.48, 589.8554 ], "text": "3,700", "html_text": "3,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 572.3815, 508.64, 589.8554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 572.3815, 604.8, 589.8554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 554.9077, 604.8, 572.3815 ], "cells": [ { "location": [ 27.84, 554.9077, 124, 572.3815 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 554.9077, 220.16, 572.3815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 554.9077, 316.32, 572.3815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 554.9077, 412.48, 572.3815 ], "text": "(18,600)", "html_text": "(18,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 554.9077, 508.64, 572.3815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 554.9077, 604.8, 572.3815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 537.4338, 604.8, 554.9077 ], "cells": [ { "location": [ 27.84, 537.4338, 124, 554.9077 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 537.4338, 220.16, 554.9077 ], "text": "5,189", "html_text": "5,189", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 537.4338, 316.32, 554.9077 ], "text": "14,897", "html_text": "14,897", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 537.4338, 412.48, 554.9077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 537.4338, 508.64, 554.9077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 537.4338, 604.8, 554.9077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 519.96, 604.8, 537.4338 ], "cells": [ { "location": [ 27.84, 519.96, 124, 537.4338 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 519.96, 220.16, 537.4338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 519.96, 316.32, 537.4338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 519.96, 412.48, 537.4338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 519.96, 508.64, 537.4338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 519.96, 604.8, 537.4338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 502.4862, 604.8, 519.96 ], "cells": [ { "location": [ 27.84, 502.4862, 124, 519.96 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 502.4862, 220.16, 519.96 ], "text": "65,450", "html_text": "65,450", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 502.4862, 316.32, 519.96 ], "text": "47,618", "html_text": "47,618", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 502.4862, 412.48, 519.96 ], "text": "275,700", "html_text": "275,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 502.4862, 508.64, 519.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 502.4862, 604.8, 519.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 485.0123, 604.8, 502.4862 ], "cells": [ { "location": [ 27.84, 485.0123, 124, 502.4862 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 485.0123, 220.16, 502.4862 ], "text": "5,643,595", "html_text": "5,643,595", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 485.0123, 316.32, 502.4862 ], "text": "667,285", "html_text": "667,285", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 485.0123, 412.48, 502.4862 ], "text": "7,472,600", "html_text": "7,472,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 485.0123, 508.64, 502.4862 ], "text": "551,900", "html_text": "551,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 485.0123, 604.8, 502.4862 ], "text": "551,900", "html_text": "551,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 467.5385, 604.8, 485.0123 ], "cells": [ { "location": [ 27.84, 467.5385, 124, 485.0123 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 467.5385, 220.16, 485.0123 ], "text": "5,709,045", "html_text": "5,709,045", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 467.5385, 316.32, 485.0123 ], "text": "714,903", "html_text": "714,903", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 467.5385, 412.48, 485.0123 ], "text": "7,748,300", "html_text": "7,748,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 467.5385, 508.64, 485.0123 ], "text": "551,900", "html_text": "551,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 467.5385, 604.8, 485.0123 ], "text": "551,900", "html_text": "551,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 450.0646, 604.8, 467.5385 ], "cells": [ { "location": [ 27.84, 450.0646, 124, 467.5385 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 450.0646, 220.16, 467.5385 ], "text": "27,343,534", "html_text": "27,343,534", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 450.0646, 316.32, 467.5385 ], "text": "26,311,600", "html_text": "26,311,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 450.0646, 412.48, 467.5385 ], "text": "33,333,400", "html_text": "33,333,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 450.0646, 508.64, 467.5385 ], "text": "26,069,900", "html_text": "26,069,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 450.0646, 604.8, 467.5385 ], "text": "26,091,600", "html_text": "26,091,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 432.5908, 604.8, 450.0646 ], "cells": [ { "location": [ 27.84, 432.5908, 124, 450.0646 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 432.5908, 220.16, 450.0646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 432.5908, 316.32, 450.0646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 432.5908, 412.48, 450.0646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 432.5908, 508.64, 450.0646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 432.5908, 604.8, 450.0646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 415.1169, 604.8, 432.5908 ], "cells": [ { "location": [ 27.84, 415.1169, 124, 432.5908 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 415.1169, 220.16, 432.5908 ], "text": "2,474,963", "html_text": "2,474,963", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 415.1169, 316.32, 432.5908 ], "text": "2,417,027", "html_text": "2,417,027", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 415.1169, 412.48, 432.5908 ], "text": "2,312,300", "html_text": "2,312,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 415.1169, 508.64, 432.5908 ], "text": "2,243,700", "html_text": "2,243,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 415.1169, 604.8, 432.5908 ], "text": "2,265,400", "html_text": "2,265,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 397.6431, 604.8, 415.1169 ], "cells": [ { "location": [ 27.84, 397.6431, 124, 415.1169 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 397.6431, 220.16, 415.1169 ], "text": "244,207", "html_text": "244,207", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 397.6431, 316.32, 415.1169 ], "text": "281,510", "html_text": "281,510", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 397.6431, 412.48, 415.1169 ], "text": "335,800", "html_text": "335,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 397.6431, 508.64, 415.1169 ], "text": "337,300", "html_text": "337,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 397.6431, 604.8, 415.1169 ], "text": "337,300", "html_text": "337,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 380.1692, 604.8, 397.6431 ], "cells": [ { "location": [ 27.84, 380.1692, 124, 397.6431 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 380.1692, 220.16, 397.6431 ], "text": "24,571,557", "html_text": "24,571,557", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 380.1692, 316.32, 397.6431 ], "text": "23,322,466", "html_text": "23,322,466", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 380.1692, 412.48, 397.6431 ], "text": "30,685,300", "html_text": "30,685,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 380.1692, 508.64, 397.6431 ], "text": "23,488,900", "html_text": "23,488,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 380.1692, 604.8, 397.6431 ], "text": "23,488,900", "html_text": "23,488,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 362.6954, 604.8, 380.1692 ], "cells": [ { "location": [ 27.84, 362.6954, 124, 380.1692 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 362.6954, 220.16, 380.1692 ], "text": "27,290,728", "html_text": "27,290,728", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 362.6954, 316.32, 380.1692 ], "text": "26,021,003", "html_text": "26,021,003", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 362.6954, 412.48, 380.1692 ], "text": "33,333,400", "html_text": "33,333,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 362.6954, 508.64, 380.1692 ], "text": "26,069,900", "html_text": "26,069,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 362.6954, 604.8, 380.1692 ], "text": "26,091,600", "html_text": "26,091,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 345.2215, 604.8, 362.6954 ], "cells": [ { "location": [ 27.84, 345.2215, 124, 362.6954 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 345.2215, 220.16, 362.6954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 345.2215, 316.32, 362.6954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 345.2215, 412.48, 362.6954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 345.2215, 508.64, 362.6954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 345.2215, 604.8, 362.6954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 327.7477, 604.8, 345.2215 ], "cells": [ { "location": [ 27.84, 327.7477, 124, 345.2215 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 327.7477, 220.16, 345.2215 ], "text": "21,629,300", "html_text": "21,629,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 327.7477, 316.32, 345.2215 ], "text": "25,581,800", "html_text": "25,581,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 327.7477, 412.48, 345.2215 ], "text": "25,585,100", "html_text": "25,585,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 327.7477, 508.64, 345.2215 ], "text": "25,518,000", "html_text": "25,518,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 327.7477, 604.8, 345.2215 ], "text": "25,539,700", "html_text": "25,539,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 310.2738, 604.8, 327.7477 ], "cells": [ { "location": [ 27.84, 310.2738, 124, 327.7477 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 310.2738, 220.16, 327.7477 ], "text": "5,661,428", "html_text": "5,661,428", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 310.2738, 316.32, 327.7477 ], "text": "439,203", "html_text": "439,203", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 310.2738, 412.48, 327.7477 ], "text": "7,748,300", "html_text": "7,748,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 310.2738, 508.64, 327.7477 ], "text": "551,900", "html_text": "551,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 310.2738, 604.8, 327.7477 ], "text": "551,900", "html_text": "551,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 292.8, 604.8, 310.2738 ], "cells": [ { "location": [ 27.84, 292.8, 124, 310.2738 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124, 292.8, 220.16, 310.2738 ], "text": "27,290,728", "html_text": "27,290,728", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 292.8, 316.32, 310.2738 ], "text": "26,021,003", "html_text": "26,021,003", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 292.8, 412.48, 310.2738 ], "text": "33,333,400", "html_text": "33,333,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 292.8, 508.64, 310.2738 ], "text": "26,069,900", "html_text": "26,069,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.64, 292.8, 604.8, 310.2738 ], "text": "26,091,600", "html_text": "26,091,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 26, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 246, "type": "TEXT", "location": { "l": 25.68, "t": 279.6, "r": 601.92, "b": 217.2 }, "text": "The Kentucky Education Reform Act (KERA) of 1990, KRS 156.496 and KRS 156.4977 as amended, created the Family Resource and Youth Services Centers (FRYSC). FRYSC provides technical assistance, as well as administrative and training support to the local school-based FRYSC. The primary goal of these centers is to enhance student ability to succeed in school by developing and sustaining partnerships that promote early learning and successful transition into school, academic achievement and well-being, graduation, and transition into adult life.", "reading_order": 2 }, { "page": 246, "type": "TEXT", "location": { "l": 25.44, "t": 209.28, "r": 592.08, "b": 134.88 }, "text": "Each center has a unique blend of program components depending on location, available services, local need, and community input designed to promote the flow of resources and support to families in ways that strengthen their functioning and further the growth and development of each member. Services may include after-school child care, literacy programs, home visits to new/expectant parents, referrals to social services, employment counseling, summer and part-time job development, drug/alcohol counseling, and family crisis and mental health counseling. Centers also offer programs such as peer mediation, conflict resolution, pregnancy prevention and job shadowing.", "reading_order": 3 }, { "page": 246, "type": "TEXT", "location": { "l": 25.92, "t": 127.68, "r": 597.6, "b": 89.76 }, "text": "There are currently 960 centers that include 503 family resource centers, 343 youth services centers, and 114 combined centers that serve a combination of elementary, middle and high school students. These centers serve approximately 1,200 schools and over 633,000 students and their families.", "reading_order": 4 }, { "page": 246, "type": "TEXT", "location": { "l": 25.44, "t": 81.6, "r": 588.48, "b": 43.68 }, "text": "In accordance with all appropriation bills since the Kentucky Education Reform Act was passed in 1990, the General Fund amounts for the FRYSC program are appropriated to the Kentucky Department of Education and transferred annually to the Cabinet for Health and Family Services, Department for Family Resource Centers and Volunteer Services, to be administered.", "reading_order": 5 }, { "page": 246, "type": "TEXT", "location": { "l": 308.88, "t": 20.4, "r": 324.48, "b": 10.8 }, "text": "231", "reading_order": 6 } ] }, { "page": 247, "items": [ { "page": 247, "type": "TITLE", "location": { "l": 25.92, "t": 765.36, "r": 60.24, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 247, "type": "TEXT", "location": { "l": 25.44, "t": 743.76, "r": 602.88, "b": 718.32 }, "text": "The base budget in the Department of Education includes $48,660,500 in each year to be transferred to support Family Resource and Youth Services Centers. This has been the budgetary treatment since the 1990 Education Reform Act.", "reading_order": 1 }, { "page": 247, "type": "TEXT", "location": { "l": 308.88, "t": 20.4, "r": 325.2, "b": 11.28 }, "text": "232", "reading_order": 2 } ] }, { "page": 248, "items": [ { "page": 248, "type": "TEXT", "location": { "l": 197.76, "t": 765.84, "r": 435.6, "b": 728.88 }, "text": "Health and Family Services\nFamily Resource Centers and Volunteer Services\nServe Kentucky", "reading_order": 0 }, { "page": 248, "type": "TABLE", "location": { "l": 28.08, "t": 748.8, "r": 605.04, "b": 379.44 }, "text": "
Family Resource Centers and Volunteer Services
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation990,600996,4001,041,100994,2001,016,000
State Salary and Compensation Allocation2,600
Total General Fund993,200996,4001,041,100994,2001,016,000
Federal Fund
Balance Forward195,10643,285302,200
Current Receipts11,359,44712,197,88811,703,60012,016,10012,025,900
Total Federal Fund11,554,55312,241,17312,005,80012,016,10012,025,900
TOTAL SOURCE OF FUNDS12,547,75313,237,57313,046,90013,010,30013,041,900
EXPENDITURES BY CLASS
Personnel Costs1,521,8671,243,3851,567,4001,539,4001,571,000
Operating Expenses240,216240,506284,400327,900327,900
Grants Loans Benefits10,742,38511,451,46611,195,10011,143,00011,143,000
TOTAL EXPENDITURES12,504,46812,935,35713,046,90013,010,30013,041,900
EXPENDITURES BY FUND SOURCE
General Fund993,200996,4001,041,100994,2001,016,000
Federal Fund11,511,26811,938,95712,005,80012,016,10012,025,900
TOTAL EXPENDITURES12,504,46812,935,35713,046,90013,010,30013,041,900
", "rows": [ { "row_index": 0, "location": [ 28.08, 731.2114, 605.04, 748.8 ], "cells": [ { "location": [ 28.08, 731.2114, 124.24, 748.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 731.2114, 605.04, 748.8 ], "text": "Family Resource Centers and Volunteer Services", "html_text": "Family Resource Centers and Volunteer Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 713.6229, 605.04, 731.2114 ], "cells": [ { "location": [ 28.08, 713.6229, 124.24, 731.2114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 713.6229, 220.4, 731.2114 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 713.6229, 316.56, 731.2114 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 713.6229, 412.72, 731.2114 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 713.6229, 508.88, 731.2114 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 713.6229, 605.04, 731.2114 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 696.0343, 605.04, 713.6229 ], "cells": [ { "location": [ 28.08, 696.0343, 124.24, 713.6229 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 696.0343, 220.4, 713.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 696.0343, 316.56, 713.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 696.0343, 412.72, 713.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 696.0343, 508.88, 713.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 696.0343, 605.04, 713.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 678.4457, 605.04, 696.0343 ], "cells": [ { "location": [ 28.08, 678.4457, 124.24, 696.0343 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 678.4457, 220.4, 696.0343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 678.4457, 316.56, 696.0343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 678.4457, 412.72, 696.0343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 678.4457, 508.88, 696.0343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 678.4457, 605.04, 696.0343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 660.8571, 605.04, 678.4457 ], "cells": [ { "location": [ 28.08, 660.8571, 124.24, 678.4457 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 660.8571, 220.4, 678.4457 ], "text": "990,600", "html_text": "990,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 660.8571, 316.56, 678.4457 ], "text": "996,400", "html_text": "996,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 660.8571, 412.72, 678.4457 ], "text": "1,041,100", "html_text": "1,041,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 660.8571, 508.88, 678.4457 ], "text": "994,200", "html_text": "994,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 660.8571, 605.04, 678.4457 ], "text": "1,016,000", "html_text": "1,016,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 643.2686, 605.04, 660.8571 ], "cells": [ { "location": [ 28.08, 643.2686, 124.24, 660.8571 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 643.2686, 220.4, 660.8571 ], "text": "2,600", "html_text": "2,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 643.2686, 316.56, 660.8571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 643.2686, 412.72, 660.8571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 643.2686, 508.88, 660.8571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 643.2686, 605.04, 660.8571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 625.68, 605.04, 643.2686 ], "cells": [ { "location": [ 28.08, 625.68, 124.24, 643.2686 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 625.68, 220.4, 643.2686 ], "text": "993,200", "html_text": "993,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 625.68, 316.56, 643.2686 ], "text": "996,400", "html_text": "996,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 625.68, 412.72, 643.2686 ], "text": "1,041,100", "html_text": "1,041,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 625.68, 508.88, 643.2686 ], "text": "994,200", "html_text": "994,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 625.68, 605.04, 643.2686 ], "text": "1,016,000", "html_text": "1,016,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 608.0914, 605.04, 625.68 ], "cells": [ { "location": [ 28.08, 608.0914, 124.24, 625.68 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 608.0914, 220.4, 625.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 608.0914, 316.56, 625.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 608.0914, 412.72, 625.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 608.0914, 508.88, 625.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 608.0914, 605.04, 625.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 590.5029, 605.04, 608.0914 ], "cells": [ { "location": [ 28.08, 590.5029, 124.24, 608.0914 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 590.5029, 220.4, 608.0914 ], "text": "195,106", "html_text": "195,106", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 590.5029, 316.56, 608.0914 ], "text": "43,285", "html_text": "43,285", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 590.5029, 412.72, 608.0914 ], "text": "302,200", "html_text": "302,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 590.5029, 508.88, 608.0914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 590.5029, 605.04, 608.0914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 572.9143, 605.04, 590.5029 ], "cells": [ { "location": [ 28.08, 572.9143, 124.24, 590.5029 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 572.9143, 220.4, 590.5029 ], "text": "11,359,447", "html_text": "11,359,447", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 572.9143, 316.56, 590.5029 ], "text": "12,197,888", "html_text": "12,197,888", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 572.9143, 412.72, 590.5029 ], "text": "11,703,600", "html_text": "11,703,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 572.9143, 508.88, 590.5029 ], "text": "12,016,100", "html_text": "12,016,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 572.9143, 605.04, 590.5029 ], "text": "12,025,900", "html_text": "12,025,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 555.3257, 605.04, 572.9143 ], "cells": [ { "location": [ 28.08, 555.3257, 124.24, 572.9143 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 555.3257, 220.4, 572.9143 ], "text": "11,554,553", "html_text": "11,554,553", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 555.3257, 316.56, 572.9143 ], "text": "12,241,173", "html_text": "12,241,173", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 555.3257, 412.72, 572.9143 ], "text": "12,005,800", "html_text": "12,005,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 555.3257, 508.88, 572.9143 ], "text": "12,016,100", "html_text": "12,016,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 555.3257, 605.04, 572.9143 ], "text": "12,025,900", "html_text": "12,025,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 537.7371, 605.04, 555.3257 ], "cells": [ { "location": [ 28.08, 537.7371, 124.24, 555.3257 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 537.7371, 220.4, 555.3257 ], "text": "12,547,753", "html_text": "12,547,753", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 537.7371, 316.56, 555.3257 ], "text": "13,237,573", "html_text": "13,237,573", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 537.7371, 412.72, 555.3257 ], "text": "13,046,900", "html_text": "13,046,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 537.7371, 508.88, 555.3257 ], "text": "13,010,300", "html_text": "13,010,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 537.7371, 605.04, 555.3257 ], "text": "13,041,900", "html_text": "13,041,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 520.1486, 605.04, 537.7371 ], "cells": [ { "location": [ 28.08, 520.1486, 124.24, 537.7371 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 520.1486, 220.4, 537.7371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 520.1486, 316.56, 537.7371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 520.1486, 412.72, 537.7371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 520.1486, 508.88, 537.7371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 520.1486, 605.04, 537.7371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 502.56, 605.04, 520.1486 ], "cells": [ { "location": [ 28.08, 502.56, 124.24, 520.1486 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 502.56, 220.4, 520.1486 ], "text": "1,521,867", "html_text": "1,521,867", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 502.56, 316.56, 520.1486 ], "text": "1,243,385", "html_text": "1,243,385", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 502.56, 412.72, 520.1486 ], "text": "1,567,400", "html_text": "1,567,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 502.56, 508.88, 520.1486 ], "text": "1,539,400", "html_text": "1,539,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 502.56, 605.04, 520.1486 ], "text": "1,571,000", "html_text": "1,571,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 484.9714, 605.04, 502.56 ], "cells": [ { "location": [ 28.08, 484.9714, 124.24, 502.56 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 484.9714, 220.4, 502.56 ], "text": "240,216", "html_text": "240,216", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 484.9714, 316.56, 502.56 ], "text": "240,506", "html_text": "240,506", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 484.9714, 412.72, 502.56 ], "text": "284,400", "html_text": "284,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 484.9714, 508.88, 502.56 ], "text": "327,900", "html_text": "327,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 484.9714, 605.04, 502.56 ], "text": "327,900", "html_text": "327,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 467.3829, 605.04, 484.9714 ], "cells": [ { "location": [ 28.08, 467.3829, 124.24, 484.9714 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 467.3829, 220.4, 484.9714 ], "text": "10,742,385", "html_text": "10,742,385", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 467.3829, 316.56, 484.9714 ], "text": "11,451,466", "html_text": "11,451,466", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 467.3829, 412.72, 484.9714 ], "text": "11,195,100", "html_text": "11,195,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 467.3829, 508.88, 484.9714 ], "text": "11,143,000", "html_text": "11,143,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 467.3829, 605.04, 484.9714 ], "text": "11,143,000", "html_text": "11,143,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 449.7943, 605.04, 467.3829 ], "cells": [ { "location": [ 28.08, 449.7943, 124.24, 467.3829 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 449.7943, 220.4, 467.3829 ], "text": "12,504,468", "html_text": "12,504,468", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 449.7943, 316.56, 467.3829 ], "text": "12,935,357", "html_text": "12,935,357", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 449.7943, 412.72, 467.3829 ], "text": "13,046,900", "html_text": "13,046,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 449.7943, 508.88, 467.3829 ], "text": "13,010,300", "html_text": "13,010,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 449.7943, 605.04, 467.3829 ], "text": "13,041,900", "html_text": "13,041,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 432.2057, 605.04, 449.7943 ], "cells": [ { "location": [ 28.08, 432.2057, 124.24, 449.7943 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 432.2057, 220.4, 449.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 432.2057, 316.56, 449.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 432.2057, 412.72, 449.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 432.2057, 508.88, 449.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 432.2057, 605.04, 449.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 414.6171, 605.04, 432.2057 ], "cells": [ { "location": [ 28.08, 414.6171, 124.24, 432.2057 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 414.6171, 220.4, 432.2057 ], "text": "993,200", "html_text": "993,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 414.6171, 316.56, 432.2057 ], "text": "996,400", "html_text": "996,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 414.6171, 412.72, 432.2057 ], "text": "1,041,100", "html_text": "1,041,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 414.6171, 508.88, 432.2057 ], "text": "994,200", "html_text": "994,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 414.6171, 605.04, 432.2057 ], "text": "1,016,000", "html_text": "1,016,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 397.0286, 605.04, 414.6171 ], "cells": [ { "location": [ 28.08, 397.0286, 124.24, 414.6171 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 397.0286, 220.4, 414.6171 ], "text": "11,511,268", "html_text": "11,511,268", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 397.0286, 316.56, 414.6171 ], "text": "11,938,957", "html_text": "11,938,957", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 397.0286, 412.72, 414.6171 ], "text": "12,005,800", "html_text": "12,005,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 397.0286, 508.88, 414.6171 ], "text": "12,016,100", "html_text": "12,016,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 397.0286, 605.04, 414.6171 ], "text": "12,025,900", "html_text": "12,025,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 379.44, 605.04, 397.0286 ], "cells": [ { "location": [ 28.08, 379.44, 124.24, 397.0286 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 379.44, 220.4, 397.0286 ], "text": "12,504,468", "html_text": "12,504,468", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 379.44, 316.56, 397.0286 ], "text": "12,935,357", "html_text": "12,935,357", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 379.44, 412.72, 397.0286 ], "text": "13,046,900", "html_text": "13,046,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 379.44, 508.88, 397.0286 ], "text": "13,010,300", "html_text": "13,010,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.88, 379.44, 605.04, 397.0286 ], "text": "13,041,900", "html_text": "13,041,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 21, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 248, "type": "TEXT", "location": { "l": 25.68, "t": 367.2, "r": 605.52, "b": 328.56 }, "text": "Serve Kentucky (formerly the Kentucky Commission on Community Volunteerism and Services or KCCVS) was created in 1994 to serve as a conduit for federal funds that support AmeriCorps programs in the Commonwealth, encourage and recognize volunteerism, and assist in service program development.", "reading_order": 2 }, { "page": 248, "type": "TEXT", "location": { "l": 25.44, "t": 320.4, "r": 605.52, "b": 246.72 }, "text": "The majority of federal funds received by Serve Kentucky are contracted to community organizations that, in turn, receive local matching funds, which include cash and in-kind services. AmeriCorps members serve faith-based and nonprofit organizations with critical educational, environmental and safety needs. Grant recipients include programs dedicated to efforts such as teaching and tutoring children, offering environmental education, combating homelessness, providing drug resistance education, and increasing food security. Since AmeriCorps began in 1994, more than 17,000 Kentuckys have served more than 26 million hours and have qualified for Segal AmeriCorps Educations Awards totaling more than $66 million.", "reading_order": 3 }, { "page": 248, "type": "TEXT", "location": { "l": 309.12, "t": 20.64, "r": 324.96, "b": 10.8 }, "text": "233", "reading_order": 4 } ] }, { "page": 249, "items": [ { "page": 249, "type": "TABLE", "location": { "l": 25.2, "t": 773.28, "r": 609.6, "b": 39.84 }, "text": "
Health and Family Services Community Based Services
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation661,125,300734,292,800735,637,100779,735,600805,672,000
State Salary and Compensation Allocation13,913,6001,600
Continuing Approp-General Fund14,780,9161,767,200
Budget Reduction-General Fund(14,837,900)
Other1,300,000
Total General Fund676,338,900749,073,716722,568,000779,735,600805,672,000
Tobacco Fund
Tobacco Settlement - Phase I12,400,00011,800,00011,500,00011,500,00011,500,000
Continuing Approp-Tob Settlement1,697,163
Total Tobacco Fund14,097,16311,800,00011,500,00011,500,00011,500,000
Restricted Funds
Balance Forward111,407,17762,331,4983,945,8005,300,000
Current Receipts146,635,110134,229,891254,556,400195,879,400201,452,700
Non-Revenue Receipts(46,840,980)(41,417,780)(19,599,900)(30,182,100)(30,182,100)
Total Restricted Funds211,201,308155,143,609238,902,300170,997,300171,270,600
Federal Fund
Balance Forward504,075(10,074,179)(2,323,600)
Current Receipts1,152,923,0581,023,383,535984,103,900934,453,100921,840,800
Non-Revenue Receipts26(26)
Total Federal Fund1,153,427,1591,013,309,330981,780,300934,453,100921,840,800
TOTAL SOURCE OF FUNDS2,055,064,5291,929,326,6551,954,750,6001,896,686,0001,910,283,400
EXPENDITURES BY CLASS
Personnel Costs689,603,018676,600,296710,683,600691,780,500705,395,600
Operating Expenses73,068,48969,137,22669,525,00072,911,30072,893,600
Grants Loans Benefits1,224,209,7861,179,078,7251,169,242,0001,131,994,2001,131,994,200
Debt Service1,145,000
TOTAL EXPENDITURES1,988,026,2941,924,816,2481,949,450,6001,896,686,0001,910,283,400
EXPENDITURES BY FUND SOURCE
General Fund661,557,984746,185,521722,568,000779,735,600805,672,000
Tobacco Fund14,097,16311,800,00011,500,00011,500,00011,500,000
Restricted Funds148,869,809151,197,786233,602,300170,997,300171,270,600
Federal Fund1,163,501,3381,015,632,940981,780,300934,453,100921,840,800
TOTAL EXPENDITURES1,988,026,2941,924,816,2481,949,450,6001,896,686,0001,910,283,400
EXPENDITURES BY UNIT
Family Support556,660,689615,300,828586,745,500586,645,100592,648,600
Energy66,573,73061,854,69060,000,00059,997,90059,998,900
Child Care500,671,188330,556,280336,617,700334,145,900334,264,900
Family and Community Services841,122,399891,603,136944,483,000892,486,600899,525,100
Guardianship22,998,28925,501,31421,604,40023,410,50023,845,900
TOTAL EXPENDITURES1,988,026,2941,924,816,2481,949,450,6001,896,686,0001,910,283,400
", "rows": [ { "row_index": 0, "location": [ 25.2, 756.6109, 609.6, 773.28 ], "cells": [ { "location": [ 25.2, 756.6109, 122.6, 773.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 756.6109, 609.6, 773.28 ], "text": "Health and Family Services Community Based Services", "html_text": "Health and Family Services Community Based Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 739.9418, 609.6, 756.6109 ], "cells": [ { "location": [ 25.2, 739.9418, 122.6, 756.6109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 739.9418, 220, 756.6109 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 739.9418, 317.4, 756.6109 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 739.9418, 414.8, 756.6109 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 739.9418, 512.2, 756.6109 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 739.9418, 609.6, 756.6109 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 723.2727, 609.6, 739.9418 ], "cells": [ { "location": [ 25.2, 723.2727, 122.6, 739.9418 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 723.2727, 220, 739.9418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 723.2727, 317.4, 739.9418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 723.2727, 414.8, 739.9418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 723.2727, 512.2, 739.9418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 723.2727, 609.6, 739.9418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 706.6036, 609.6, 723.2727 ], "cells": [ { "location": [ 25.2, 706.6036, 122.6, 723.2727 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 706.6036, 220, 723.2727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 706.6036, 317.4, 723.2727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 706.6036, 414.8, 723.2727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 706.6036, 512.2, 723.2727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 706.6036, 609.6, 723.2727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 689.9345, 609.6, 706.6036 ], "cells": [ { "location": [ 25.2, 689.9345, 122.6, 706.6036 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 689.9345, 220, 706.6036 ], "text": "661,125,300", "html_text": "661,125,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 689.9345, 317.4, 706.6036 ], "text": "734,292,800", "html_text": "734,292,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 689.9345, 414.8, 706.6036 ], "text": "735,637,100", "html_text": "735,637,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 689.9345, 512.2, 706.6036 ], "text": "779,735,600", "html_text": "779,735,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 689.9345, 609.6, 706.6036 ], "text": "805,672,000", "html_text": "805,672,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 673.2655, 609.6, 689.9345 ], "cells": [ { "location": [ 25.2, 673.2655, 122.6, 689.9345 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 673.2655, 220, 689.9345 ], "text": "13,913,600", "html_text": "13,913,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 673.2655, 317.4, 689.9345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 673.2655, 414.8, 689.9345 ], "text": "1,600", "html_text": "1,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 673.2655, 512.2, 689.9345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 673.2655, 609.6, 689.9345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 656.5964, 609.6, 673.2655 ], "cells": [ { "location": [ 25.2, 656.5964, 122.6, 673.2655 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 656.5964, 220, 673.2655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 656.5964, 317.4, 673.2655 ], "text": "14,780,916", "html_text": "14,780,916", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 656.5964, 414.8, 673.2655 ], "text": "1,767,200", "html_text": "1,767,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 656.5964, 512.2, 673.2655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 656.5964, 609.6, 673.2655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 639.9273, 609.6, 656.5964 ], "cells": [ { "location": [ 25.2, 639.9273, 122.6, 656.5964 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 639.9273, 220, 656.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 639.9273, 317.4, 656.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 639.9273, 414.8, 656.5964 ], "text": "(14,837,900)", "html_text": "(14,837,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 639.9273, 512.2, 656.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 639.9273, 609.6, 656.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 623.2582, 609.6, 639.9273 ], "cells": [ { "location": [ 25.2, 623.2582, 122.6, 639.9273 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 623.2582, 220, 639.9273 ], "text": "1,300,000", "html_text": "1,300,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 623.2582, 317.4, 639.9273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 623.2582, 414.8, 639.9273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 623.2582, 512.2, 639.9273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 623.2582, 609.6, 639.9273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 606.5891, 609.6, 623.2582 ], "cells": [ { "location": [ 25.2, 606.5891, 122.6, 623.2582 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 606.5891, 220, 623.2582 ], "text": "676,338,900", "html_text": "676,338,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 606.5891, 317.4, 623.2582 ], "text": "749,073,716", "html_text": "749,073,716", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 606.5891, 414.8, 623.2582 ], "text": "722,568,000", "html_text": "722,568,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 606.5891, 512.2, 623.2582 ], "text": "779,735,600", "html_text": "779,735,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 606.5891, 609.6, 623.2582 ], "text": "805,672,000", "html_text": "805,672,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 589.92, 609.6, 606.5891 ], "cells": [ { "location": [ 25.2, 589.92, 122.6, 606.5891 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 589.92, 220, 606.5891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 589.92, 317.4, 606.5891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 589.92, 414.8, 606.5891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 589.92, 512.2, 606.5891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 589.92, 609.6, 606.5891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 573.2509, 609.6, 589.92 ], "cells": [ { "location": [ 25.2, 573.2509, 122.6, 589.92 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 573.2509, 220, 589.92 ], "text": "12,400,000", "html_text": "12,400,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 573.2509, 317.4, 589.92 ], "text": "11,800,000", "html_text": "11,800,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 573.2509, 414.8, 589.92 ], "text": "11,500,000", "html_text": "11,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 573.2509, 512.2, 589.92 ], "text": "11,500,000", "html_text": "11,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 573.2509, 609.6, 589.92 ], "text": "11,500,000", "html_text": "11,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 556.5818, 609.6, 573.2509 ], "cells": [ { "location": [ 25.2, 556.5818, 122.6, 573.2509 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 556.5818, 220, 573.2509 ], "text": "1,697,163", "html_text": "1,697,163", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 556.5818, 317.4, 573.2509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 556.5818, 414.8, 573.2509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 556.5818, 512.2, 573.2509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 556.5818, 609.6, 573.2509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 539.9127, 609.6, 556.5818 ], "cells": [ { "location": [ 25.2, 539.9127, 122.6, 556.5818 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 539.9127, 220, 556.5818 ], "text": "14,097,163", "html_text": "14,097,163", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 539.9127, 317.4, 556.5818 ], "text": "11,800,000", "html_text": "11,800,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 539.9127, 414.8, 556.5818 ], "text": "11,500,000", "html_text": "11,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 539.9127, 512.2, 556.5818 ], "text": "11,500,000", "html_text": "11,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 539.9127, 609.6, 556.5818 ], "text": "11,500,000", "html_text": "11,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 523.2436, 609.6, 539.9127 ], "cells": [ { "location": [ 25.2, 523.2436, 122.6, 539.9127 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 523.2436, 220, 539.9127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 523.2436, 317.4, 539.9127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 523.2436, 414.8, 539.9127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 523.2436, 512.2, 539.9127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 523.2436, 609.6, 539.9127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 506.5745, 609.6, 523.2436 ], "cells": [ { "location": [ 25.2, 506.5745, 122.6, 523.2436 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 506.5745, 220, 523.2436 ], "text": "111,407,177", "html_text": "111,407,177", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 506.5745, 317.4, 523.2436 ], "text": "62,331,498", "html_text": "62,331,498", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 506.5745, 414.8, 523.2436 ], "text": "3,945,800", "html_text": "3,945,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 506.5745, 512.2, 523.2436 ], "text": "5,300,000", "html_text": "5,300,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 506.5745, 609.6, 523.2436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 489.9055, 609.6, 506.5745 ], "cells": [ { "location": [ 25.2, 489.9055, 122.6, 506.5745 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 489.9055, 220, 506.5745 ], "text": "146,635,110", "html_text": "146,635,110", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 489.9055, 317.4, 506.5745 ], "text": "134,229,891", "html_text": "134,229,891", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 489.9055, 414.8, 506.5745 ], "text": "254,556,400", "html_text": "254,556,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 489.9055, 512.2, 506.5745 ], "text": "195,879,400", "html_text": "195,879,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 489.9055, 609.6, 506.5745 ], "text": "201,452,700", "html_text": "201,452,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 473.2364, 609.6, 489.9055 ], "cells": [ { "location": [ 25.2, 473.2364, 122.6, 489.9055 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 473.2364, 220, 489.9055 ], "text": "(46,840,980)", "html_text": "(46,840,980)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 473.2364, 317.4, 489.9055 ], "text": "(41,417,780)", "html_text": "(41,417,780)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 473.2364, 414.8, 489.9055 ], "text": "(19,599,900)", "html_text": "(19,599,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 473.2364, 512.2, 489.9055 ], "text": "(30,182,100)", "html_text": "(30,182,100)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 473.2364, 609.6, 489.9055 ], "text": "(30,182,100)", "html_text": "(30,182,100)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 456.5673, 609.6, 473.2364 ], "cells": [ { "location": [ 25.2, 456.5673, 122.6, 473.2364 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 456.5673, 220, 473.2364 ], "text": "211,201,308", "html_text": "211,201,308", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 456.5673, 317.4, 473.2364 ], "text": "155,143,609", "html_text": "155,143,609", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 456.5673, 414.8, 473.2364 ], "text": "238,902,300", "html_text": "238,902,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 456.5673, 512.2, 473.2364 ], "text": "170,997,300", "html_text": "170,997,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 456.5673, 609.6, 473.2364 ], "text": "171,270,600", "html_text": "171,270,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 439.8982, 609.6, 456.5673 ], "cells": [ { "location": [ 25.2, 439.8982, 122.6, 456.5673 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 439.8982, 220, 456.5673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 439.8982, 317.4, 456.5673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 439.8982, 414.8, 456.5673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 439.8982, 512.2, 456.5673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 439.8982, 609.6, 456.5673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 423.2291, 609.6, 439.8982 ], "cells": [ { "location": [ 25.2, 423.2291, 122.6, 439.8982 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 423.2291, 220, 439.8982 ], "text": "504,075", "html_text": "504,075", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 423.2291, 317.4, 439.8982 ], "text": "(10,074,179)", "html_text": "(10,074,179)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 423.2291, 414.8, 439.8982 ], "text": "(2,323,600)", "html_text": "(2,323,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 423.2291, 512.2, 439.8982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 423.2291, 609.6, 439.8982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 406.56, 609.6, 423.2291 ], "cells": [ { "location": [ 25.2, 406.56, 122.6, 423.2291 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 406.56, 220, 423.2291 ], "text": "1,152,923,058", "html_text": "1,152,923,058", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 406.56, 317.4, 423.2291 ], "text": "1,023,383,535", "html_text": "1,023,383,535", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 406.56, 414.8, 423.2291 ], "text": "984,103,900", "html_text": "984,103,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 406.56, 512.2, 423.2291 ], "text": "934,453,100", "html_text": "934,453,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 406.56, 609.6, 423.2291 ], "text": "921,840,800", "html_text": "921,840,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 389.8909, 609.6, 406.56 ], "cells": [ { "location": [ 25.2, 389.8909, 122.6, 406.56 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 389.8909, 220, 406.56 ], "text": "26", "html_text": "26", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 389.8909, 317.4, 406.56 ], "text": "(26)", "html_text": "(26)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 389.8909, 414.8, 406.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 389.8909, 512.2, 406.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 389.8909, 609.6, 406.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 373.2218, 609.6, 389.8909 ], "cells": [ { "location": [ 25.2, 373.2218, 122.6, 389.8909 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 373.2218, 220, 389.8909 ], "text": "1,153,427,159", "html_text": "1,153,427,159", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 373.2218, 317.4, 389.8909 ], "text": "1,013,309,330", "html_text": "1,013,309,330", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 373.2218, 414.8, 389.8909 ], "text": "981,780,300", "html_text": "981,780,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 373.2218, 512.2, 389.8909 ], "text": "934,453,100", "html_text": "934,453,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 373.2218, 609.6, 389.8909 ], "text": "921,840,800", "html_text": "921,840,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 356.5527, 609.6, 373.2218 ], "cells": [ { "location": [ 25.2, 356.5527, 122.6, 373.2218 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 356.5527, 220, 373.2218 ], "text": "2,055,064,529", "html_text": "2,055,064,529", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 356.5527, 317.4, 373.2218 ], "text": "1,929,326,655", "html_text": "1,929,326,655", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 356.5527, 414.8, 373.2218 ], "text": "1,954,750,600", "html_text": "1,954,750,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 356.5527, 512.2, 373.2218 ], "text": "1,896,686,000", "html_text": "1,896,686,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 356.5527, 609.6, 373.2218 ], "text": "1,910,283,400", "html_text": "1,910,283,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 339.8836, 609.6, 356.5527 ], "cells": [ { "location": [ 25.2, 339.8836, 122.6, 356.5527 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 339.8836, 220, 356.5527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 339.8836, 317.4, 356.5527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 339.8836, 414.8, 356.5527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 339.8836, 512.2, 356.5527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 339.8836, 609.6, 356.5527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 323.2145, 609.6, 339.8836 ], "cells": [ { "location": [ 25.2, 323.2145, 122.6, 339.8836 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 323.2145, 220, 339.8836 ], "text": "689,603,018", "html_text": "689,603,018", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 323.2145, 317.4, 339.8836 ], "text": "676,600,296", "html_text": "676,600,296", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 323.2145, 414.8, 339.8836 ], "text": "710,683,600", "html_text": "710,683,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 323.2145, 512.2, 339.8836 ], "text": "691,780,500", "html_text": "691,780,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 323.2145, 609.6, 339.8836 ], "text": "705,395,600", "html_text": "705,395,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 306.5455, 609.6, 323.2145 ], "cells": [ { "location": [ 25.2, 306.5455, 122.6, 323.2145 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 306.5455, 220, 323.2145 ], "text": "73,068,489", "html_text": "73,068,489", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 306.5455, 317.4, 323.2145 ], "text": "69,137,226", "html_text": "69,137,226", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 306.5455, 414.8, 323.2145 ], "text": "69,525,000", "html_text": "69,525,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 306.5455, 512.2, 323.2145 ], "text": "72,911,300", "html_text": "72,911,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 306.5455, 609.6, 323.2145 ], "text": "72,893,600", "html_text": "72,893,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 289.8764, 609.6, 306.5455 ], "cells": [ { "location": [ 25.2, 289.8764, 122.6, 306.5455 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 289.8764, 220, 306.5455 ], "text": "1,224,209,786", "html_text": "1,224,209,786", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 289.8764, 317.4, 306.5455 ], "text": "1,179,078,725", "html_text": "1,179,078,725", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 289.8764, 414.8, 306.5455 ], "text": "1,169,242,000", "html_text": "1,169,242,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 289.8764, 512.2, 306.5455 ], "text": "1,131,994,200", "html_text": "1,131,994,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 289.8764, 609.6, 306.5455 ], "text": "1,131,994,200", "html_text": "1,131,994,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 273.2073, 609.6, 289.8764 ], "cells": [ { "location": [ 25.2, 273.2073, 122.6, 289.8764 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 273.2073, 220, 289.8764 ], "text": "1,145,000", "html_text": "1,145,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 273.2073, 317.4, 289.8764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 273.2073, 414.8, 289.8764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 273.2073, 512.2, 289.8764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 273.2073, 609.6, 289.8764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 256.5382, 609.6, 273.2073 ], "cells": [ { "location": [ 25.2, 256.5382, 122.6, 273.2073 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 256.5382, 220, 273.2073 ], "text": "1,988,026,294", "html_text": "1,988,026,294", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 256.5382, 317.4, 273.2073 ], "text": "1,924,816,248", "html_text": "1,924,816,248", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 256.5382, 414.8, 273.2073 ], "text": "1,949,450,600", "html_text": "1,949,450,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 256.5382, 512.2, 273.2073 ], "text": "1,896,686,000", "html_text": "1,896,686,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 256.5382, 609.6, 273.2073 ], "text": "1,910,283,400", "html_text": "1,910,283,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 239.8691, 609.6, 256.5382 ], "cells": [ { "location": [ 25.2, 239.8691, 122.6, 256.5382 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 239.8691, 220, 256.5382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 239.8691, 317.4, 256.5382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 239.8691, 414.8, 256.5382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 239.8691, 512.2, 256.5382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 239.8691, 609.6, 256.5382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 223.2, 609.6, 239.8691 ], "cells": [ { "location": [ 25.2, 223.2, 122.6, 239.8691 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 223.2, 220, 239.8691 ], "text": "661,557,984", "html_text": "661,557,984", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 223.2, 317.4, 239.8691 ], "text": "746,185,521", "html_text": "746,185,521", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 223.2, 414.8, 239.8691 ], "text": "722,568,000", "html_text": "722,568,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 223.2, 512.2, 239.8691 ], "text": "779,735,600", "html_text": "779,735,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 223.2, 609.6, 239.8691 ], "text": "805,672,000", "html_text": "805,672,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 206.5309, 609.6, 223.2 ], "cells": [ { "location": [ 25.2, 206.5309, 122.6, 223.2 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 206.5309, 220, 223.2 ], "text": "14,097,163", "html_text": "14,097,163", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 206.5309, 317.4, 223.2 ], "text": "11,800,000", "html_text": "11,800,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 206.5309, 414.8, 223.2 ], "text": "11,500,000", "html_text": "11,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 206.5309, 512.2, 223.2 ], "text": "11,500,000", "html_text": "11,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 206.5309, 609.6, 223.2 ], "text": "11,500,000", "html_text": "11,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.2, 189.8618, 609.6, 206.5309 ], "cells": [ { "location": [ 25.2, 189.8618, 122.6, 206.5309 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 189.8618, 220, 206.5309 ], "text": "148,869,809", "html_text": "148,869,809", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 189.8618, 317.4, 206.5309 ], "text": "151,197,786", "html_text": "151,197,786", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 189.8618, 414.8, 206.5309 ], "text": "233,602,300", "html_text": "233,602,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 189.8618, 512.2, 206.5309 ], "text": "170,997,300", "html_text": "170,997,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 189.8618, 609.6, 206.5309 ], "text": "171,270,600", "html_text": "171,270,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.2, 173.1927, 609.6, 189.8618 ], "cells": [ { "location": [ 25.2, 173.1927, 122.6, 189.8618 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 173.1927, 220, 189.8618 ], "text": "1,163,501,338", "html_text": "1,163,501,338", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 173.1927, 317.4, 189.8618 ], "text": "1,015,632,940", "html_text": "1,015,632,940", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 173.1927, 414.8, 189.8618 ], "text": "981,780,300", "html_text": "981,780,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 173.1927, 512.2, 189.8618 ], "text": "934,453,100", "html_text": "934,453,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 173.1927, 609.6, 189.8618 ], "text": "921,840,800", "html_text": "921,840,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.2, 156.5236, 609.6, 173.1927 ], "cells": [ { "location": [ 25.2, 156.5236, 122.6, 173.1927 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 156.5236, 220, 173.1927 ], "text": "1,988,026,294", "html_text": "1,988,026,294", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 156.5236, 317.4, 173.1927 ], "text": "1,924,816,248", "html_text": "1,924,816,248", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 156.5236, 414.8, 173.1927 ], "text": "1,949,450,600", "html_text": "1,949,450,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 156.5236, 512.2, 173.1927 ], "text": "1,896,686,000", "html_text": "1,896,686,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 156.5236, 609.6, 173.1927 ], "text": "1,910,283,400", "html_text": "1,910,283,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.2, 139.8545, 609.6, 156.5236 ], "cells": [ { "location": [ 25.2, 139.8545, 122.6, 156.5236 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 139.8545, 220, 156.5236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 139.8545, 317.4, 156.5236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 139.8545, 414.8, 156.5236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 139.8545, 512.2, 156.5236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 139.8545, 609.6, 156.5236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.2, 123.1855, 609.6, 139.8545 ], "cells": [ { "location": [ 25.2, 123.1855, 122.6, 139.8545 ], "text": "Family Support", "html_text": "Family Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 123.1855, 220, 139.8545 ], "text": "556,660,689", "html_text": "556,660,689", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 123.1855, 317.4, 139.8545 ], "text": "615,300,828", "html_text": "615,300,828", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 123.1855, 414.8, 139.8545 ], "text": "586,745,500", "html_text": "586,745,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 123.1855, 512.2, 139.8545 ], "text": "586,645,100", "html_text": "586,645,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 123.1855, 609.6, 139.8545 ], "text": "592,648,600", "html_text": "592,648,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.2, 106.5164, 609.6, 123.1855 ], "cells": [ { "location": [ 25.2, 106.5164, 122.6, 123.1855 ], "text": "Energy", "html_text": "Energy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 106.5164, 220, 123.1855 ], "text": "66,573,730", "html_text": "66,573,730", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 106.5164, 317.4, 123.1855 ], "text": "61,854,690", "html_text": "61,854,690", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 106.5164, 414.8, 123.1855 ], "text": "60,000,000", "html_text": "60,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 106.5164, 512.2, 123.1855 ], "text": "59,997,900", "html_text": "59,997,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 106.5164, 609.6, 123.1855 ], "text": "59,998,900", "html_text": "59,998,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.2, 89.8473, 609.6, 106.5164 ], "cells": [ { "location": [ 25.2, 89.8473, 122.6, 106.5164 ], "text": "Child Care", "html_text": "Child Care", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 89.8473, 220, 106.5164 ], "text": "500,671,188", "html_text": "500,671,188", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 89.8473, 317.4, 106.5164 ], "text": "330,556,280", "html_text": "330,556,280", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 89.8473, 414.8, 106.5164 ], "text": "336,617,700", "html_text": "336,617,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 89.8473, 512.2, 106.5164 ], "text": "334,145,900", "html_text": "334,145,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 89.8473, 609.6, 106.5164 ], "text": "334,264,900", "html_text": "334,264,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.2, 73.1782, 609.6, 89.8473 ], "cells": [ { "location": [ 25.2, 73.1782, 122.6, 89.8473 ], "text": "Family and Community Services", "html_text": "Family and Community Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 73.1782, 220, 89.8473 ], "text": "841,122,399", "html_text": "841,122,399", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 73.1782, 317.4, 89.8473 ], "text": "891,603,136", "html_text": "891,603,136", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 73.1782, 414.8, 89.8473 ], "text": "944,483,000", "html_text": "944,483,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 73.1782, 512.2, 89.8473 ], "text": "892,486,600", "html_text": "892,486,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 73.1782, 609.6, 89.8473 ], "text": "899,525,100", "html_text": "899,525,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 25.2, 56.5091, 609.6, 73.1782 ], "cells": [ { "location": [ 25.2, 56.5091, 122.6, 73.1782 ], "text": "Guardianship", "html_text": "Guardianship", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 56.5091, 220, 73.1782 ], "text": "22,998,289", "html_text": "22,998,289", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 56.5091, 317.4, 73.1782 ], "text": "25,501,314", "html_text": "25,501,314", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 56.5091, 414.8, 73.1782 ], "text": "21,604,400", "html_text": "21,604,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 56.5091, 512.2, 73.1782 ], "text": "23,410,500", "html_text": "23,410,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 56.5091, 609.6, 73.1782 ], "text": "23,845,900", "html_text": "23,845,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 25.2, 39.84, 609.6, 56.5091 ], "cells": [ { "location": [ 25.2, 39.84, 122.6, 56.5091 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.6, 39.84, 220, 56.5091 ], "text": "1,988,026,294", "html_text": "1,988,026,294", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 39.84, 317.4, 56.5091 ], "text": "1,924,816,248", "html_text": "1,924,816,248", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 39.84, 414.8, 56.5091 ], "text": "1,949,450,600", "html_text": "1,949,450,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 39.84, 512.2, 56.5091 ], "text": "1,896,686,000", "html_text": "1,896,686,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.2, 39.84, 609.6, 56.5091 ], "text": "1,910,283,400", "html_text": "1,910,283,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 44, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 249, "type": "TEXT", "location": { "l": 308.88, "t": 20.64, "r": 324.96, "b": 11.04 }, "text": "234", "reading_order": 1 } ] }, { "page": 250, "items": [ { "page": 250, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 596.88, "b": 692.16 }, "text": "The Department for Community Based Services (DCBS) is responsible for administering the following programs: Family Support (includes eligibility determinations for Medicaid, Qualified Healthcare Program, the Children's Health Insurance Program and the Supplemental Nutrition Assistance Program (SNAP - formerly Food Stamps); the Child Care Assistance Program (CCAP); eligibility determination and benefits for the Temporary Assistance for Needy Families (TANF) and State Supplementation programs); Energy Assistance (LIHEAP); Child Care program; Family and Community Based Services program (includes Family Based Services, Adult Services and Alternatives for Children); and Guardianship program.", "reading_order": 0 }, { "page": 250, "type": "TEXT", "location": { "l": 25.68, "t": 683.04, "r": 571.68, "b": 646.32 }, "text": "These programs benefit Kentuckians who are without sufficient resources to meet their basic needs. DCBS's mission is to preserve the family as a unit when possible and protect individuals from abuse, neglect, and/or exploitation with safety and permanency as the paramount goals.", "reading_order": 1 }, { "page": 250, "type": "TEXT", "location": { "l": 26.16, "t": 637.2, "r": 598.56, "b": 612.48 }, "text": "DCBS also administers the state foster care and adoption systems, and recruits and trains parents to care for the state's children who are waiting for a safe, stable, and permanent home.", "reading_order": 2 }, { "page": 250, "type": "TEXT", "location": { "l": 26.4, "t": 602.88, "r": 602.88, "b": 554.88 }, "text": "Services provided by DCBS are administered through our network of nine geographical service regions and offices in each of Kentucky's 120 counties. In addition, DCBS utilizes a network of contracting officials to deliver services including the LIHEAP and Community Services Block Grant programs. The provision of services is enhanced through a close relationship and coordination with local community partners.", "reading_order": 3 }, { "page": 250, "type": "TEXT", "location": { "l": 25.92, "t": 545.04, "r": 576.96, "b": 508.08 }, "text": "The programs operate based on federal law and regulations issued by the United States Department of Health and Human Services and the United States Department of Agriculture. Supreme Court decisions, Kentucky Revised Statutes, Kentucky Administrative Regulations, state plans, and Court of Appeal decisions provide other regulatory guidance and oversight.", "reading_order": 4 }, { "page": 250, "type": "TITLE", "location": { "l": 26.88, "t": 498.96, "r": 59.76, "b": 486.72 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 250, "type": "TEXT", "location": { "l": 25.68, "t": 477.36, "r": 600, "b": 440.16 }, "text": "The Governor's budget includes additional funding in the amount of $9,643,800 in fiscal year 2027 and $19,879,400 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $8,100,800 and $16,698,700, respectively.", "reading_order": 6 }, { "page": 250, "type": "TEXT", "location": { "l": 309.12, "t": 20.16, "r": 324.96, "b": 11.04 }, "text": "235", "reading_order": 7 } ] }, { "page": 251, "items": [ { "page": 251, "type": "TABLE", "location": { "l": 26.16, "t": 763.44, "r": 606.72, "b": 256.56 }, "text": "
Health and Family Services Community Based Services Family Support
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation216,311,000225,000,000211,315,800249,528,700268,794,300
State Salary and Compensation Allocation6,819,9001,600
Other(17,642,000)(7,187,949)
Budget Reduction-General Fund(6,599,100)
Total General Fund205,488,900217,812,051204,718,300249,528,700268,794,300
Restricted Funds
Balance Forward1,124,7074,575,342299,200
Current Receipts3,541,0692,442,3864,243,9002,504,1002,532,000
Non-Revenue Receipts20,603,93413,602,05727,109,70016,428,30016,428,300
Total Restricted Funds25,269,71020,619,78531,652,80018,932,40018,960,300
Federal Fund
Balance Forward54,993,35056,353,66857,364,800
Current Receipts331,837,739379,300,376293,009,600318,184,000304,894,000
Total Federal Fund386,831,089435,654,044350,374,400318,184,000304,894,000
TOTAL SOURCE OF FUNDS617,589,699674,085,880586,745,500586,645,100592,648,600
EXPENDITURES BY CLASS
Personnel Costs330,865,637315,253,845294,470,700288,346,200294,349,700
Operating Expenses32,823,63029,250,20030,119,90030,949,10030,949,100
Grants Loans Benefits192,971,421270,796,784262,154,900267,349,800267,349,800
TOTAL EXPENDITURES556,660,689615,300,829586,745,500586,645,100592,648,600
EXPENDITURES BY FUND SOURCE
General Fund205,488,900216,691,018204,718,300249,528,700268,794,300
Restricted Funds20,694,36820,320,53131,652,80018,932,40018,960,300
Federal Fund330,477,421378,289,280350,374,400318,184,000304,894,000
TOTAL EXPENDITURES556,660,689615,300,828586,745,500586,645,100592,648,600
", "rows": [ { "row_index": 0, "location": [ 26.16, 745.9614, 606.72, 763.44 ], "cells": [ { "location": [ 26.16, 745.9614, 122.92, 763.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 745.9614, 606.72, 763.44 ], "text": "Health and Family Services Community Based Services Family Support", "html_text": "Health and Family Services Community Based Services Family Support", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 728.4828, 606.72, 745.9614 ], "cells": [ { "location": [ 26.16, 728.4828, 122.92, 745.9614 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 728.4828, 219.68, 745.9614 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 728.4828, 316.44, 745.9614 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 728.4828, 413.2, 745.9614 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 728.4828, 509.96, 745.9614 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 728.4828, 606.72, 745.9614 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 711.0041, 606.72, 728.4828 ], "cells": [ { "location": [ 26.16, 711.0041, 122.92, 728.4828 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 711.0041, 219.68, 728.4828 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 711.0041, 316.44, 728.4828 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 711.0041, 413.2, 728.4828 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 711.0041, 509.96, 728.4828 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 711.0041, 606.72, 728.4828 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 693.5255, 606.72, 711.0041 ], "cells": [ { "location": [ 26.16, 693.5255, 122.92, 711.0041 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 693.5255, 219.68, 711.0041 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 693.5255, 316.44, 711.0041 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 693.5255, 413.2, 711.0041 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 693.5255, 509.96, 711.0041 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 693.5255, 606.72, 711.0041 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 676.0469, 606.72, 693.5255 ], "cells": [ { "location": [ 26.16, 676.0469, 122.92, 693.5255 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 676.0469, 219.68, 693.5255 ], "text": "216,311,000", "html_text": "216,311,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 676.0469, 316.44, 693.5255 ], "text": "225,000,000", "html_text": "225,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 676.0469, 413.2, 693.5255 ], "text": "211,315,800", "html_text": "211,315,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 676.0469, 509.96, 693.5255 ], "text": "249,528,700", "html_text": "249,528,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 676.0469, 606.72, 693.5255 ], "text": "268,794,300", "html_text": "268,794,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 658.5683, 606.72, 676.0469 ], "cells": [ { "location": [ 26.16, 658.5683, 122.92, 676.0469 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 658.5683, 219.68, 676.0469 ], "text": "6,819,900", "html_text": "6,819,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 658.5683, 316.44, 676.0469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 658.5683, 413.2, 676.0469 ], "text": "1,600", "html_text": "1,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 658.5683, 509.96, 676.0469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 658.5683, 606.72, 676.0469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 641.0897, 606.72, 658.5683 ], "cells": [ { "location": [ 26.16, 641.0897, 122.92, 658.5683 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 641.0897, 219.68, 658.5683 ], "text": "(17,642,000)", "html_text": "(17,642,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 641.0897, 316.44, 658.5683 ], "text": "(7,187,949)", "html_text": "(7,187,949)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 641.0897, 413.2, 658.5683 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 641.0897, 509.96, 658.5683 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 641.0897, 606.72, 658.5683 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 623.611, 606.72, 641.0897 ], "cells": [ { "location": [ 26.16, 623.611, 122.92, 641.0897 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 623.611, 219.68, 641.0897 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 623.611, 316.44, 641.0897 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 623.611, 413.2, 641.0897 ], "text": "(6,599,100)", "html_text": "(6,599,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 623.611, 509.96, 641.0897 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 623.611, 606.72, 641.0897 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 606.1324, 606.72, 623.611 ], "cells": [ { "location": [ 26.16, 606.1324, 122.92, 623.611 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 606.1324, 219.68, 623.611 ], "text": "205,488,900", "html_text": "205,488,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 606.1324, 316.44, 623.611 ], "text": "217,812,051", "html_text": "217,812,051", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 606.1324, 413.2, 623.611 ], "text": "204,718,300", "html_text": "204,718,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 606.1324, 509.96, 623.611 ], "text": "249,528,700", "html_text": "249,528,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 606.1324, 606.72, 623.611 ], "text": "268,794,300", "html_text": "268,794,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 588.6538, 606.72, 606.1324 ], "cells": [ { "location": [ 26.16, 588.6538, 122.92, 606.1324 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 588.6538, 219.68, 606.1324 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 588.6538, 316.44, 606.1324 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 588.6538, 413.2, 606.1324 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 588.6538, 509.96, 606.1324 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 588.6538, 606.72, 606.1324 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 571.1752, 606.72, 588.6538 ], "cells": [ { "location": [ 26.16, 571.1752, 122.92, 588.6538 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 571.1752, 219.68, 588.6538 ], "text": "1,124,707", "html_text": "1,124,707", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 571.1752, 316.44, 588.6538 ], "text": "4,575,342", "html_text": "4,575,342", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 571.1752, 413.2, 588.6538 ], "text": "299,200", "html_text": "299,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 571.1752, 509.96, 588.6538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 571.1752, 606.72, 588.6538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 553.6966, 606.72, 571.1752 ], "cells": [ { "location": [ 26.16, 553.6966, 122.92, 571.1752 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 553.6966, 219.68, 571.1752 ], "text": "3,541,069", "html_text": "3,541,069", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 553.6966, 316.44, 571.1752 ], "text": "2,442,386", "html_text": "2,442,386", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 553.6966, 413.2, 571.1752 ], "text": "4,243,900", "html_text": "4,243,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 553.6966, 509.96, 571.1752 ], "text": "2,504,100", "html_text": "2,504,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 553.6966, 606.72, 571.1752 ], "text": "2,532,000", "html_text": "2,532,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 536.2179, 606.72, 553.6966 ], "cells": [ { "location": [ 26.16, 536.2179, 122.92, 553.6966 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 536.2179, 219.68, 553.6966 ], "text": "20,603,934", "html_text": "20,603,934", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 536.2179, 316.44, 553.6966 ], "text": "13,602,057", "html_text": "13,602,057", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 536.2179, 413.2, 553.6966 ], "text": "27,109,700", "html_text": "27,109,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 536.2179, 509.96, 553.6966 ], "text": "16,428,300", "html_text": "16,428,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 536.2179, 606.72, 553.6966 ], "text": "16,428,300", "html_text": "16,428,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 518.7393, 606.72, 536.2179 ], "cells": [ { "location": [ 26.16, 518.7393, 122.92, 536.2179 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 518.7393, 219.68, 536.2179 ], "text": "25,269,710", "html_text": "25,269,710", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 518.7393, 316.44, 536.2179 ], "text": "20,619,785", "html_text": "20,619,785", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 518.7393, 413.2, 536.2179 ], "text": "31,652,800", "html_text": "31,652,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 518.7393, 509.96, 536.2179 ], "text": "18,932,400", "html_text": "18,932,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 518.7393, 606.72, 536.2179 ], "text": "18,960,300", "html_text": "18,960,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 501.2607, 606.72, 518.7393 ], "cells": [ { "location": [ 26.16, 501.2607, 122.92, 518.7393 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 501.2607, 219.68, 518.7393 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 501.2607, 316.44, 518.7393 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 501.2607, 413.2, 518.7393 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 501.2607, 509.96, 518.7393 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 501.2607, 606.72, 518.7393 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 483.7821, 606.72, 501.2607 ], "cells": [ { "location": [ 26.16, 483.7821, 122.92, 501.2607 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 483.7821, 219.68, 501.2607 ], "text": "54,993,350", "html_text": "54,993,350", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 483.7821, 316.44, 501.2607 ], "text": "56,353,668", "html_text": "56,353,668", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 483.7821, 413.2, 501.2607 ], "text": "57,364,800", "html_text": "57,364,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 483.7821, 509.96, 501.2607 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 483.7821, 606.72, 501.2607 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 466.3034, 606.72, 483.7821 ], "cells": [ { "location": [ 26.16, 466.3034, 122.92, 483.7821 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 466.3034, 219.68, 483.7821 ], "text": "331,837,739", "html_text": "331,837,739", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 466.3034, 316.44, 483.7821 ], "text": "379,300,376", "html_text": "379,300,376", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 466.3034, 413.2, 483.7821 ], "text": "293,009,600", "html_text": "293,009,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 466.3034, 509.96, 483.7821 ], "text": "318,184,000", "html_text": "318,184,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 466.3034, 606.72, 483.7821 ], "text": "304,894,000", "html_text": "304,894,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 448.8248, 606.72, 466.3034 ], "cells": [ { "location": [ 26.16, 448.8248, 122.92, 466.3034 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 448.8248, 219.68, 466.3034 ], "text": "386,831,089", "html_text": "386,831,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 448.8248, 316.44, 466.3034 ], "text": "435,654,044", "html_text": "435,654,044", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 448.8248, 413.2, 466.3034 ], "text": "350,374,400", "html_text": "350,374,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 448.8248, 509.96, 466.3034 ], "text": "318,184,000", "html_text": "318,184,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 448.8248, 606.72, 466.3034 ], "text": "304,894,000", "html_text": "304,894,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 431.3462, 606.72, 448.8248 ], "cells": [ { "location": [ 26.16, 431.3462, 122.92, 448.8248 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 431.3462, 219.68, 448.8248 ], "text": "617,589,699", "html_text": "617,589,699", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 431.3462, 316.44, 448.8248 ], "text": "674,085,880", "html_text": "674,085,880", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 431.3462, 413.2, 448.8248 ], "text": "586,745,500", "html_text": "586,745,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 431.3462, 509.96, 448.8248 ], "text": "586,645,100", "html_text": "586,645,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 431.3462, 606.72, 448.8248 ], "text": "592,648,600", "html_text": "592,648,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 413.8676, 606.72, 431.3462 ], "cells": [ { "location": [ 26.16, 413.8676, 122.92, 431.3462 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 413.8676, 219.68, 431.3462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 413.8676, 316.44, 431.3462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 413.8676, 413.2, 431.3462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 413.8676, 509.96, 431.3462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 413.8676, 606.72, 431.3462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 396.389, 606.72, 413.8676 ], "cells": [ { "location": [ 26.16, 396.389, 122.92, 413.8676 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 396.389, 219.68, 413.8676 ], "text": "330,865,637", "html_text": "330,865,637", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 396.389, 316.44, 413.8676 ], "text": "315,253,845", "html_text": "315,253,845", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 396.389, 413.2, 413.8676 ], "text": "294,470,700", "html_text": "294,470,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 396.389, 509.96, 413.8676 ], "text": "288,346,200", "html_text": "288,346,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 396.389, 606.72, 413.8676 ], "text": "294,349,700", "html_text": "294,349,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 378.9103, 606.72, 396.389 ], "cells": [ { "location": [ 26.16, 378.9103, 122.92, 396.389 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 378.9103, 219.68, 396.389 ], "text": "32,823,630", "html_text": "32,823,630", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 378.9103, 316.44, 396.389 ], "text": "29,250,200", "html_text": "29,250,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 378.9103, 413.2, 396.389 ], "text": "30,119,900", "html_text": "30,119,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 378.9103, 509.96, 396.389 ], "text": "30,949,100", "html_text": "30,949,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 378.9103, 606.72, 396.389 ], "text": "30,949,100", "html_text": "30,949,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 361.4317, 606.72, 378.9103 ], "cells": [ { "location": [ 26.16, 361.4317, 122.92, 378.9103 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 361.4317, 219.68, 378.9103 ], "text": "192,971,421", "html_text": "192,971,421", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 361.4317, 316.44, 378.9103 ], "text": "270,796,784", "html_text": "270,796,784", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 361.4317, 413.2, 378.9103 ], "text": "262,154,900", "html_text": "262,154,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 361.4317, 509.96, 378.9103 ], "text": "267,349,800", "html_text": "267,349,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 361.4317, 606.72, 378.9103 ], "text": "267,349,800", "html_text": "267,349,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 343.9531, 606.72, 361.4317 ], "cells": [ { "location": [ 26.16, 343.9531, 122.92, 361.4317 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 343.9531, 219.68, 361.4317 ], "text": "556,660,689", "html_text": "556,660,689", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 343.9531, 316.44, 361.4317 ], "text": "615,300,829", "html_text": "615,300,829", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 343.9531, 413.2, 361.4317 ], "text": "586,745,500", "html_text": "586,745,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 343.9531, 509.96, 361.4317 ], "text": "586,645,100", "html_text": "586,645,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 343.9531, 606.72, 361.4317 ], "text": "592,648,600", "html_text": "592,648,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 326.4745, 606.72, 343.9531 ], "cells": [ { "location": [ 26.16, 326.4745, 122.92, 343.9531 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 326.4745, 219.68, 343.9531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 326.4745, 316.44, 343.9531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 326.4745, 413.2, 343.9531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 326.4745, 509.96, 343.9531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 326.4745, 606.72, 343.9531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 308.9959, 606.72, 326.4745 ], "cells": [ { "location": [ 26.16, 308.9959, 122.92, 326.4745 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 308.9959, 219.68, 326.4745 ], "text": "205,488,900", "html_text": "205,488,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 308.9959, 316.44, 326.4745 ], "text": "216,691,018", "html_text": "216,691,018", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 308.9959, 413.2, 326.4745 ], "text": "204,718,300", "html_text": "204,718,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 308.9959, 509.96, 326.4745 ], "text": "249,528,700", "html_text": "249,528,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 308.9959, 606.72, 326.4745 ], "text": "268,794,300", "html_text": "268,794,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 291.5172, 606.72, 308.9959 ], "cells": [ { "location": [ 26.16, 291.5172, 122.92, 308.9959 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 291.5172, 219.68, 308.9959 ], "text": "20,694,368", "html_text": "20,694,368", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 291.5172, 316.44, 308.9959 ], "text": "20,320,531", "html_text": "20,320,531", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 291.5172, 413.2, 308.9959 ], "text": "31,652,800", "html_text": "31,652,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 291.5172, 509.96, 308.9959 ], "text": "18,932,400", "html_text": "18,932,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 291.5172, 606.72, 308.9959 ], "text": "18,960,300", "html_text": "18,960,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 274.0386, 606.72, 291.5172 ], "cells": [ { "location": [ 26.16, 274.0386, 122.92, 291.5172 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 274.0386, 219.68, 291.5172 ], "text": "330,477,421", "html_text": "330,477,421", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 274.0386, 316.44, 291.5172 ], "text": "378,289,280", "html_text": "378,289,280", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 274.0386, 413.2, 291.5172 ], "text": "350,374,400", "html_text": "350,374,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 274.0386, 509.96, 291.5172 ], "text": "318,184,000", "html_text": "318,184,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 274.0386, 606.72, 291.5172 ], "text": "304,894,000", "html_text": "304,894,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 256.56, 606.72, 274.0386 ], "cells": [ { "location": [ 26.16, 256.56, 122.92, 274.0386 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 256.56, 219.68, 274.0386 ], "text": "556,660,689", "html_text": "556,660,689", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 256.56, 316.44, 274.0386 ], "text": "615,300,828", "html_text": "615,300,828", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 256.56, 413.2, 274.0386 ], "text": "586,745,500", "html_text": "586,745,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 256.56, 509.96, 274.0386 ], "text": "586,645,100", "html_text": "586,645,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 256.56, 606.72, 274.0386 ], "text": "592,648,600", "html_text": "592,648,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 29, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 251, "type": "TEXT", "location": { "l": 25.44, "t": 243.36, "r": 606.24, "b": 168.48 }, "text": "The Division of Family Support (DFS) consists of the following programs: Temporary Assistance to Needy Families (TANF); Supplemental Nutrition Assistance Program (SNAP), formerly known as Food Stamps; eligibility determination for Medicaid and for health insurance premium assistance; and State Supplementation Program for persons who are aged, blind, or have a disability. The Division also provides direct eligibility services for the Simplified Assistance for the Elderly (SAFE), the Elderly Simplified Application Demonstration Project (ESAP), Transitional SNAP Benefits (TSNAP), the Kentucky Children's Health Insurance Program (K-CHIP) and medical assistance for guardianship cases.", "reading_order": 1 }, { "page": 251, "type": "TEXT", "location": { "l": 25.44, "t": 160.8, "r": 605.28, "b": 75.36 }, "text": "The programs administered by the DFS are designed to promote self-sufficiency, access job training and provide essential services for families and children in need of assistance and are accessible to all residents in all 120 Kentucky counties. Each local office has the responsibility to determine eligibility, provide facts and information on available benefits to interested individuals, offering services to meet the needs of working recipients, advising potential clients on the availability and coordination of benefits as well as the regulatory limitations of these benefits, and maintaining case record information. Applications can be made by the individual, their parent, statutory benefit payee, committee, guardian, power of attorney or authorized representative, as applicable.", "reading_order": 2 }, { "page": 251, "type": "TEXT", "location": { "l": 25.44, "t": 67.2, "r": 597.12, "b": 29.28 }, "text": "These programs operate in accordance with federal laws and regulations established by the United States Department of Health and Human Services and the United States Department of Agriculture. Additionally, regulatory guidance and oversight are provided by Supreme Court rulings, Kentucky Revised Statutes, Kentucky Administrative Regulations and state plans.", "reading_order": 3 }, { "page": 251, "type": "TEXT", "location": { "l": 309.12, "t": 20.4, "r": 324.96, "b": 10.8 }, "text": "236", "reading_order": 4 } ] }, { "page": 252, "items": [ { "page": 252, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 606.48, "b": 715.68 }, "text": "With the implementation of the new eligibility system in December 2015, the DFS established a program integrity branch. The staff within this section are responsible for resolving discrepancies from computer matches with federal and state interfaces as well as investigating national databases related to unreported income, prior fraud disqualifications, and conducting case reviews. The purpose of this section is to enhance efforts in identifying fraud and improving program accuracy rates.", "reading_order": 0 }, { "page": 252, "type": "TEXT", "location": { "l": 25.92, "t": 707.04, "r": 606.24, "b": 670.32 }, "text": "The legal authority for the program includes 921 KAR 3:010 through 3:100 (SNAP), KRS 205.520 (MA), KRS 205.245 (State Supplementation), and 921 KAR 2:006 through 2:520 (TANF) as well as the Food and Nutrition Act 2008 (PL 110-246), Title XIX of the Social Security Act in accordance with 20 C.F.R. 416.2099, Title XVI, and Title IV-A (AFDC).", "reading_order": 1 }, { "page": 252, "type": "TITLE", "location": { "l": 26.88, "t": 661.2, "r": 265.68, "b": 648.72 }, "text": "Temporary Assistance for Needy Families (TANF)", "reading_order": 2, "level": 2 }, { "page": 252, "type": "TEXT", "location": { "l": 25.44, "t": 639.6, "r": 608.16, "b": 541.44 }, "text": "The Personal Responsibility and Work Opportunity Reconciliation Act of 1996 (P.L. 104-193) amended and combined Title IV-A Aid for Families with Dependent Children (AFDC) and Title IV-F Job Opportunities and Basic Skills Training Program (JOBS) of the Social Security Act to provide block grants to states for TANF. These federal funds support the program's administrative and benefit expenditures that include personnel, operating, and indirect costs; contracts with partnering agencies; cash assistance subsidies; supportive services; child care; and transportation. The U.S. Department for Health and Human Services (DHHS) uses a formula-driven basis for determining each state's Maintenance of Effort based on fiscal year 1994 level of expenditures and work participation rates. The General Fund budgeted for fiscal year 2025 meets the DHHS Maintenance of Effort requirement of $71,913,000 per year. Kentucky TANF-funded programs are further specified by 921 KAR 2:006 through 2:520.", "reading_order": 3 }, { "page": 252, "type": "TEXT", "location": { "l": 25.68, "t": 533.04, "r": 608.4, "b": 460.32 }, "text": "The Kentucky Transitional Assistance Program (K-TAP) is the Commonwealth's cash assistance program for families with a dependent child who is deprived of parental support due to the continued absence, unemployment, incapacity, or death of one or both parents. Monthly payments are designed to help adults find a job or obtain training that leads to employment. Gross income must fall below the Gross Income Scale appropriate for the family's size, and total family resources cannot exceed agency limits. Receipt of cash assistance is limited to 60 months in a lifetime for adults who are required to participate in work activities as part of technical eligibility.", "reading_order": 4 }, { "page": 252, "type": "TEXT", "location": { "l": 25.44, "t": 451.2, "r": 605.76, "b": 366 }, "text": "The Kentucky Works Program (KWP) assists recipients with their transition into the workforce and achieving self-sufficiency. Adults receiving K-TAP benefits are required to participate in this program unless determined exempt and, with the assistance of a case manager, develop a Transitional Assistance Agreement (TAA) with the goal of moving off assistance and gaining self-sufficiency. KWP activities include employment, on-the-job training, work experience training programs, a job search/job readiness component, vocational training or other educational services, community service, high school completion for teen parents, and other activities necessary to prepare for employment. Referrals to providers of child care, along with supportive services such as car repairs, transportation assistance, and supplies ensure that individuals are able to take part in this program.", "reading_order": 5 }, { "page": 252, "type": "TEXT", "location": { "l": 25.68, "t": 357.12, "r": 604.08, "b": 308.16 }, "text": "Safety Net Services are available to former K-TAP families who lose cash assistance as a result of time limits or failure to comply with requirements of the KWP. Families with an income at or below 200 percent of the federal poverty level can access temporary benefits to meet basic needs such as shelter, food, clothing, or utilities. A total of $635 may be authorized for four months during a 12-month period.", "reading_order": 6 }, { "page": 252, "type": "TEXT", "location": { "l": 25.2, "t": 298.8, "r": 606.48, "b": 237.6 }, "text": "The Family Assistance Short Term (FAST) program provides an alternative for working families whom, though otherwise eligible, choose not to receive K-TAP cash assistance. A maximum of $2,600 is available to assist the family with immediate needs such as food, shelter, transportation. These benefits may be authorized for a three-month period. FAST was implemented in an effort to assist families, particularly low-income families, and former welfare clients, through difficult financial periods. FAST is designed to provide support to families who might otherwise have no alternative but to enroll, or return to, K-TAP cash assistance.", "reading_order": 7 }, { "page": 252, "type": "TEXT", "location": { "l": 25.2, "t": 228.96, "r": 605.28, "b": 155.76 }, "text": "The Kinship Care Program provides financial assistance and support services to non-parental relatives caring for children who would otherwise be placed in foster care due to abuse, neglect, or the death of both parents. Effective April 1, 2013, the Department for Community Based Services (DCBS) issued a moratorium impacting a child's initial eligibility for the Kinship Care Program; however, the moratorium did not apply to previously existing beneficiaries. A one-time relative placement support benefit and K-TAP are available to address a child's immediate and ongoing needs, respectively, upon placement by the DCBS with a qualified relative caregiver as an alternative to foster care. This program is administered in accordance with 922 KAR 1:130.", "reading_order": 8 }, { "page": 252, "type": "TEXT", "location": { "l": 25.68, "t": 147.36, "r": 602.16, "b": 109.92 }, "text": "Efforts to partner with local communities to achieve the goals of self-sufficiency, protection, and permanency for Kentucky's families continue. The flexibility of the TANF block grant has allowed the DCBS to pursue initiatives to address the needs of those striving to escape a life of dependency.", "reading_order": 9 }, { "page": 252, "type": "TEXT", "location": { "l": 308.88, "t": 20.4, "r": 324.72, "b": 11.28 }, "text": "237", "reading_order": 10 } ] }, { "page": 253, "items": [ { "page": 253, "type": "TITLE", "location": { "l": 26.88, "t": 764.88, "r": 122.16, "b": 753.6 }, "text": "Medical Assistance", "reading_order": 0, "level": 2 }, { "page": 253, "type": "TEXT", "location": { "l": 25.44, "t": 743.28, "r": 598.56, "b": 657.84 }, "text": "DCBS determines eligibility for Medicaid program under a contract with the Department for Medicaid Services. The Medicaid program is authorized under Title XIX of the U.S. Social Security Act and KRS 205.520. Subsequent amendments to this act required federal/state funding to address medical care for persons receiving benefits for subsistence needs, those designated as categorically needy, and the medically indigent only. Currently, the categorically needy designation includes individuals who receive Supplemental Security Income (SSI) administered by the Social Security Administration; participants in the State Supplementation program for aged, blind, and disabled recipients; and low-income families meeting requirements for Modified Adjusted Gross Income Medicaid Aid to Families with Dependent Children (AFDC) State Plan in effect as of July 16, 1996.", "reading_order": 1 }, { "page": 253, "type": "TEXT", "location": { "l": 25.92, "t": 648.96, "r": 597.12, "b": 612.48 }, "text": "The Department provides eligibility determination services for health insurance premium assistance program via the state-based American Health Benefit Exchange (Kentucky Health Benefit Exchange) established in accordance with P.L. 111-148, as amended, and 42 U.S.C. 18031.", "reading_order": 2 }, { "page": 253, "type": "TITLE", "location": { "l": 26.88, "t": 602.64, "r": 138.72, "b": 590.88 }, "text": "State Supplementation", "reading_order": 3, "level": 2 }, { "page": 253, "type": "TEXT", "location": { "l": 25.44, "t": 580.8, "r": 601.92, "b": 484.08 }, "text": "The State Supplementation Program, authorized by KRS 205.245 and 921 KAR 2:015, provides financial support to aged, blind, or disabled individuals who have insufficient income to meet their needs in a licensed personal care home or family care home; acquire caretaker services designed to prevent institutionalization, or reside in a community-integrated private residence as an individual with serious mental illness. To be eligible, persons must meet the criteria of the Supplemental Security Income program related to age, blindness or disability as well as additional requirements associated with citizenship, Kentucky residency, enumeration, and special needs. There is also a $2,000 per individual ($3,000 per couple) limit on resources. State supplementation payment amounts are determined by subcontracting countable income from the standard of need living arrangement costs.", "reading_order": 4 }, { "page": 253, "type": "TITLE", "location": { "l": 26.4, "t": 474.96, "r": 277.2, "b": 462.72 }, "text": "Supplemental Nutrition Assistance Program (SNAP)", "reading_order": 5, "level": 2 }, { "page": 253, "type": "TEXT", "location": { "l": 25.68, "t": 452.88, "r": 599.04, "b": 379.92 }, "text": "The Supplemental Nutrition Assistance Program (SNAP), formerly known as Food Stamps, helps low-income persons purchase food for a nutritional diet. SNAP, authorized by the Food and Nutrition Act 2008 (PL 110-246) and 921 KAR 3:010 through 3:100 (SNAP), is designed to promote the general welfare and safeguard the health and well-being of the nation's population by raising nutritional levels among low-income households. SNAP benefits are a work support and serve as a stimulant to the economy. A household is defined as any individual, family, or group of people living with each other who buy and prepare food together. To qualify, each household must meet eligibility standards.", "reading_order": 6 }, { "page": 253, "type": "TEXT", "location": { "l": 25.2, "t": 370.8, "r": 605.28, "b": 274.8 }, "text": "The SNAP Employment and Training Program (E&T) is designed to assist SNAP recipients obtaining employment that leads to self-sufficiency. Able Bodied Adult Without Dependents (ABAWDs) must participate and comply with work requirements in order to maintain their SNAP eligibility. Participants needing assistance to comply can volunteer to be placed in an E&T component. Only ABAWDs residing in areas of the state that are waived from work requirements due to high unemployment rates can continue receiving SNAP benefits without meeting the work requirements. These designated areas are adjusted every year. ABAWDs living in counties not exempt will be required to meet work requirements and can choose to participate in the SNAP E&T program to meet the requirements. Additionally, other SNAP recipients can choose to participate in SNAP E&T in counties where services are available.", "reading_order": 7 }, { "page": 253, "type": "TITLE", "location": { "l": 26.64, "t": 265.2, "r": 60.24, "b": 252.96 }, "text": "Policy", "reading_order": 8, "level": 2 }, { "page": 253, "type": "TEXT", "location": { "l": 25.68, "t": 243.36, "r": 594.24, "b": 206.16 }, "text": "The budget includes additional General Fund in the amount of $43,500,000 in fiscal year 2027 and $58,000,000 in fiscal year 2028 to support the higher share of administrative costs of the Supplemental Nutrition Assistance Program (SNAP) that resulted from the U.S. Congress' passage of H.R. 1, shifting from 50 percent state share to 75 percent state share.", "reading_order": 9 }, { "page": 253, "type": "TEXT", "location": { "l": 26.64, "t": 197.04, "r": 412.08, "b": 184.56 }, "text": "The base budget in each fiscal year includes General Fund for the following programs:", "reading_order": 10 }, { "page": 253, "type": "LIST_ITEM", "location": { "l": 43.2, "t": 175.44, "r": 361.2, "b": 163.44 }, "text": "$1,000,000 to support the operations of the Family Scholar House.", "marker": "•", "list_id": "L24", "level": 0, "reading_order": 11 }, { "page": 253, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 161.04, "r": 389.04, "b": 148.32 }, "text": "$12,000,000 to support reimbursement provided to personal care homes.", "marker": "•", "list_id": "L24", "level": 0, "reading_order": 12 }, { "page": 253, "type": "TEXT", "location": { "l": 309.12, "t": 20.16, "r": 324.96, "b": 11.04 }, "text": "238", "reading_order": 13 } ] }, { "page": 254, "items": [ { "page": 254, "type": "TABLE", "location": { "l": 26.4, "t": 769.2, "r": 605.52, "b": 400.08 }, "text": "
Health and Family Services Community Based Services Energy
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward5,209
Current Receipts(5,209)
Total Restricted Funds
Federal Fund
Balance Forward493,498629,111(1,464,200)
Current Receipts66,709,34359,761,41161,464,20059,997,90059,998,900
Total Federal Fund67,202,84160,390,52160,000,00059,997,90059,998,900
TOTAL SOURCE OF FUNDS67,202,84160,390,52160,000,00059,997,90059,998,900
EXPENDITURES BY CLASS
Personnel Costs118,06869,55956,40061,90062,900
Operating Expenses14,72317,08018,70024,10024,100
Grants Loans Benefits66,440,93861,768,05259,924,90059,911,90059,911,900
TOTAL EXPENDITURES66,573,73061,854,69060,000,00059,997,90059,998,900
EXPENDITURES BY FUND SOURCE
Federal Fund66,573,73061,854,69060,000,00059,997,90059,998,900
TOTAL EXPENDITURES66,573,73061,854,69060,000,00059,997,90059,998,900
", "rows": [ { "row_index": 0, "location": [ 26.4, 750.744, 605.52, 769.2 ], "cells": [ { "location": [ 26.4, 750.744, 122.92, 769.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 750.744, 605.52, 769.2 ], "text": "Health and Family Services Community Based Services Energy", "html_text": "Health and Family Services Community Based Services Energy", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 732.288, 605.52, 750.744 ], "cells": [ { "location": [ 26.4, 732.288, 122.92, 750.744 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 732.288, 219.44, 750.744 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 732.288, 315.96, 750.744 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 732.288, 412.48, 750.744 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 732.288, 509, 750.744 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 732.288, 605.52, 750.744 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 713.832, 605.52, 732.288 ], "cells": [ { "location": [ 26.4, 713.832, 122.92, 732.288 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 713.832, 219.44, 732.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 713.832, 315.96, 732.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 713.832, 412.48, 732.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 713.832, 509, 732.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 713.832, 605.52, 732.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 695.376, 605.52, 713.832 ], "cells": [ { "location": [ 26.4, 695.376, 122.92, 713.832 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 695.376, 219.44, 713.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 695.376, 315.96, 713.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 695.376, 412.48, 713.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 695.376, 509, 713.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 695.376, 605.52, 713.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 676.92, 605.52, 695.376 ], "cells": [ { "location": [ 26.4, 676.92, 122.92, 695.376 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 676.92, 219.44, 695.376 ], "text": "5,209", "html_text": "5,209", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 676.92, 315.96, 695.376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 676.92, 412.48, 695.376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 676.92, 509, 695.376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 676.92, 605.52, 695.376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 658.464, 605.52, 676.92 ], "cells": [ { "location": [ 26.4, 658.464, 122.92, 676.92 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 658.464, 219.44, 676.92 ], "text": "(5,209)", "html_text": "(5,209)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 658.464, 315.96, 676.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 658.464, 412.48, 676.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 658.464, 509, 676.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 658.464, 605.52, 676.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 640.008, 605.52, 658.464 ], "cells": [ { "location": [ 26.4, 640.008, 122.92, 658.464 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 640.008, 219.44, 658.464 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 640.008, 315.96, 658.464 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 640.008, 412.48, 658.464 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 640.008, 509, 658.464 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 640.008, 605.52, 658.464 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 621.552, 605.52, 640.008 ], "cells": [ { "location": [ 26.4, 621.552, 122.92, 640.008 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 621.552, 219.44, 640.008 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 621.552, 315.96, 640.008 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 621.552, 412.48, 640.008 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 621.552, 509, 640.008 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 621.552, 605.52, 640.008 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 603.096, 605.52, 621.552 ], "cells": [ { "location": [ 26.4, 603.096, 122.92, 621.552 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 603.096, 219.44, 621.552 ], "text": "493,498", "html_text": "493,498", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 603.096, 315.96, 621.552 ], "text": "629,111", "html_text": "629,111", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 603.096, 412.48, 621.552 ], "text": "(1,464,200)", "html_text": "(1,464,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 603.096, 509, 621.552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 603.096, 605.52, 621.552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 584.64, 605.52, 603.096 ], "cells": [ { "location": [ 26.4, 584.64, 122.92, 603.096 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 584.64, 219.44, 603.096 ], "text": "66,709,343", "html_text": "66,709,343", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 584.64, 315.96, 603.096 ], "text": "59,761,411", "html_text": "59,761,411", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 584.64, 412.48, 603.096 ], "text": "61,464,200", "html_text": "61,464,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 584.64, 509, 603.096 ], "text": "59,997,900", "html_text": "59,997,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 584.64, 605.52, 603.096 ], "text": "59,998,900", "html_text": "59,998,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 566.184, 605.52, 584.64 ], "cells": [ { "location": [ 26.4, 566.184, 122.92, 584.64 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 566.184, 219.44, 584.64 ], "text": "67,202,841", "html_text": "67,202,841", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 566.184, 315.96, 584.64 ], "text": "60,390,521", "html_text": "60,390,521", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 566.184, 412.48, 584.64 ], "text": "60,000,000", "html_text": "60,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 566.184, 509, 584.64 ], "text": "59,997,900", "html_text": "59,997,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 566.184, 605.52, 584.64 ], "text": "59,998,900", "html_text": "59,998,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 547.728, 605.52, 566.184 ], "cells": [ { "location": [ 26.4, 547.728, 122.92, 566.184 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 547.728, 219.44, 566.184 ], "text": "67,202,841", "html_text": "67,202,841", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 547.728, 315.96, 566.184 ], "text": "60,390,521", "html_text": "60,390,521", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 547.728, 412.48, 566.184 ], "text": "60,000,000", "html_text": "60,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 547.728, 509, 566.184 ], "text": "59,997,900", "html_text": "59,997,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 547.728, 605.52, 566.184 ], "text": "59,998,900", "html_text": "59,998,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 529.272, 605.52, 547.728 ], "cells": [ { "location": [ 26.4, 529.272, 122.92, 547.728 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 529.272, 219.44, 547.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 529.272, 315.96, 547.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 529.272, 412.48, 547.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 529.272, 509, 547.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 529.272, 605.52, 547.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 510.816, 605.52, 529.272 ], "cells": [ { "location": [ 26.4, 510.816, 122.92, 529.272 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 510.816, 219.44, 529.272 ], "text": "118,068", "html_text": "118,068", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 510.816, 315.96, 529.272 ], "text": "69,559", "html_text": "69,559", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 510.816, 412.48, 529.272 ], "text": "56,400", "html_text": "56,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 510.816, 509, 529.272 ], "text": "61,900", "html_text": "61,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 510.816, 605.52, 529.272 ], "text": "62,900", "html_text": "62,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 492.36, 605.52, 510.816 ], "cells": [ { "location": [ 26.4, 492.36, 122.92, 510.816 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 492.36, 219.44, 510.816 ], "text": "14,723", "html_text": "14,723", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 492.36, 315.96, 510.816 ], "text": "17,080", "html_text": "17,080", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 492.36, 412.48, 510.816 ], "text": "18,700", "html_text": "18,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 492.36, 509, 510.816 ], "text": "24,100", "html_text": "24,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 492.36, 605.52, 510.816 ], "text": "24,100", "html_text": "24,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 473.904, 605.52, 492.36 ], "cells": [ { "location": [ 26.4, 473.904, 122.92, 492.36 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 473.904, 219.44, 492.36 ], "text": "66,440,938", "html_text": "66,440,938", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 473.904, 315.96, 492.36 ], "text": "61,768,052", "html_text": "61,768,052", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 473.904, 412.48, 492.36 ], "text": "59,924,900", "html_text": "59,924,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 473.904, 509, 492.36 ], "text": "59,911,900", "html_text": "59,911,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 473.904, 605.52, 492.36 ], "text": "59,911,900", "html_text": "59,911,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 455.448, 605.52, 473.904 ], "cells": [ { "location": [ 26.4, 455.448, 122.92, 473.904 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 455.448, 219.44, 473.904 ], "text": "66,573,730", "html_text": "66,573,730", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 455.448, 315.96, 473.904 ], "text": "61,854,690", "html_text": "61,854,690", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 455.448, 412.48, 473.904 ], "text": "60,000,000", "html_text": "60,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 455.448, 509, 473.904 ], "text": "59,997,900", "html_text": "59,997,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 455.448, 605.52, 473.904 ], "text": "59,998,900", "html_text": "59,998,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 436.992, 605.52, 455.448 ], "cells": [ { "location": [ 26.4, 436.992, 122.92, 455.448 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 436.992, 219.44, 455.448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 436.992, 315.96, 455.448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 436.992, 412.48, 455.448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 436.992, 509, 455.448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 436.992, 605.52, 455.448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 418.536, 605.52, 436.992 ], "cells": [ { "location": [ 26.4, 418.536, 122.92, 436.992 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 418.536, 219.44, 436.992 ], "text": "66,573,730", "html_text": "66,573,730", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 418.536, 315.96, 436.992 ], "text": "61,854,690", "html_text": "61,854,690", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 418.536, 412.48, 436.992 ], "text": "60,000,000", "html_text": "60,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 418.536, 509, 436.992 ], "text": "59,997,900", "html_text": "59,997,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 418.536, 605.52, 436.992 ], "text": "59,998,900", "html_text": "59,998,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 400.08, 605.52, 418.536 ], "cells": [ { "location": [ 26.4, 400.08, 122.92, 418.536 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 400.08, 219.44, 418.536 ], "text": "66,573,730", "html_text": "66,573,730", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 400.08, 315.96, 418.536 ], "text": "61,854,690", "html_text": "61,854,690", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 400.08, 412.48, 418.536 ], "text": "60,000,000", "html_text": "60,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 400.08, 509, 418.536 ], "text": "59,997,900", "html_text": "59,997,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509, 400.08, 605.52, 418.536 ], "text": "59,998,900", "html_text": "59,998,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 20, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 254, "type": "TEXT", "location": { "l": 25.2, "t": 386.64, "r": 599.04, "b": 240.48 }, "text": "The Low Income Home Energy Assistance Program (LIHEAP), authorized by PL 94-385 and 921 KAR 4:116, is a federally subsidized program that assists low-income households to meet the cost of energy expenses. Eligibility criteria include income that does not exceed 130 percent of the Federal Poverty Level (FPL), resources which total less than $2,000 except when a household member has a catastrophic illness, in which case applicants may have as much as $4,000 in liquid resources to be readily accessed on a regular basis for living and medical expenses, and the responsibility for home heating expenses. This program is divided into two components. The subsidy component operates in November and December to assist recipients with home heating costs for which they are responsible either by direct payment or as an undesignated portion of their rent. The crisis component operates from early January until the middle of March or until all funds are expended to assist eligible households experiencing a home energy emergency involving imminent loss of heating energy. Services include accepting applications, determining eligibility, implementing outreach components, and coordinating this program with other energy assistance initiatives. Extrapolations from the most recent census data report that over 537,000 Kentucky households are eligible for assistance based on income levels that do not exceed 130% FPL.", "reading_order": 1 }, { "page": 254, "type": "TEXT", "location": { "l": 25.68, "t": 232.32, "r": 602.16, "b": 148.32 }, "text": "Federal program rules also allow the use of a portion of the state's LIHEAP grant for the weatherization assistance program; a federally funded program to help low-income households meet the cost of energy expenses through energy conservation repairs to their homes. It is designed to reduce energy consumption, lower heating bills, and ensure the health and safety of those whose annual income is at or below 200 percent of FPL. Funds are provided to conduct energy audits, heat system safety tests and repairs, reduce air infiltration, install insulation, and perform other energy-related conservation measures. While a house is allowed to receive this assistance only one time, a dwelling may be re-weatherized if this service was provided prior to October 1, 1993.", "reading_order": 2 }, { "page": 254, "type": "TEXT", "location": { "l": 25.68, "t": 138.96, "r": 604.08, "b": 88.56 }, "text": "The weatherization assistance program was co-housed with LIHEAP in the DCBS energy budget until April 2009, when it was reorganized to the Finance and Administration Cabinet (FAC), where the Kentucky Housing Corporation (KHC) is designated to administer the program. During the 2024-2026 biennium, DCBS anticipates transfer of 15% of the state LIHEAP allocation to KHC for weatherization activities performed in accordance with a combination of LIHEAP and Department of Energy rules.", "reading_order": 3 }, { "page": 254, "type": "TEXT", "location": { "l": 25.44, "t": 80.64, "r": 596.64, "b": 43.68 }, "text": "The summer cooling program is only offered when additional federal or state funds are available. It provides eligible households with a one-time payment to the household cooling (electric) provider. Air conditioners may be provided for households where residents are at a risk for health problems associated with excess heat.", "reading_order": 4 }, { "page": 254, "type": "TEXT", "location": { "l": 309.12, "t": 20.4, "r": 324.96, "b": 10.8 }, "text": "239", "reading_order": 5 } ] }, { "page": 255, "items": [ { "page": 255, "type": "TABLE", "location": { "l": 27.84, "t": 761.04, "r": 606.72, "b": 223.92 }, "text": "
Health and Family Services
Community Based Services
Child Care
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation89,688,00051,000,00055,700,50053,350,50053,350,500
Continuing Approp-General Fund14,780,9161,767,200
Budget Reduction-General Fund(2,350,000)
Other(46,260,000)(7,813,696)
Total General Fund43,428,00057,967,22055,117,70053,350,50053,350,500
Tobacco Fund
Tobacco Settlement - Phase I9,900,0009,900,0009,500,0009,500,0009,500,000
Continuing Approp-Tob Settlement1,697,163
Total Tobacco Fund11,597,1639,900,0009,500,0009,500,0009,500,000
Restricted Funds
Balance Forward476,216482,497466,700
Current Receipts12,87915,9551,533,3001,309,0001,309,000
Total Restricted Funds489,095498,4522,000,0001,309,0001,309,000
Federal Fund
Balance Forward5,316,970(6,527,968)1,662,400
Current Receipts448,575,403272,614,817268,337,600269,986,400270,105,400
Total Federal Fund453,892,374266,086,849270,000,000269,986,400270,105,400
TOTAL SOURCE OF FUNDS509,406,632334,452,521336,617,700334,145,900334,264,900
EXPENDITURES BY CLASS
Personnel Costs25,887,28621,809,65414,410,30011,380,40011,517,100
Operating Expenses1,643,7361,963,6801,968,7001,997,0001,979,300
Grants Loans Benefits473,140,166306,782,946320,238,700320,768,500320,768,500
TOTAL EXPENDITURES500,671,188330,556,280336,617,700334,145,900334,264,900
EXPENDITURES BY FUND SOURCE
General Fund28,647,08456,200,05855,117,70053,350,50053,350,500
Tobacco Fund11,597,1639,900,0009,500,0009,500,0009,500,000
Restricted Funds6,59831,7652,000,0001,309,0001,309,000
Federal Fund460,420,342264,424,457270,000,000269,986,400270,105,400
TOTAL EXPENDITURES500,671,188330,556,280336,617,700334,145,900334,264,900
", "rows": [ { "row_index": 0, "location": [ 27.84, 745.6937, 606.72, 761.04 ], "cells": [ { "location": [ 27.84, 745.6937, 124.32, 761.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 745.6937, 606.72, 761.04 ], "text": "Health and Family Services", "html_text": "Health and Family Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 730.3474, 606.72, 745.6937 ], "cells": [ { "location": [ 27.84, 730.3474, 124.32, 745.6937 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 730.3474, 606.72, 745.6937 ], "text": "Community Based Services", "html_text": "Community Based Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 715.0011, 606.72, 730.3474 ], "cells": [ { "location": [ 27.84, 715.0011, 124.32, 730.3474 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 715.0011, 606.72, 730.3474 ], "text": "Child Care", "html_text": "Child Care", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 699.6549, 606.72, 715.0011 ], "cells": [ { "location": [ 27.84, 699.6549, 124.32, 715.0011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 699.6549, 220.8, 715.0011 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 699.6549, 317.28, 715.0011 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 699.6549, 413.76, 715.0011 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 699.6549, 510.24, 715.0011 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 699.6549, 606.72, 715.0011 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 684.3086, 606.72, 699.6549 ], "cells": [ { "location": [ 27.84, 684.3086, 124.32, 699.6549 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 684.3086, 220.8, 699.6549 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 684.3086, 317.28, 699.6549 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 684.3086, 413.76, 699.6549 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 684.3086, 510.24, 699.6549 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 684.3086, 606.72, 699.6549 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 668.9623, 606.72, 684.3086 ], "cells": [ { "location": [ 27.84, 668.9623, 124.32, 684.3086 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 668.9623, 220.8, 684.3086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 668.9623, 317.28, 684.3086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 668.9623, 413.76, 684.3086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 668.9623, 510.24, 684.3086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 668.9623, 606.72, 684.3086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 653.616, 606.72, 668.9623 ], "cells": [ { "location": [ 27.84, 653.616, 124.32, 668.9623 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 653.616, 220.8, 668.9623 ], "text": "89,688,000", "html_text": "89,688,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 653.616, 317.28, 668.9623 ], "text": "51,000,000", "html_text": "51,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 653.616, 413.76, 668.9623 ], "text": "55,700,500", "html_text": "55,700,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 653.616, 510.24, 668.9623 ], "text": "53,350,500", "html_text": "53,350,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 653.616, 606.72, 668.9623 ], "text": "53,350,500", "html_text": "53,350,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 638.2697, 606.72, 653.616 ], "cells": [ { "location": [ 27.84, 638.2697, 124.32, 653.616 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 638.2697, 220.8, 653.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 638.2697, 317.28, 653.616 ], "text": "14,780,916", "html_text": "14,780,916", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 638.2697, 413.76, 653.616 ], "text": "1,767,200", "html_text": "1,767,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 638.2697, 510.24, 653.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 638.2697, 606.72, 653.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 622.9234, 606.72, 638.2697 ], "cells": [ { "location": [ 27.84, 622.9234, 124.32, 638.2697 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 622.9234, 220.8, 638.2697 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 622.9234, 317.28, 638.2697 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 622.9234, 413.76, 638.2697 ], "text": "(2,350,000)", "html_text": "(2,350,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 622.9234, 510.24, 638.2697 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 622.9234, 606.72, 638.2697 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 607.5771, 606.72, 622.9234 ], "cells": [ { "location": [ 27.84, 607.5771, 124.32, 622.9234 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 607.5771, 220.8, 622.9234 ], "text": "(46,260,000)", "html_text": "(46,260,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 607.5771, 317.28, 622.9234 ], "text": "(7,813,696)", "html_text": "(7,813,696)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 607.5771, 413.76, 622.9234 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 607.5771, 510.24, 622.9234 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 607.5771, 606.72, 622.9234 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 592.2309, 606.72, 607.5771 ], "cells": [ { "location": [ 27.84, 592.2309, 124.32, 607.5771 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 592.2309, 220.8, 607.5771 ], "text": "43,428,000", "html_text": "43,428,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 592.2309, 317.28, 607.5771 ], "text": "57,967,220", "html_text": "57,967,220", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 592.2309, 413.76, 607.5771 ], "text": "55,117,700", "html_text": "55,117,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 592.2309, 510.24, 607.5771 ], "text": "53,350,500", "html_text": "53,350,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 592.2309, 606.72, 607.5771 ], "text": "53,350,500", "html_text": "53,350,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 576.8846, 606.72, 592.2309 ], "cells": [ { "location": [ 27.84, 576.8846, 124.32, 592.2309 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 576.8846, 220.8, 592.2309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 576.8846, 317.28, 592.2309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 576.8846, 413.76, 592.2309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 576.8846, 510.24, 592.2309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 576.8846, 606.72, 592.2309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 561.5383, 606.72, 576.8846 ], "cells": [ { "location": [ 27.84, 561.5383, 124.32, 576.8846 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 561.5383, 220.8, 576.8846 ], "text": "9,900,000", "html_text": "9,900,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 561.5383, 317.28, 576.8846 ], "text": "9,900,000", "html_text": "9,900,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 561.5383, 413.76, 576.8846 ], "text": "9,500,000", "html_text": "9,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 561.5383, 510.24, 576.8846 ], "text": "9,500,000", "html_text": "9,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 561.5383, 606.72, 576.8846 ], "text": "9,500,000", "html_text": "9,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 546.192, 606.72, 561.5383 ], "cells": [ { "location": [ 27.84, 546.192, 124.32, 561.5383 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 546.192, 220.8, 561.5383 ], "text": "1,697,163", "html_text": "1,697,163", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 546.192, 317.28, 561.5383 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 546.192, 413.76, 561.5383 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 546.192, 510.24, 561.5383 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 546.192, 606.72, 561.5383 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 530.8457, 606.72, 546.192 ], "cells": [ { "location": [ 27.84, 530.8457, 124.32, 546.192 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 530.8457, 220.8, 546.192 ], "text": "11,597,163", "html_text": "11,597,163", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 530.8457, 317.28, 546.192 ], "text": "9,900,000", "html_text": "9,900,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 530.8457, 413.76, 546.192 ], "text": "9,500,000", "html_text": "9,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 530.8457, 510.24, 546.192 ], "text": "9,500,000", "html_text": "9,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 530.8457, 606.72, 546.192 ], "text": "9,500,000", "html_text": "9,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 515.4994, 606.72, 530.8457 ], "cells": [ { "location": [ 27.84, 515.4994, 124.32, 530.8457 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 515.4994, 220.8, 530.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 515.4994, 317.28, 530.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 515.4994, 413.76, 530.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 515.4994, 510.24, 530.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 515.4994, 606.72, 530.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 500.1531, 606.72, 515.4994 ], "cells": [ { "location": [ 27.84, 500.1531, 124.32, 515.4994 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 500.1531, 220.8, 515.4994 ], "text": "476,216", "html_text": "476,216", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 500.1531, 317.28, 515.4994 ], "text": "482,497", "html_text": "482,497", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 500.1531, 413.76, 515.4994 ], "text": "466,700", "html_text": "466,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 500.1531, 510.24, 515.4994 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 500.1531, 606.72, 515.4994 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 484.8069, 606.72, 500.1531 ], "cells": [ { "location": [ 27.84, 484.8069, 124.32, 500.1531 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 484.8069, 220.8, 500.1531 ], "text": "12,879", "html_text": "12,879", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 484.8069, 317.28, 500.1531 ], "text": "15,955", "html_text": "15,955", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 484.8069, 413.76, 500.1531 ], "text": "1,533,300", "html_text": "1,533,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 484.8069, 510.24, 500.1531 ], "text": "1,309,000", "html_text": "1,309,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 484.8069, 606.72, 500.1531 ], "text": "1,309,000", "html_text": "1,309,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 469.4606, 606.72, 484.8069 ], "cells": [ { "location": [ 27.84, 469.4606, 124.32, 484.8069 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 469.4606, 220.8, 484.8069 ], "text": "489,095", "html_text": "489,095", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 469.4606, 317.28, 484.8069 ], "text": "498,452", "html_text": "498,452", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 469.4606, 413.76, 484.8069 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 469.4606, 510.24, 484.8069 ], "text": "1,309,000", "html_text": "1,309,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 469.4606, 606.72, 484.8069 ], "text": "1,309,000", "html_text": "1,309,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 454.1143, 606.72, 469.4606 ], "cells": [ { "location": [ 27.84, 454.1143, 124.32, 469.4606 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 454.1143, 220.8, 469.4606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 454.1143, 317.28, 469.4606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 454.1143, 413.76, 469.4606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 454.1143, 510.24, 469.4606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 454.1143, 606.72, 469.4606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 438.768, 606.72, 454.1143 ], "cells": [ { "location": [ 27.84, 438.768, 124.32, 454.1143 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 438.768, 220.8, 454.1143 ], "text": "5,316,970", "html_text": "5,316,970", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 438.768, 317.28, 454.1143 ], "text": "(6,527,968)", "html_text": "(6,527,968)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 438.768, 413.76, 454.1143 ], "text": "1,662,400", "html_text": "1,662,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 438.768, 510.24, 454.1143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 438.768, 606.72, 454.1143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 423.4217, 606.72, 438.768 ], "cells": [ { "location": [ 27.84, 423.4217, 124.32, 438.768 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 423.4217, 220.8, 438.768 ], "text": "448,575,403", "html_text": "448,575,403", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 423.4217, 317.28, 438.768 ], "text": "272,614,817", "html_text": "272,614,817", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 423.4217, 413.76, 438.768 ], "text": "268,337,600", "html_text": "268,337,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 423.4217, 510.24, 438.768 ], "text": "269,986,400", "html_text": "269,986,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 423.4217, 606.72, 438.768 ], "text": "270,105,400", "html_text": "270,105,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 408.0754, 606.72, 423.4217 ], "cells": [ { "location": [ 27.84, 408.0754, 124.32, 423.4217 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 408.0754, 220.8, 423.4217 ], "text": "453,892,374", "html_text": "453,892,374", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 408.0754, 317.28, 423.4217 ], "text": "266,086,849", "html_text": "266,086,849", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 408.0754, 413.76, 423.4217 ], "text": "270,000,000", "html_text": "270,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 408.0754, 510.24, 423.4217 ], "text": "269,986,400", "html_text": "269,986,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 408.0754, 606.72, 423.4217 ], "text": "270,105,400", "html_text": "270,105,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 392.7291, 606.72, 408.0754 ], "cells": [ { "location": [ 27.84, 392.7291, 124.32, 408.0754 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 392.7291, 220.8, 408.0754 ], "text": "509,406,632", "html_text": "509,406,632", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 392.7291, 317.28, 408.0754 ], "text": "334,452,521", "html_text": "334,452,521", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 392.7291, 413.76, 408.0754 ], "text": "336,617,700", "html_text": "336,617,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 392.7291, 510.24, 408.0754 ], "text": "334,145,900", "html_text": "334,145,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 392.7291, 606.72, 408.0754 ], "text": "334,264,900", "html_text": "334,264,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 377.3829, 606.72, 392.7291 ], "cells": [ { "location": [ 27.84, 377.3829, 124.32, 392.7291 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 377.3829, 220.8, 392.7291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 377.3829, 317.28, 392.7291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 377.3829, 413.76, 392.7291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 377.3829, 510.24, 392.7291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 377.3829, 606.72, 392.7291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 362.0366, 606.72, 377.3829 ], "cells": [ { "location": [ 27.84, 362.0366, 124.32, 377.3829 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 362.0366, 220.8, 377.3829 ], "text": "25,887,286", "html_text": "25,887,286", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 362.0366, 317.28, 377.3829 ], "text": "21,809,654", "html_text": "21,809,654", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 362.0366, 413.76, 377.3829 ], "text": "14,410,300", "html_text": "14,410,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 362.0366, 510.24, 377.3829 ], "text": "11,380,400", "html_text": "11,380,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 362.0366, 606.72, 377.3829 ], "text": "11,517,100", "html_text": "11,517,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 346.6903, 606.72, 362.0366 ], "cells": [ { "location": [ 27.84, 346.6903, 124.32, 362.0366 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 346.6903, 220.8, 362.0366 ], "text": "1,643,736", "html_text": "1,643,736", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 346.6903, 317.28, 362.0366 ], "text": "1,963,680", "html_text": "1,963,680", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 346.6903, 413.76, 362.0366 ], "text": "1,968,700", "html_text": "1,968,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 346.6903, 510.24, 362.0366 ], "text": "1,997,000", "html_text": "1,997,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 346.6903, 606.72, 362.0366 ], "text": "1,979,300", "html_text": "1,979,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 331.344, 606.72, 346.6903 ], "cells": [ { "location": [ 27.84, 331.344, 124.32, 346.6903 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 331.344, 220.8, 346.6903 ], "text": "473,140,166", "html_text": "473,140,166", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 331.344, 317.28, 346.6903 ], "text": "306,782,946", "html_text": "306,782,946", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 331.344, 413.76, 346.6903 ], "text": "320,238,700", "html_text": "320,238,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 331.344, 510.24, 346.6903 ], "text": "320,768,500", "html_text": "320,768,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 331.344, 606.72, 346.6903 ], "text": "320,768,500", "html_text": "320,768,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.84, 315.9977, 606.72, 331.344 ], "cells": [ { "location": [ 27.84, 315.9977, 124.32, 331.344 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 315.9977, 220.8, 331.344 ], "text": "500,671,188", "html_text": "500,671,188", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 315.9977, 317.28, 331.344 ], "text": "330,556,280", "html_text": "330,556,280", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 315.9977, 413.76, 331.344 ], "text": "336,617,700", "html_text": "336,617,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 315.9977, 510.24, 331.344 ], "text": "334,145,900", "html_text": "334,145,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 315.9977, 606.72, 331.344 ], "text": "334,264,900", "html_text": "334,264,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.84, 300.6514, 606.72, 315.9977 ], "cells": [ { "location": [ 27.84, 300.6514, 124.32, 315.9977 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 300.6514, 220.8, 315.9977 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 300.6514, 317.28, 315.9977 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 300.6514, 413.76, 315.9977 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 300.6514, 510.24, 315.9977 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 300.6514, 606.72, 315.9977 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.84, 285.3051, 606.72, 300.6514 ], "cells": [ { "location": [ 27.84, 285.3051, 124.32, 300.6514 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 285.3051, 220.8, 300.6514 ], "text": "28,647,084", "html_text": "28,647,084", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 285.3051, 317.28, 300.6514 ], "text": "56,200,058", "html_text": "56,200,058", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 285.3051, 413.76, 300.6514 ], "text": "55,117,700", "html_text": "55,117,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 285.3051, 510.24, 300.6514 ], "text": "53,350,500", "html_text": "53,350,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 285.3051, 606.72, 300.6514 ], "text": "53,350,500", "html_text": "53,350,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.84, 269.9589, 606.72, 285.3051 ], "cells": [ { "location": [ 27.84, 269.9589, 124.32, 285.3051 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 269.9589, 220.8, 285.3051 ], "text": "11,597,163", "html_text": "11,597,163", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 269.9589, 317.28, 285.3051 ], "text": "9,900,000", "html_text": "9,900,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 269.9589, 413.76, 285.3051 ], "text": "9,500,000", "html_text": "9,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 269.9589, 510.24, 285.3051 ], "text": "9,500,000", "html_text": "9,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 269.9589, 606.72, 285.3051 ], "text": "9,500,000", "html_text": "9,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.84, 254.6126, 606.72, 269.9589 ], "cells": [ { "location": [ 27.84, 254.6126, 124.32, 269.9589 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 254.6126, 220.8, 269.9589 ], "text": "6,598", "html_text": "6,598", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 254.6126, 317.28, 269.9589 ], "text": "31,765", "html_text": "31,765", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 254.6126, 413.76, 269.9589 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 254.6126, 510.24, 269.9589 ], "text": "1,309,000", "html_text": "1,309,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 254.6126, 606.72, 269.9589 ], "text": "1,309,000", "html_text": "1,309,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.84, 239.2663, 606.72, 254.6126 ], "cells": [ { "location": [ 27.84, 239.2663, 124.32, 254.6126 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 239.2663, 220.8, 254.6126 ], "text": "460,420,342", "html_text": "460,420,342", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 239.2663, 317.28, 254.6126 ], "text": "264,424,457", "html_text": "264,424,457", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 239.2663, 413.76, 254.6126 ], "text": "270,000,000", "html_text": "270,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 239.2663, 510.24, 254.6126 ], "text": "269,986,400", "html_text": "269,986,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 239.2663, 606.72, 254.6126 ], "text": "270,105,400", "html_text": "270,105,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.84, 223.92, 606.72, 239.2663 ], "cells": [ { "location": [ 27.84, 223.92, 124.32, 239.2663 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 223.92, 220.8, 239.2663 ], "text": "500,671,188", "html_text": "500,671,188", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 223.92, 317.28, 239.2663 ], "text": "330,556,280", "html_text": "330,556,280", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 223.92, 413.76, 239.2663 ], "text": "336,617,700", "html_text": "336,617,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 223.92, 510.24, 239.2663 ], "text": "334,145,900", "html_text": "334,145,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 223.92, 606.72, 239.2663 ], "text": "334,264,900", "html_text": "334,264,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 35, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 255, "type": "TEXT", "location": { "l": 25.68, "t": 210.72, "r": 599.04, "b": 172.08 }, "text": "The Child Care Program administers the child care assistance subsidy program, the ALL STARS quality rating system, as well as a professional development framework for child care providers. The primary funding services for the program include the federal Child Care Development Fund, state General Fund and Tobacco Settlement-Phase I funds.", "reading_order": 1 }, { "page": 255, "type": "TEXT", "location": { "l": 25.2, "t": 164.16, "r": 602.4, "b": 53.76 }, "text": "The Child Care Development Fund (CCDF) was created by Congress in August 1996 as part of the federal welfare reform legislation. Child care services delivered through CCDF are designed to promote, expand, and improve the quality of care for children in Kentucky and ensure that families most in need are aware of and have access to available, quality child care which is developmentally appropriate, affordable, and safe. The Cabinet for Health and Family Services' approach to service delivery combines the efforts of Cabinet staff and other service providers to address a family's needs in a comprehensive fashion thereby maximizing the likelihood that a family will achieve positive outcomes. The Division of Child Care (DCC) serves Kentucky's most vulnerable children prioritizing children receiving child protective or preventive services, Temporary Assistance for Needy Families (TANF) recipients and persons transitioning off TANF, children with special needs, families experiencing homelessness, and teen parents. Children of low income working families are also eligible for child care assistance.", "reading_order": 2 }, { "page": 255, "type": "TEXT", "location": { "l": 308.88, "t": 20.4, "r": 324.96, "b": 11.04 }, "text": "240", "reading_order": 3 } ] }, { "page": 256, "items": [ { "page": 256, "type": "TEXT", "location": { "l": 25.2, "t": 765.36, "r": 600, "b": 668.16 }, "text": "On November 19, 2014, the Child Care and Development Block Grant (CCDBG) Act of 2014 was signed into law at the federal level. This reauthorizes the child care program for the first time since 1996 and represents an historic re-envisioning of the CCDF program. The new law makes significant advancements by defining health and safety requirements for child care providers, outlining family-friendly eligibility policies, and ensuring parents and the general public have transparent information about the child care choices available to them. The sweeping changes of the Child Care and Development Block Grant and Kentucky's participation in the federally funded Preschool Development Grant provide Kentucky's Division of Child Care with the unique opportunity to realign the current system and advance quality child care in the state to meet the complex needs of Kentucky's poorest families.", "reading_order": 0 }, { "page": 256, "type": "TEXT", "location": { "l": 25.44, "t": 659.28, "r": 597.84, "b": 586.08 }, "text": "The originally unfunded mandated changes of the CCDBG Act of 2014 required additional funding in order to come into compliance with federal law. While some changes were straightforward to implement, others have been more complex, requiring additional time for planning and implementation. The Division of Child Care has successfully implemented the required changes, including the new background check requirements for childcare staff. Additional federal funding awarded to Kentucky in 2018 allowed for increases to the child care subsidy program and increased financial assistance with the federal background check program.", "reading_order": 1 }, { "page": 256, "type": "TEXT", "location": { "l": 25.68, "t": 577.2, "r": 602.88, "b": 504.24 }, "text": "CCDF reauthorization increased the minimum quality set-aside from 4% to 9% over a phase-in period of 5-years. Beginning FFY 2018, the quality set-aside increased to 8% of the aggregate funds expended by the Lead Agency for quality activities. These activities include childcare health and safety requirements, the tiered quality rating and improvement system, and early care and education professional development. The infant & toddler set-aside remains at least 3% of CCDF and must be spent on activities to improve the quality of care for infants and children. The 3% infant and toddler set-aside began in FFY 2018 and is in addition to the 8% quality set-aside.", "reading_order": 2 }, { "page": 256, "type": "TEXT", "location": { "l": 25.44, "t": 495.12, "r": 603.12, "b": 373.68 }, "text": "The Child Care Assistance Program is one of the support services directed at: (1) eliminating barriers to work and education for parents; (2) strengthening and maintaining client families; (3) providing early educational opportunities for at-risk children; (4) preventing or remedying abuse, neglect or exploitation of children; (5) preventing family dissolution; and (6) preventing out of home placements. These services are provided by subsidized child care through the CCDF for full and part-day care by licensed providers, certified family child care homes and registered providers. Childcare services are intended to supplement, but not supplant, the parents' responsibility for the child's protection, development, and supervision. Children with special needs and child protective services are the top priority for the DCC. In addition, childcare is also used to support low-income working parents and TANF client's efforts to find and keep jobs and transition off public assistance. Licensed centers and homes, certified family childcare homes, and registered providers that meet enrollment requirements and health and safety guidelines are reimbursed for services at approved rates for eligible, enrolled families.", "reading_order": 3 }, { "page": 256, "type": "TEXT", "location": { "l": 24.96, "t": 365.28, "r": 600.48, "b": 291.84 }, "text": "Regulation and Monitoring of Child Care Providers: The Office of Inspector General (OIG), Division of Regulated Child Care ensures that licensed and certified childcare providers meet minimum health, safety, and quality standards. DCBS contracts with OIG to conduct on-site inspections, monitor, license center-based providers, and certify family childcare home providers. OIG is also contracted to investigate complaints against licensed and certified providers, as well as to conduct fraud investigations. KRS 199.8994 stipulates a targeted ratio of an individual caseload of 1:50 be maintained for continuation of quality services; however, the current average individual caseload is 1:80.", "reading_order": 4 }, { "page": 256, "type": "TEXT", "location": { "l": 24.96, "t": 283.44, "r": 604.32, "b": 137.28 }, "text": "Tiered Quality Rating and Improvement System: The Kentucky ALL STARS Program is part of Kentucky's Early Childhood Initiative and is a quality rating system that places major emphasis on raising the quality level of early care and education in childcare settings. This program is mandatory for child care centers and in-home programs that wish to receive child care subsidy funds. Kentucky ALL STARS monetary incentives and rewards are granted to childcare providers based on environmental scoring using identified characteristics associated with positive outcomes for children and families. These scores are also combined with a list of program standards in order to achieve a STARS rating of 1 to 5. Through the provision of technical assistance, providers work to achieve quality indicators in their Environmental Rating Scale. STARS Levels 2 through 5 surpasses the minimum licensing or certification requirements that all programs must meet per regulations. STARS Levels 3 through 5 are considered high-quality programs and can receive higher levels of reimbursement. Programs are assessed in the following areas: staff/child ratios, group size, curriculum, family involvement, training and education of staff, regulatory compliance, and personnel practices. As of June 2025 there were 47,089 children receiving subsidized child care with 41,374 (87.86%) enrolled in a STARS Rated facilities. As of June 2025 out of the 1,994 ALL STARS rated providers, 35% are considered at the high-quality with a rating between 3 and 5.", "reading_order": 5 }, { "page": 256, "type": "TEXT", "location": { "l": 25.68, "t": 128.88, "r": 596.16, "b": 68.4 }, "text": "Initiatives to promote the Kentucky ALL SIARS program are contracted with the University of Kentucky Human Development Institute. The University of Kentucky coordinates the Quality Enhancement Program with twenty-six Quality Coaches and four Technical Assistance Quality Consultants, to recruit, train, and provide technical assistance to providers when preparing to enter the program and throughout provider participation in the program. A total of thirteen STARS Raters conduct environment assessments on all participating programs.", "reading_order": 6 }, { "page": 256, "type": "TEXT", "location": { "l": 308.88, "t": 19.92, "r": 324.48, "b": 11.28 }, "text": "241", "reading_order": 7 } ] }, { "page": 257, "items": [ { "page": 257, "type": "TEXT", "location": { "l": 25.2, "t": 765.12, "r": 598.8, "b": 643.92 }, "text": "The Professional Development System is also part of Kentucky's Early Childhood Initiative. The Division has put in place the \"Kentucky Childhood Professional Development Framework\" which addresses the needs for education, training and credentialing of early care professionals in Kentucky and represents a culmination of months of planning and input from multiple stakeholders across the state. The Framework identifies individual core competencies, credentials, scholarships, grants, awards and training criteria to early care and education professionals. Additionally, targeted quality set-asides under CCDF are being utilized to promote and improve the quality of infant/toddler training opportunities, enhance professional development activities, improve education in child care programs, improve staff and child interactions, increase parental involvement, and facilitate regulatory compliance to all child care programs. As of June 30, 2025, there were 2,826 active Director's Credentials, 721 Trainer's Credentials, and 438 active Commonwealth Child Care Credentials. During fiscal year 2025, 95,944 childcare provider/staff received early care and education training.", "reading_order": 0 }, { "page": 257, "type": "TEXT", "location": { "l": 25.92, "t": 635.04, "r": 604.8, "b": 573.6 }, "text": "Collaborative Efforts continue between the Division of Child Care and key stakeholders in order to ensure that outcomes will focus on continuing quality improvements in early learning environments. These efforts include partnerships with Head Start, the Department of Education, the Department for Public Health Division of Maternal and Child Health, Kentucky Out-of-School Alliance, Governor's Office of Early Childhood, and other government and quasi-government agencies that share the common goal of increasing professionalism in Early Care and Education, promoting quality care, and supporting early learning guidelines.", "reading_order": 1 }, { "page": 257, "type": "TEXT", "location": { "l": 25.92, "t": 565.44, "r": 603.84, "b": 503.52 }, "text": "Annual Training Requirements: Licensed Child Care Type I and II directors and staff are required to complete nine hours of cabinet-approved early care and education training within the first year of employment (after completing a six-hour state-mandates orientation to the childcare profession), including one and one-half hours of pediatric abusive head trauma training; and 15 hours of cabinet-approved early care and education training annually, including one and one half hours of pediatric head trauma training completed once every five years.", "reading_order": 2 }, { "page": 257, "type": "TEXT", "location": { "l": 25.68, "t": 495.12, "r": 587.04, "b": 470.16 }, "text": "Certified Family Child Care Home providers are required to complete nine hours of cabinet-approved early care and education training annually, including one and one-half hours of pediatric abusive head trauma training completed once every five years.", "reading_order": 3 }, { "page": 257, "type": "TITLE", "location": { "l": 26.88, "t": 461.28, "r": 60.24, "b": 448.56 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 257, "type": "TEXT", "location": { "l": 25.92, "t": 439.68, "r": 599.76, "b": 402 }, "text": "The base budget includes Tobacco Settlement Funds in the amount of $9,500,000 in each fiscal year for the Child Care program for the Kentucky ALL STARS program quality rating system, a federal requirement. These funds provide monetary incentives and rewards to childcare providers and are used as match for the federal funds received from the Child Care Development Grant.", "reading_order": 5 }, { "page": 257, "type": "TEXT", "location": { "l": 308.88, "t": 20.4, "r": 324.96, "b": 11.28 }, "text": "242", "reading_order": 6 } ] }, { "page": 258, "items": [ { "page": 258, "type": "TABLE", "location": { "l": 27.6, "t": 762.72, "r": 606.96, "b": 161.04 }, "text": "
Health and Family Services
Community Based Services
ActualActualRevisedRecommendedRecommended
FY 2024FY 2025FY 2026FY 2027FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation346,596,200450,121,100459,944,300468,154,100474,581,800
State Salary and Compensation Allocation6,552,500
Budget Reduction-General Fund(5,888,800)
Other63,902,00012,501,645
Total General Fund417,050,700462,622,745454,055,500468,154,100474,581,800
Tobacco Fund
Tobacco Settlement - Phase I2,500,0001,900,0002,000,0002,000,0002,000,000
Total Tobacco Fund2,500,0001,900,0002,000,0002,000,0002,000,000
Restricted Funds
Balance Forward106,005,86354,588,7122,026,9005,300,000
Current Receipts141,572,948130,377,732247,085,000190,066,300195,611,700
Non-Revenue Receipts(66,137,119)(54,943,129)(46,709,600)(46,610,400)(46,610,400)
Total Restricted Funds181,441,692130,023,315202,402,300148,755,900149,001,300
Federal Fund
Balance Forward(59,316,367)(59,925,468)(59,748,400)
Current Receipts294,109,591299,261,045351,073,600273,576,600273,942,000
Non-Revenue Receipts26(26)
Total Federal Fund234,793,250239,335,551291,325,200273,576,600273,942,000
TOTAL SOURCE OF FUNDS835,785,643833,881,611949,783,000892,486,600899,525,100
EXPENDITURES BY CLASS
Personnel Costs311,566,794317,057,628385,021,700373,988,000381,026,500
Operating Expenses36,942,23934,915,09332,834,10034,918,20034,918,200
Grants Loans Benefits491,468,366539,630,414526,627,200483,580,400483,580,400
Debt Service1,145,000
TOTAL EXPENDITURES841,122,399891,603,135944,483,000892,486,600899,525,100
EXPENDITURES BY FUND SOURCE
General Fund417,050,700462,622,745454,055,500468,154,100474,581,800
Tobacco Fund2,500,0001,900,0002,000,0002,000,0002,000,000
Restricted Funds126,852,981127,996,398197,102,300148,755,900149,001,300
Federal Fund294,718,718299,083,992291,325,200273,576,600273,942,000
TOTAL EXPENDITURES841,122,399891,603,136944,483,000892,486,600899,525,100
", "rows": [ { "row_index": 0, "location": [ 27.6, 746.4584, 606.96, 762.72 ], "cells": [ { "location": [ 27.6, 746.4584, 124.16, 762.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 746.4584, 606.96, 762.72 ], "text": "Health and Family Services", "html_text": "Health and Family Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 730.1968, 606.96, 746.4584 ], "cells": [ { "location": [ 27.6, 730.1968, 124.16, 746.4584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 730.1968, 606.96, 746.4584 ], "text": "Community Based Services", "html_text": "Community Based Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 713.9351, 606.96, 730.1968 ], "cells": [ { "location": [ 27.6, 713.9351, 124.16, 730.1968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 713.9351, 220.72, 730.1968 ], "text": "Actual", "html_text": "Actual", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 713.9351, 317.28, 730.1968 ], "text": "Actual", "html_text": "Actual", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 713.9351, 413.84, 730.1968 ], "text": "Revised", "html_text": "Revised", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 713.9351, 510.4, 730.1968 ], "text": "Recommended", "html_text": "Recommended", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 713.9351, 606.96, 730.1968 ], "text": "Recommended", "html_text": "Recommended", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 697.6735, 606.96, 713.9351 ], "cells": [ { "location": [ 27.6, 697.6735, 124.16, 713.9351 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 697.6735, 220.72, 713.9351 ], "text": "FY 2024", "html_text": "FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 697.6735, 317.28, 713.9351 ], "text": "FY 2025", "html_text": "FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 697.6735, 413.84, 713.9351 ], "text": "FY 2026", "html_text": "FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 697.6735, 510.4, 713.9351 ], "text": "FY 2027", "html_text": "FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 697.6735, 606.96, 713.9351 ], "text": "FY 2028", "html_text": "FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 681.4119, 606.96, 697.6735 ], "cells": [ { "location": [ 27.6, 681.4119, 124.16, 697.6735 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 681.4119, 220.72, 697.6735 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 681.4119, 317.28, 697.6735 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 681.4119, 413.84, 697.6735 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 681.4119, 510.4, 697.6735 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 681.4119, 606.96, 697.6735 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 665.1503, 606.96, 681.4119 ], "cells": [ { "location": [ 27.6, 665.1503, 124.16, 681.4119 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 665.1503, 220.72, 681.4119 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 665.1503, 317.28, 681.4119 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 665.1503, 413.84, 681.4119 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 665.1503, 510.4, 681.4119 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 665.1503, 606.96, 681.4119 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 648.8886, 606.96, 665.1503 ], "cells": [ { "location": [ 27.6, 648.8886, 124.16, 665.1503 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 648.8886, 220.72, 665.1503 ], "text": "346,596,200", "html_text": "346,596,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 648.8886, 317.28, 665.1503 ], "text": "450,121,100", "html_text": "450,121,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 648.8886, 413.84, 665.1503 ], "text": "459,944,300", "html_text": "459,944,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 648.8886, 510.4, 665.1503 ], "text": "468,154,100", "html_text": "468,154,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 648.8886, 606.96, 665.1503 ], "text": "474,581,800", "html_text": "474,581,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 632.627, 606.96, 648.8886 ], "cells": [ { "location": [ 27.6, 632.627, 124.16, 648.8886 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 632.627, 220.72, 648.8886 ], "text": "6,552,500", "html_text": "6,552,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 632.627, 317.28, 648.8886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 632.627, 413.84, 648.8886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 632.627, 510.4, 648.8886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 632.627, 606.96, 648.8886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 616.3654, 606.96, 632.627 ], "cells": [ { "location": [ 27.6, 616.3654, 124.16, 632.627 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 616.3654, 220.72, 632.627 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 616.3654, 317.28, 632.627 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 616.3654, 413.84, 632.627 ], "text": "(5,888,800)", "html_text": "(5,888,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 616.3654, 510.4, 632.627 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 616.3654, 606.96, 632.627 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 600.1038, 606.96, 616.3654 ], "cells": [ { "location": [ 27.6, 600.1038, 124.16, 616.3654 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 600.1038, 220.72, 616.3654 ], "text": "63,902,000", "html_text": "63,902,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 600.1038, 317.28, 616.3654 ], "text": "12,501,645", "html_text": "12,501,645", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 600.1038, 413.84, 616.3654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 600.1038, 510.4, 616.3654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 600.1038, 606.96, 616.3654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 583.8422, 606.96, 600.1038 ], "cells": [ { "location": [ 27.6, 583.8422, 124.16, 600.1038 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 583.8422, 220.72, 600.1038 ], "text": "417,050,700", "html_text": "417,050,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 583.8422, 317.28, 600.1038 ], "text": "462,622,745", "html_text": "462,622,745", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 583.8422, 413.84, 600.1038 ], "text": "454,055,500", "html_text": "454,055,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 583.8422, 510.4, 600.1038 ], "text": "468,154,100", "html_text": "468,154,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 583.8422, 606.96, 600.1038 ], "text": "474,581,800", "html_text": "474,581,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 567.5805, 606.96, 583.8422 ], "cells": [ { "location": [ 27.6, 567.5805, 124.16, 583.8422 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 567.5805, 220.72, 583.8422 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 567.5805, 317.28, 583.8422 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 567.5805, 413.84, 583.8422 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 567.5805, 510.4, 583.8422 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 567.5805, 606.96, 583.8422 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 551.3189, 606.96, 567.5805 ], "cells": [ { "location": [ 27.6, 551.3189, 124.16, 567.5805 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 551.3189, 220.72, 567.5805 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 551.3189, 317.28, 567.5805 ], "text": "1,900,000", "html_text": "1,900,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 551.3189, 413.84, 567.5805 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 551.3189, 510.4, 567.5805 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 551.3189, 606.96, 567.5805 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 535.0573, 606.96, 551.3189 ], "cells": [ { "location": [ 27.6, 535.0573, 124.16, 551.3189 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 535.0573, 220.72, 551.3189 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 535.0573, 317.28, 551.3189 ], "text": "1,900,000", "html_text": "1,900,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 535.0573, 413.84, 551.3189 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 535.0573, 510.4, 551.3189 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 535.0573, 606.96, 551.3189 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 518.7957, 606.96, 535.0573 ], "cells": [ { "location": [ 27.6, 518.7957, 124.16, 535.0573 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 518.7957, 220.72, 535.0573 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 518.7957, 317.28, 535.0573 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 518.7957, 413.84, 535.0573 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 518.7957, 510.4, 535.0573 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 518.7957, 606.96, 535.0573 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 502.5341, 606.96, 518.7957 ], "cells": [ { "location": [ 27.6, 502.5341, 124.16, 518.7957 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 502.5341, 220.72, 518.7957 ], "text": "106,005,863", "html_text": "106,005,863", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 502.5341, 317.28, 518.7957 ], "text": "54,588,712", "html_text": "54,588,712", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 502.5341, 413.84, 518.7957 ], "text": "2,026,900", "html_text": "2,026,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 502.5341, 510.4, 518.7957 ], "text": "5,300,000", "html_text": "5,300,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 502.5341, 606.96, 518.7957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 486.2724, 606.96, 502.5341 ], "cells": [ { "location": [ 27.6, 486.2724, 124.16, 502.5341 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 486.2724, 220.72, 502.5341 ], "text": "141,572,948", "html_text": "141,572,948", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 486.2724, 317.28, 502.5341 ], "text": "130,377,732", "html_text": "130,377,732", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 486.2724, 413.84, 502.5341 ], "text": "247,085,000", "html_text": "247,085,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 486.2724, 510.4, 502.5341 ], "text": "190,066,300", "html_text": "190,066,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 486.2724, 606.96, 502.5341 ], "text": "195,611,700", "html_text": "195,611,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 470.0108, 606.96, 486.2724 ], "cells": [ { "location": [ 27.6, 470.0108, 124.16, 486.2724 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 470.0108, 220.72, 486.2724 ], "text": "(66,137,119)", "html_text": "(66,137,119)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 470.0108, 317.28, 486.2724 ], "text": "(54,943,129)", "html_text": "(54,943,129)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 470.0108, 413.84, 486.2724 ], "text": "(46,709,600)", "html_text": "(46,709,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 470.0108, 510.4, 486.2724 ], "text": "(46,610,400)", "html_text": "(46,610,400)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 470.0108, 606.96, 486.2724 ], "text": "(46,610,400)", "html_text": "(46,610,400)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 453.7492, 606.96, 470.0108 ], "cells": [ { "location": [ 27.6, 453.7492, 124.16, 470.0108 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 453.7492, 220.72, 470.0108 ], "text": "181,441,692", "html_text": "181,441,692", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 453.7492, 317.28, 470.0108 ], "text": "130,023,315", "html_text": "130,023,315", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 453.7492, 413.84, 470.0108 ], "text": "202,402,300", "html_text": "202,402,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 453.7492, 510.4, 470.0108 ], "text": "148,755,900", "html_text": "148,755,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 453.7492, 606.96, 470.0108 ], "text": "149,001,300", "html_text": "149,001,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 437.4876, 606.96, 453.7492 ], "cells": [ { "location": [ 27.6, 437.4876, 124.16, 453.7492 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 437.4876, 220.72, 453.7492 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 437.4876, 317.28, 453.7492 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 437.4876, 413.84, 453.7492 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 437.4876, 510.4, 453.7492 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 437.4876, 606.96, 453.7492 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 421.2259, 606.96, 437.4876 ], "cells": [ { "location": [ 27.6, 421.2259, 124.16, 437.4876 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 421.2259, 220.72, 437.4876 ], "text": "(59,316,367)", "html_text": "(59,316,367)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 421.2259, 317.28, 437.4876 ], "text": "(59,925,468)", "html_text": "(59,925,468)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 421.2259, 413.84, 437.4876 ], "text": "(59,748,400)", "html_text": "(59,748,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 421.2259, 510.4, 437.4876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 421.2259, 606.96, 437.4876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 404.9643, 606.96, 421.2259 ], "cells": [ { "location": [ 27.6, 404.9643, 124.16, 421.2259 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 404.9643, 220.72, 421.2259 ], "text": "294,109,591", "html_text": "294,109,591", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 404.9643, 317.28, 421.2259 ], "text": "299,261,045", "html_text": "299,261,045", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 404.9643, 413.84, 421.2259 ], "text": "351,073,600", "html_text": "351,073,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 404.9643, 510.4, 421.2259 ], "text": "273,576,600", "html_text": "273,576,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 404.9643, 606.96, 421.2259 ], "text": "273,942,000", "html_text": "273,942,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 388.7027, 606.96, 404.9643 ], "cells": [ { "location": [ 27.6, 388.7027, 124.16, 404.9643 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 388.7027, 220.72, 404.9643 ], "text": "26", "html_text": "26", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 388.7027, 317.28, 404.9643 ], "text": "(26)", "html_text": "(26)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 388.7027, 413.84, 404.9643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 388.7027, 510.4, 404.9643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 388.7027, 606.96, 404.9643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 372.4411, 606.96, 388.7027 ], "cells": [ { "location": [ 27.6, 372.4411, 124.16, 388.7027 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 372.4411, 220.72, 388.7027 ], "text": "234,793,250", "html_text": "234,793,250", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 372.4411, 317.28, 388.7027 ], "text": "239,335,551", "html_text": "239,335,551", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 372.4411, 413.84, 388.7027 ], "text": "291,325,200", "html_text": "291,325,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 372.4411, 510.4, 388.7027 ], "text": "273,576,600", "html_text": "273,576,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 372.4411, 606.96, 388.7027 ], "text": "273,942,000", "html_text": "273,942,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 356.1795, 606.96, 372.4411 ], "cells": [ { "location": [ 27.6, 356.1795, 124.16, 372.4411 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 356.1795, 220.72, 372.4411 ], "text": "835,785,643", "html_text": "835,785,643", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 356.1795, 317.28, 372.4411 ], "text": "833,881,611", "html_text": "833,881,611", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 356.1795, 413.84, 372.4411 ], "text": "949,783,000", "html_text": "949,783,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 356.1795, 510.4, 372.4411 ], "text": "892,486,600", "html_text": "892,486,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 356.1795, 606.96, 372.4411 ], "text": "899,525,100", "html_text": "899,525,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 339.9178, 606.96, 356.1795 ], "cells": [ { "location": [ 27.6, 339.9178, 124.16, 356.1795 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 339.9178, 220.72, 356.1795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 339.9178, 317.28, 356.1795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 339.9178, 413.84, 356.1795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 339.9178, 510.4, 356.1795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 339.9178, 606.96, 356.1795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 323.6562, 606.96, 339.9178 ], "cells": [ { "location": [ 27.6, 323.6562, 124.16, 339.9178 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 323.6562, 220.72, 339.9178 ], "text": "311,566,794", "html_text": "311,566,794", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 323.6562, 317.28, 339.9178 ], "text": "317,057,628", "html_text": "317,057,628", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 323.6562, 413.84, 339.9178 ], "text": "385,021,700", "html_text": "385,021,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 323.6562, 510.4, 339.9178 ], "text": "373,988,000", "html_text": "373,988,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 323.6562, 606.96, 339.9178 ], "text": "381,026,500", "html_text": "381,026,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 307.3946, 606.96, 323.6562 ], "cells": [ { "location": [ 27.6, 307.3946, 124.16, 323.6562 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 307.3946, 220.72, 323.6562 ], "text": "36,942,239", "html_text": "36,942,239", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 307.3946, 317.28, 323.6562 ], "text": "34,915,093", "html_text": "34,915,093", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 307.3946, 413.84, 323.6562 ], "text": "32,834,100", "html_text": "32,834,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 307.3946, 510.4, 323.6562 ], "text": "34,918,200", "html_text": "34,918,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 307.3946, 606.96, 323.6562 ], "text": "34,918,200", "html_text": "34,918,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 291.133, 606.96, 307.3946 ], "cells": [ { "location": [ 27.6, 291.133, 124.16, 307.3946 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 291.133, 220.72, 307.3946 ], "text": "491,468,366", "html_text": "491,468,366", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 291.133, 317.28, 307.3946 ], "text": "539,630,414", "html_text": "539,630,414", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 291.133, 413.84, 307.3946 ], "text": "526,627,200", "html_text": "526,627,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 291.133, 510.4, 307.3946 ], "text": "483,580,400", "html_text": "483,580,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 291.133, 606.96, 307.3946 ], "text": "483,580,400", "html_text": "483,580,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 274.8714, 606.96, 291.133 ], "cells": [ { "location": [ 27.6, 274.8714, 124.16, 291.133 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 274.8714, 220.72, 291.133 ], "text": "1,145,000", "html_text": "1,145,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 274.8714, 317.28, 291.133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 274.8714, 413.84, 291.133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 274.8714, 510.4, 291.133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 274.8714, 606.96, 291.133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 258.6097, 606.96, 274.8714 ], "cells": [ { "location": [ 27.6, 258.6097, 124.16, 274.8714 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 258.6097, 220.72, 274.8714 ], "text": "841,122,399", "html_text": "841,122,399", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 258.6097, 317.28, 274.8714 ], "text": "891,603,135", "html_text": "891,603,135", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 258.6097, 413.84, 274.8714 ], "text": "944,483,000", "html_text": "944,483,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 258.6097, 510.4, 274.8714 ], "text": "892,486,600", "html_text": "892,486,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 258.6097, 606.96, 274.8714 ], "text": "899,525,100", "html_text": "899,525,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 242.3481, 606.96, 258.6097 ], "cells": [ { "location": [ 27.6, 242.3481, 124.16, 258.6097 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 242.3481, 220.72, 258.6097 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 242.3481, 317.28, 258.6097 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 242.3481, 413.84, 258.6097 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 242.3481, 510.4, 258.6097 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 242.3481, 606.96, 258.6097 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 226.0865, 606.96, 242.3481 ], "cells": [ { "location": [ 27.6, 226.0865, 124.16, 242.3481 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 226.0865, 220.72, 242.3481 ], "text": "417,050,700", "html_text": "417,050,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 226.0865, 317.28, 242.3481 ], "text": "462,622,745", "html_text": "462,622,745", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 226.0865, 413.84, 242.3481 ], "text": "454,055,500", "html_text": "454,055,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 226.0865, 510.4, 242.3481 ], "text": "468,154,100", "html_text": "468,154,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 226.0865, 606.96, 242.3481 ], "text": "474,581,800", "html_text": "474,581,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.6, 209.8249, 606.96, 226.0865 ], "cells": [ { "location": [ 27.6, 209.8249, 124.16, 226.0865 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 209.8249, 220.72, 226.0865 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 209.8249, 317.28, 226.0865 ], "text": "1,900,000", "html_text": "1,900,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 209.8249, 413.84, 226.0865 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 209.8249, 510.4, 226.0865 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 209.8249, 606.96, 226.0865 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.6, 193.5632, 606.96, 209.8249 ], "cells": [ { "location": [ 27.6, 193.5632, 124.16, 209.8249 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 193.5632, 220.72, 209.8249 ], "text": "126,852,981", "html_text": "126,852,981", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 193.5632, 317.28, 209.8249 ], "text": "127,996,398", "html_text": "127,996,398", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 193.5632, 413.84, 209.8249 ], "text": "197,102,300", "html_text": "197,102,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 193.5632, 510.4, 209.8249 ], "text": "148,755,900", "html_text": "148,755,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 193.5632, 606.96, 209.8249 ], "text": "149,001,300", "html_text": "149,001,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.6, 177.3016, 606.96, 193.5632 ], "cells": [ { "location": [ 27.6, 177.3016, 124.16, 193.5632 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 177.3016, 220.72, 193.5632 ], "text": "294,718,718", "html_text": "294,718,718", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 177.3016, 317.28, 193.5632 ], "text": "299,083,992", "html_text": "299,083,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 177.3016, 413.84, 193.5632 ], "text": "291,325,200", "html_text": "291,325,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 177.3016, 510.4, 193.5632 ], "text": "273,576,600", "html_text": "273,576,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 177.3016, 606.96, 193.5632 ], "text": "273,942,000", "html_text": "273,942,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 27.6, 161.04, 606.96, 177.3016 ], "cells": [ { "location": [ 27.6, 161.04, 124.16, 177.3016 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 161.04, 220.72, 177.3016 ], "text": "841,122,399", "html_text": "841,122,399", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 161.04, 317.28, 177.3016 ], "text": "891,603,136", "html_text": "891,603,136", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 161.04, 413.84, 177.3016 ], "text": "944,483,000", "html_text": "944,483,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 161.04, 510.4, 177.3016 ], "text": "892,486,600", "html_text": "892,486,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 161.04, 606.96, 177.3016 ], "text": "899,525,100", "html_text": "899,525,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 37, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 258, "type": "TEXT", "location": { "l": 25.68, "t": 148.08, "r": 586.8, "b": 109.68 }, "text": "Family and Community Services are designed to provide maximum support to a family at the time of crisis to prevent the disruption of the family unit and to protect individuals from abuse, neglect, and exploitation with safety and permanency as the paramount goals.", "reading_order": 1 }, { "page": 258, "type": "TEXT", "location": { "l": 25.44, "t": 101.76, "r": 593.28, "b": 64.32 }, "text": "The subprograms contained in Family and Community Services are Family Based Services, Adult Services, and Alternatives for Children. The legal authority for the program is in KRS Chapters 199, 200, 209 (Adult Protection), and 600-645, and in Titles IV, XIX and XX of the Social Security Act.", "reading_order": 2 }, { "page": 258, "type": "TEXT", "location": { "l": 308.88, "t": 20.4, "r": 325.2, "b": 10.8 }, "text": "243", "reading_order": 3 } ] }, { "page": 259, "items": [ { "page": 259, "type": "TEXT", "location": { "l": 25.44, "t": 764.88, "r": 580.08, "b": 704.16 }, "text": "Family Based Services include child protection; reunification following out-of-home placement; home safety services; preventative services for families; community-based juvenile services; family preservation services; mental health services through contracts with local comprehensive care centers; self-help services provided through local child abuse councils; and preventative assistance. These services are provided in order to preserve the family unit while keeping safety of all family members as the primary goal.", "reading_order": 0 }, { "page": 259, "type": "TEXT", "location": { "l": 25.2, "t": 694.8, "r": 589.68, "b": 609.84 }, "text": "Child Protective Services are specialized services aimed at safeguarding the rights and welfare of abused, neglected or dependent children; aiding parents or other persons responsible for the care, custody or supervision of children in recognizing and remedying conditions detrimental to the welfare of their children; and identifying conditions that contribute to the neglect, abuse, or dependency of children. Child Protective Services are both preventive and corrective in nature. This includes intake/investigation of reports of neglect, abuse, or dependency and the provision of treatment to those families in need. DCBS staff provides direct in-home services as well as serving in a case manager role and networking community resources. DCBS is mandated to receive and investigate reports of the abuse or neglect of children.", "reading_order": 1 }, { "page": 259, "type": "TEXT", "location": { "l": 25.68, "t": 600.96, "r": 597.36, "b": 564.48 }, "text": "Home Safety Services provide in-home support that prevents the disruption of a family unit or expedites the return of the child by helping parents with general homemaker skills, role modeling, parenting skills, assistance in daily living skills, and direction in utilizing community services.", "reading_order": 2 }, { "page": 259, "type": "TEXT", "location": { "l": 25.44, "t": 555.36, "r": 591.84, "b": 517.44 }, "text": "Preventive Services to families, who do not qualify for services under other program areas, address a family's treatment and access needs before the situation has escalated to become abusive or neglectful. Prevention services also serve to strengthen communities and promote stability and sustainability, with the goal of preventing family separations and poor family outcomes.", "reading_order": 3 }, { "page": 259, "type": "TEXT", "location": { "l": 25.68, "t": 508.8, "r": 598.56, "b": 460.56 }, "text": "Family Preservation provides crisis intervention and intensive (5-20 hours per week) in-home services to families who have children at imminent risk of removal from their home. Family Reunification Services, which follow the same basic model with less intensive in-home services over a longer duration (up to 6 months), facilitate the successful return of children to the home and decrease the likelihood of repeated child placements.", "reading_order": 4 }, { "page": 259, "type": "TEXT", "location": { "l": 25.2, "t": 451.2, "r": 605.28, "b": 378.24 }, "text": "Through implementation of The Family First Prevention Services Act (FFPSA) of 2018, Kentucky is in the process of expanding its Sobriety Treatment and Recovery Teams (START) and Kentucky Strengthening and Empowering Parents (KSTEP) programs. Along with FPP, these programs work with families to mitigate issues when a child is at imminent risk for removal. Kentucky is also in the process of re-implementing High Fidelity Wrap Around services to provide intensive services to both children and families who are at risk for family separation. The advent of FFPSA adds prevention services to Title IV-E of the Social Security Act, which was previously exclusive to adoption and foster care.", "reading_order": 5 }, { "page": 259, "type": "TEXT", "location": { "l": 24.96, "t": 369.12, "r": 602.16, "b": 296.16 }, "text": "In addition to the tertiary prevention services, the Division for Prevention and Community Wellbeing also provides primary and secondary prevention services. These services include Parent Engagement Meetings and other hands-on and in-home services through the Community-Based Child Abuse Prevention (CBCAP) and Community Collaboration for Children (CCC) grants and provide child abuse prevention awareness and outreach during Child Abuse Prevention month and throughout the year. Kentucky remains committed to prevention services and continues to expand partnerships with national and local organizations that share our mission and goals.", "reading_order": 6 }, { "page": 259, "type": "TEXT", "location": { "l": 25.92, "t": 286.8, "r": 542.16, "b": 274.8 }, "text": "Self-Help Groups provide support and education for parents in crisis or at risk of further abuse or neglect of children.", "reading_order": 7 }, { "page": 259, "type": "TEXT", "location": { "l": 25.2, "t": 264.72, "r": 601.92, "b": 191.76 }, "text": "Juvenile Services in the community provide an array of preventive and treatment services for children adjudicated as status offenders under KRS 630. Because status offender behaviors such as running away from home, being beyond parental control and truancy are most often indicative of prior abuse or neglect of the child, services are targeted at prevention of further abuse or neglect and interventions to curb the child's negative behaviors. Appropriate services may be provided directly by DCBS or arranged through local mental health centers, Family Resource and Youth Service Centers, community partnerships, private child care agencies, and/or other private providers in the community.", "reading_order": 8 }, { "page": 259, "type": "TEXT", "location": { "l": 25.92, "t": 182.88, "r": 527.04, "b": 170.64 }, "text": "Children's advocacy centers provide services to victims of child sexual abuse and their non-offending caregivers.", "reading_order": 9 }, { "page": 259, "type": "TEXT", "location": { "l": 25.2, "t": 161.04, "r": 601.44, "b": 63.84 }, "text": "Adult Services includes protection and self-support. Adult services are directed toward preserving the vulnerable individual's independence to the maximum degree possible and protecting him/her from abuse, neglect or exploitation pursuant to KRS 209. The elements of adult services are: adult protection; adult home safety services which is the direct provision of home safety services to adults at risk or in need of protections; Alternate care (also called placement and movement) which involves assisting individuals with appropriate community and institutional placements; Preventive services for adults which entails assessment, planning, and guidance. Services often involves securing food, shelter, clothing, and medical treatment. Adult Self-Support includes the Community Services Block Grant, which provides funding for emergency needs of economically disadvantaged citizens. This program helps to alleviate the stresses on the family unit resulting from poverty while promoting self-sufficiency.", "reading_order": 10 }, { "page": 259, "type": "TEXT", "location": { "l": 308.88, "t": 20.16, "r": 324.72, "b": 11.28 }, "text": "244", "reading_order": 11 } ] }, { "page": 260, "items": [ { "page": 260, "type": "TEXT", "location": { "l": 25.44, "t": 765.36, "r": 602.64, "b": 703.68 }, "text": "Pursuant to KRS 209, any person, including but not limited to a physician, law enforcement officer, nurse, social worker, Cabinet personnel, coroner medical examiner, alternate care facility employee, or caretaker, having reasonable cause to suspect that an adult who because of mental or physical dysfunction is being abused, neglected or exploited, shall report or cause reports to be made to the CHFS. DCBS is required to investigate the reports, notify local law enforcement officials, offer appropriate protection and support services, and maintain case records.", "reading_order": 0 }, { "page": 260, "type": "TEXT", "location": { "l": 25.2, "t": 695.04, "r": 606.24, "b": 609.6 }, "text": "DCBS is involved in placement and movement of individuals into, between, and out of facilities. Placement and Movement denotes assistance provided to Medicaid eligible individuals. Alternate Care services denotes assistance to non-Medicaid eligible individuals. Approximately 56,000 Kentuckians need alternate care or placement and movement services each year. The majority of these individuals have family or friends to assist them in finding alternate living arrangements. The Department assists those individuals who are not able to locate appropriate placements. Alternate Care Services help ensure that persons are not inappropriately placed in a level of care exceeding their need and thus promotes cost effectiveness. These services also help ensure that persons assisted receive the care they require.", "reading_order": 1 }, { "page": 260, "type": "TEXT", "location": { "l": 25.68, "t": 601.2, "r": 596.64, "b": 564.24 }, "text": "DCBS is involved in the completion of court ordered guardianship assessments (interdisciplinary team reports) pursuant to KRS 387. These assessments are completed by qualified DCBS employees. The employee submits the assessment to the court and testifies in a guardianship hearing.", "reading_order": 2 }, { "page": 260, "type": "TEXT", "location": { "l": 25.44, "t": 555.6, "r": 594, "b": 518.16 }, "text": "Domestic violence shelter services are available in each of the 15 Area Development Districts under a contract between DCBS and ZeroV (formerly Kentucky Coalition Against Domestic Violence). A portion of the marriage license fee as authorized by KRS 209A.045 provides part of the funding for this element.", "reading_order": 3 }, { "page": 260, "type": "TEXT", "location": { "l": 25.44, "t": 508.8, "r": 605.76, "b": 484.56 }, "text": "Rape crisis centers services are available throughout the state and are provided under a contract with the Kentucky Association of Sexual Assault Programs (KASAP), which is the statewide coalition of Rape Crisis Centers.", "reading_order": 4 }, { "page": 260, "type": "TEXT", "location": { "l": 25.68, "t": 475.2, "r": 598.8, "b": 450.72 }, "text": "Batterer Intervention Program (BIP) providers are mental health professionals meeting certification standards specified by DCBS who provide services to domestic violence batterers.", "reading_order": 5 }, { "page": 260, "type": "TEXT", "location": { "l": 25.68, "t": 441.36, "r": 602.64, "b": 380.64 }, "text": "Alternatives for Children provides placement resources for children who have been or are at risk of being abused or neglected. Services are directed toward finding substitute care for children who must live apart from their family, working toward reuniting the child and family, and if that is not possible, securing an alternative living arrangement which will provide permanency for the child. The legal authority includes KRS Chapters 199; 600; and 620; Titles IV-B and IV-E of the Social Security Act; and the Social Services Block Grant.", "reading_order": 6 }, { "page": 260, "type": "TEXT", "location": { "l": 25.44, "t": 370.8, "r": 606.48, "b": 321.84 }, "text": "The trauma of childhood abuse or neglect often leads to emotional and behavioral problems that are difficult to manage. In recent years an increasing proportion of children have had more severe problems which require more specialized treatment services (such as mental health, intellectual and/or developmental disabilities, or sexual abuse) and medical care that, in turn, has added to the cost of care. Adoption provides permanent families for children who cannot return home.", "reading_order": 7 }, { "page": 260, "type": "TEXT", "location": { "l": 25.44, "t": 313.2, "r": 604.32, "b": 240 }, "text": "Family Foster Care provides a planned, goal-directed service in which the care of children and youth takes place in the home of an agency-approved family. Its value is the ability to respond to the unique, individual needs of infants, children, youth, and their families through the strength of family living, as well as family and community supports. The goal of family foster care is to provide opportunities for healing, growth, and development leading to healthier children and families with safe and nurturing relationships intended to be permanent. Effective June 27, 2019, DCBS implemented KRS 620.142 to assist relatives and/or fictive kin caregivers of abused, neglected, or dependent children.", "reading_order": 8 }, { "page": 260, "type": "TEXT", "location": { "l": 24.72, "t": 230.88, "r": 604.08, "b": 62.4 }, "text": "Relative or Fictive Kin Placement is used as an alternative to foster care via a prevention plan or through temporary or permanent custody, given by the court to the relative or CHFS. This placement requires criminal background checks on all adult household members; home evaluations; 1.5 hours training regarding pediatric abusive head trauma (if child is five years of age or younger); monthly home visits to caregiver's home; and guardian ad litem services. At this time, all placements which qualify and meet DCBS guidelines are eligible for monthly stipends paid with general fund. These caregivers may also qualify for those services received by foster parents. The department provides case management activities that seek to utilize a least restrictive placement, assist parent/caretakers in reunifying with their child(ren), providing supportive services to the relative and achieving alternative permanency for the child if reunification is not possible. If CHFS is granted custody of the child, all applicable out of home care standard of practices (SOPs) are utilized. If the child is placed on a prevention plan with a relative or in the custody of the relative, in home SOPs are applicable. Fictive kin are individuals who are not related to a child by birth, marriage, or adoption but who has an emotionally significant relationship with the child, or an emotionally significant relationship with a biological parent, siblings, or half-siblings of the child in the case of a child from birth to twelve (12) months of age, prior to placement and may be utilized when a child is removed from their home of origin and when no family members or relatives are identified as an appropriate placement option for a child.", "reading_order": 9 }, { "page": 260, "type": "TEXT", "location": { "l": 308.88, "t": 20.16, "r": 325.2, "b": 11.04 }, "text": "245", "reading_order": 10 } ] }, { "page": 261, "items": [ { "page": 261, "type": "TEXT", "location": { "l": 25.68, "t": 764.88, "r": 593.28, "b": 703.68 }, "text": "Kentucky has implemented the Title IV-E Guardianship Assistance Program (GAP). This program supports states, who opt to provide guardianship assistance payments for the care of children by relatives who have assumed legal guardianship of eligible children for whom they previously cared as foster parents. This will be a transformative program for Kentucky to increase placement and support to relatives, increase a child's timeliness to permanency, and support long term stability for youth. Additional funding is needed to support the program long term.", "reading_order": 0 }, { "page": 261, "type": "TEXT", "location": { "l": 25.44, "t": 694.56, "r": 603.12, "b": 597.6 }, "text": "Independent Living services are specialized services designed to enhance the self-sufficiency skills of older children currently or formerly in foster care, private child care, and other state funded living arrangements. Services are provided both directly by staff and by contract agencies. Services include formal classroom and experiential life skills trainings; room and board assistance for aged-out youth 18-21 years of age; educational assistance for post-secondary education; the opportunity to both mentor and be mentored on post-secondary campuses and in the community; transitional planning; and provision of youth conferences. The loss of the Independent Living services would result in children leaving the foster care system unprepared to enter the world as productive, tax-paying adults. Rather is the likelihood they would enter the criminal, homeless, or adult services population increasing the poverty in Kentucky.", "reading_order": 1 }, { "page": 261, "type": "TEXT", "location": { "l": 25.92, "t": 588.96, "r": 603.6, "b": 552.24 }, "text": "Private Child Caring/Child Placing services and emergency shelter services are essential components of a protective service program that provides temporary placement services for children who are unable to remain in their own homes because of severe abuse, neglect, exploitation, abandonment, or because they have specialized treatment needs.", "reading_order": 2 }, { "page": 261, "type": "TEXT", "location": { "l": 26.16, "t": 543.36, "r": 606.24, "b": 505.92 }, "text": "Adoption is the legal process by which a child becomes a legal child of a person or persons other than his/her biological parents. It is a complex social and emotional experience that ensures permanency and well-being for children. DCBS provides services prior to adoption in order to bring children and families together and services after adoption to provide support to the family structure.", "reading_order": 3 }, { "page": 261, "type": "TEXT", "location": { "l": 26.4, "t": 496.8, "r": 605.28, "b": 447.36 }, "text": "Intensive Family Based Services (IFBSS) are cost-effective, home-based alternatives to institutionalization for children who are\ndually diagnosed. Services are provided through contracts with local comprehensive care centers or other appropriate contractors.\nThese services are designed to meet the needs of individual children and his/her families and may include, but are not limited to,\nin-home services, family therapy, respite care, behavior management and consultation, and individual counseling.", "reading_order": 4 }, { "page": 261, "type": "TEXT", "location": { "l": 25.92, "t": 439.44, "r": 595.68, "b": 414.24 }, "text": "Psychiatric services provide 24-hour care to DCBS committed children and youth with behavioral health or mental health issues. Services are provided by various psychiatric hospitals and psychiatric residential treatment facilities throughout Kentucky.", "reading_order": 5 }, { "page": 261, "type": "TITLE", "location": { "l": 26.88, "t": 404.88, "r": 59.76, "b": 392.64 }, "text": "Policy", "reading_order": 6, "level": 2 }, { "page": 261, "type": "TEXT", "location": { "l": 25.92, "t": 383.04, "r": 605.76, "b": 347.04 }, "text": "The budget includes additional General Fund in the amount of $14,600,000 in each fiscal year to fully fund the Relative and Fictive kin foster care reimbursements passed, but not funded, in the 2024 Regular Session through Senate Bill 151, and codified at KRS 620.142.", "reading_order": 7 }, { "page": 261, "type": "TEXT", "location": { "l": 25.68, "t": 337.44, "r": 601.68, "b": 311.76 }, "text": "The budget includes additional General Fund in the amount of $22,000,000 in each fiscal year to continue providing services for children in out-of-home-care. These funds are partially replacing TANF grant funds previously used for out-of-home care services.", "reading_order": 8 }, { "page": 261, "type": "TEXT", "location": { "l": 25.44, "t": 302.64, "r": 596.4, "b": 278.88 }, "text": "The budget includes additional General Fund in the amount of $2,000,000 for a total of $8,000,000 in each fiscal year to support direct service costs for Domestic Violence Shelters.", "reading_order": 9 }, { "page": 261, "type": "TEXT", "location": { "l": 26.88, "t": 269.04, "r": 411.6, "b": 256.32 }, "text": "The base budget in each fiscal year includes General Fund for the following programs:", "reading_order": 10 }, { "page": 261, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 247.2, "r": 294.24, "b": 235.2 }, "text": "$1,000,000 for Relative Placement Support Benefit;", "marker": "•", "list_id": "L25", "level": 0, "reading_order": 11 }, { "page": 261, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 232.8, "r": 559.68, "b": 209.52 }, "text": "$50,000 to provide forensic interviews, family counseling, and trauma remediation serving Jefferson County and surrounding Kentucky counties;", "marker": "•", "list_id": "L25", "level": 0, "reading_order": 12 }, { "page": 261, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 206.64, "r": 540.24, "b": 194.88 }, "text": "$1,350,000 for Maryhurst to provide reimbursement rate increase for children in the 5 Specialized Program.", "marker": "•", "list_id": "L25", "level": 0, "reading_order": 13 }, { "page": 261, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 192.96, "r": 268.32, "b": 181.2 }, "text": "$500,000 for the Fostering Success Program;", "marker": "•", "list_id": "L25", "level": 0, "reading_order": 14 }, { "page": 261, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 178.8, "r": 463.68, "b": 166.8 }, "text": "$2,000,000 for independent living supports to children aging out of the foster care system;", "marker": "•", "list_id": "L25", "level": 0, "reading_order": 15 }, { "page": 261, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 164.88, "r": 226.8, "b": 153.6 }, "text": "$2,000,000 for Rape Crisis Centers;", "marker": "•", "list_id": "L25", "level": 0, "reading_order": 16 }, { "page": 261, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 151.2, "r": 243.12, "b": 139.68 }, "text": "$5,500,000 for Child Advocacy Centers;", "marker": "•", "list_id": "L25", "level": 0, "reading_order": 17 }, { "page": 261, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 137.04, "r": 482.16, "b": 125.04 }, "text": "$500,000 to support the operations of the Volunteers of America - Family Recovery Court; and", "marker": "•", "list_id": "L25", "level": 0, "reading_order": 18 }, { "page": 261, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 122.64, "r": 578.4, "b": 98.88 }, "text": "$375,000 to support the operations of the Seven Counties Services through the Jefferson County Recovery Court to assist families involved with the child welfare system.", "marker": "•", "list_id": "L25", "level": 0, "reading_order": 19 }, { "page": 261, "type": "TEXT", "location": { "l": 25.92, "t": 75.36, "r": 583.92, "b": 50.4 }, "text": "The base budget includes Tobacco Settlement Funds in the amount of $2,000,000 in each fiscal year for the Early Childhood Adoption and Foster Care Supports Program.", "reading_order": 20 }, { "page": 261, "type": "TEXT", "location": { "l": 309.12, "t": 20.16, "r": 324.96, "b": 11.04 }, "text": "246", "reading_order": 21 } ] }, { "page": 262, "items": [ { "page": 262, "type": "TABLE", "location": { "l": 26.4, "t": 764.16, "r": 605.28, "b": 269.76 }, "text": "
Health and Family Services Community Based Services Guardianship
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation8,530,1008,171,7008,676,5008,702,3008,945,400
State Salary and Compensation Allocation541,200
Other1,300,0002,500,000
Total General Fund10,371,30010,671,7008,676,5008,702,3008,945,400
Restricted Funds
Balance Forward3,795,1812,684,9481,153,000
Current Receipts1,513,4241,393,8181,694,2002,000,0002,000,000
Non-Revenue Receipts(1,307,795)(76,708)
Total Restricted Funds4,000,8104,002,0572,847,2002,000,0002,000,000
Federal Fund
Balance Forward(983,376)(603,522)(138,200)
Current Receipts11,690,98012,445,88610,218,90012,708,20012,900,500
Total Federal Fund10,707,60511,842,36410,080,70012,708,20012,900,500
TOTAL SOURCE OF FUNDS25,079,71526,516,12221,604,40023,410,50023,845,900
EXPENDITURES BY CLASS
Personnel Costs21,165,23322,409,61016,724,50018,004,00018,439,400
Operating Expenses1,644,1622,991,1744,583,6005,022,9005,022,900
Grants Loans Benefits188,895100,530296,300383,600383,600
TOTAL EXPENDITURES22,998,28925,501,31421,604,40023,410,50023,845,900
EXPENDITURES BY FUND SOURCE
General Fund10,371,30010,671,7008,676,5008,702,3008,945,400
Restricted Funds1,315,8632,849,0932,847,2002,000,0002,000,000
Federal Fund11,311,12611,980,52110,080,70012,708,20012,900,500
TOTAL EXPENDITURES22,998,28925,501,31421,604,40023,410,50023,845,900
", "rows": [ { "row_index": 0, "location": [ 26.4, 746.5029, 605.28, 764.16 ], "cells": [ { "location": [ 26.4, 746.5029, 122.88, 764.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 746.5029, 605.28, 764.16 ], "text": "Health and Family Services Community Based Services Guardianship", "html_text": "Health and Family Services Community Based Services Guardianship", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 728.8457, 605.28, 746.5029 ], "cells": [ { "location": [ 26.4, 728.8457, 122.88, 746.5029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 728.8457, 219.36, 746.5029 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 728.8457, 315.84, 746.5029 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 728.8457, 412.32, 746.5029 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 728.8457, 508.8, 746.5029 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 728.8457, 605.28, 746.5029 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 711.1886, 605.28, 728.8457 ], "cells": [ { "location": [ 26.4, 711.1886, 122.88, 728.8457 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 711.1886, 219.36, 728.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 711.1886, 315.84, 728.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 711.1886, 412.32, 728.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 711.1886, 508.8, 728.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 711.1886, 605.28, 728.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 693.5314, 605.28, 711.1886 ], "cells": [ { "location": [ 26.4, 693.5314, 122.88, 711.1886 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 693.5314, 219.36, 711.1886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 693.5314, 315.84, 711.1886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 693.5314, 412.32, 711.1886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 693.5314, 508.8, 711.1886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 693.5314, 605.28, 711.1886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 675.8743, 605.28, 693.5314 ], "cells": [ { "location": [ 26.4, 675.8743, 122.88, 693.5314 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 675.8743, 219.36, 693.5314 ], "text": "8,530,100", "html_text": "8,530,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 675.8743, 315.84, 693.5314 ], "text": "8,171,700", "html_text": "8,171,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 675.8743, 412.32, 693.5314 ], "text": "8,676,500", "html_text": "8,676,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 675.8743, 508.8, 693.5314 ], "text": "8,702,300", "html_text": "8,702,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 675.8743, 605.28, 693.5314 ], "text": "8,945,400", "html_text": "8,945,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 658.2171, 605.28, 675.8743 ], "cells": [ { "location": [ 26.4, 658.2171, 122.88, 675.8743 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 658.2171, 219.36, 675.8743 ], "text": "541,200", "html_text": "541,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 658.2171, 315.84, 675.8743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 658.2171, 412.32, 675.8743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 658.2171, 508.8, 675.8743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 658.2171, 605.28, 675.8743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 640.56, 605.28, 658.2171 ], "cells": [ { "location": [ 26.4, 640.56, 122.88, 658.2171 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 640.56, 219.36, 658.2171 ], "text": "1,300,000", "html_text": "1,300,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 640.56, 315.84, 658.2171 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 640.56, 412.32, 658.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 640.56, 508.8, 658.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 640.56, 605.28, 658.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 622.9029, 605.28, 640.56 ], "cells": [ { "location": [ 26.4, 622.9029, 122.88, 640.56 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 622.9029, 219.36, 640.56 ], "text": "10,371,300", "html_text": "10,371,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 622.9029, 315.84, 640.56 ], "text": "10,671,700", "html_text": "10,671,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 622.9029, 412.32, 640.56 ], "text": "8,676,500", "html_text": "8,676,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 622.9029, 508.8, 640.56 ], "text": "8,702,300", "html_text": "8,702,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 622.9029, 605.28, 640.56 ], "text": "8,945,400", "html_text": "8,945,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 605.2457, 605.28, 622.9029 ], "cells": [ { "location": [ 26.4, 605.2457, 122.88, 622.9029 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 605.2457, 219.36, 622.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 605.2457, 315.84, 622.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 605.2457, 412.32, 622.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 605.2457, 508.8, 622.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 605.2457, 605.28, 622.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 587.5886, 605.28, 605.2457 ], "cells": [ { "location": [ 26.4, 587.5886, 122.88, 605.2457 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 587.5886, 219.36, 605.2457 ], "text": "3,795,181", "html_text": "3,795,181", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 587.5886, 315.84, 605.2457 ], "text": "2,684,948", "html_text": "2,684,948", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 587.5886, 412.32, 605.2457 ], "text": "1,153,000", "html_text": "1,153,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 587.5886, 508.8, 605.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 587.5886, 605.28, 605.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 569.9314, 605.28, 587.5886 ], "cells": [ { "location": [ 26.4, 569.9314, 122.88, 587.5886 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 569.9314, 219.36, 587.5886 ], "text": "1,513,424", "html_text": "1,513,424", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 569.9314, 315.84, 587.5886 ], "text": "1,393,818", "html_text": "1,393,818", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 569.9314, 412.32, 587.5886 ], "text": "1,694,200", "html_text": "1,694,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 569.9314, 508.8, 587.5886 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 569.9314, 605.28, 587.5886 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 552.2743, 605.28, 569.9314 ], "cells": [ { "location": [ 26.4, 552.2743, 122.88, 569.9314 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 552.2743, 219.36, 569.9314 ], "text": "(1,307,795)", "html_text": "(1,307,795)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 552.2743, 315.84, 569.9314 ], "text": "(76,708)", "html_text": "(76,708)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 552.2743, 412.32, 569.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 552.2743, 508.8, 569.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 552.2743, 605.28, 569.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 534.6171, 605.28, 552.2743 ], "cells": [ { "location": [ 26.4, 534.6171, 122.88, 552.2743 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 534.6171, 219.36, 552.2743 ], "text": "4,000,810", "html_text": "4,000,810", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 534.6171, 315.84, 552.2743 ], "text": "4,002,057", "html_text": "4,002,057", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 534.6171, 412.32, 552.2743 ], "text": "2,847,200", "html_text": "2,847,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 534.6171, 508.8, 552.2743 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 534.6171, 605.28, 552.2743 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 516.96, 605.28, 534.6171 ], "cells": [ { "location": [ 26.4, 516.96, 122.88, 534.6171 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 516.96, 219.36, 534.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 516.96, 315.84, 534.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 516.96, 412.32, 534.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 516.96, 508.8, 534.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 516.96, 605.28, 534.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 499.3029, 605.28, 516.96 ], "cells": [ { "location": [ 26.4, 499.3029, 122.88, 516.96 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 499.3029, 219.36, 516.96 ], "text": "(983,376)", "html_text": "(983,376)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 499.3029, 315.84, 516.96 ], "text": "(603,522)", "html_text": "(603,522)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 499.3029, 412.32, 516.96 ], "text": "(138,200)", "html_text": "(138,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 499.3029, 508.8, 516.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 499.3029, 605.28, 516.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 481.6457, 605.28, 499.3029 ], "cells": [ { "location": [ 26.4, 481.6457, 122.88, 499.3029 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 481.6457, 219.36, 499.3029 ], "text": "11,690,980", "html_text": "11,690,980", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 481.6457, 315.84, 499.3029 ], "text": "12,445,886", "html_text": "12,445,886", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 481.6457, 412.32, 499.3029 ], "text": "10,218,900", "html_text": "10,218,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 481.6457, 508.8, 499.3029 ], "text": "12,708,200", "html_text": "12,708,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 481.6457, 605.28, 499.3029 ], "text": "12,900,500", "html_text": "12,900,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 463.9886, 605.28, 481.6457 ], "cells": [ { "location": [ 26.4, 463.9886, 122.88, 481.6457 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 463.9886, 219.36, 481.6457 ], "text": "10,707,605", "html_text": "10,707,605", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 463.9886, 315.84, 481.6457 ], "text": "11,842,364", "html_text": "11,842,364", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 463.9886, 412.32, 481.6457 ], "text": "10,080,700", "html_text": "10,080,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 463.9886, 508.8, 481.6457 ], "text": "12,708,200", "html_text": "12,708,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 463.9886, 605.28, 481.6457 ], "text": "12,900,500", "html_text": "12,900,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 446.3314, 605.28, 463.9886 ], "cells": [ { "location": [ 26.4, 446.3314, 122.88, 463.9886 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 446.3314, 219.36, 463.9886 ], "text": "25,079,715", "html_text": "25,079,715", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 446.3314, 315.84, 463.9886 ], "text": "26,516,122", "html_text": "26,516,122", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 446.3314, 412.32, 463.9886 ], "text": "21,604,400", "html_text": "21,604,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 446.3314, 508.8, 463.9886 ], "text": "23,410,500", "html_text": "23,410,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 446.3314, 605.28, 463.9886 ], "text": "23,845,900", "html_text": "23,845,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 428.6743, 605.28, 446.3314 ], "cells": [ { "location": [ 26.4, 428.6743, 122.88, 446.3314 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 428.6743, 219.36, 446.3314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 428.6743, 315.84, 446.3314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 428.6743, 412.32, 446.3314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 428.6743, 508.8, 446.3314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 428.6743, 605.28, 446.3314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 411.0171, 605.28, 428.6743 ], "cells": [ { "location": [ 26.4, 411.0171, 122.88, 428.6743 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 411.0171, 219.36, 428.6743 ], "text": "21,165,233", "html_text": "21,165,233", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 411.0171, 315.84, 428.6743 ], "text": "22,409,610", "html_text": "22,409,610", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 411.0171, 412.32, 428.6743 ], "text": "16,724,500", "html_text": "16,724,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 411.0171, 508.8, 428.6743 ], "text": "18,004,000", "html_text": "18,004,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 411.0171, 605.28, 428.6743 ], "text": "18,439,400", "html_text": "18,439,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 393.36, 605.28, 411.0171 ], "cells": [ { "location": [ 26.4, 393.36, 122.88, 411.0171 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 393.36, 219.36, 411.0171 ], "text": "1,644,162", "html_text": "1,644,162", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 393.36, 315.84, 411.0171 ], "text": "2,991,174", "html_text": "2,991,174", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 393.36, 412.32, 411.0171 ], "text": "4,583,600", "html_text": "4,583,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 393.36, 508.8, 411.0171 ], "text": "5,022,900", "html_text": "5,022,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 393.36, 605.28, 411.0171 ], "text": "5,022,900", "html_text": "5,022,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 375.7029, 605.28, 393.36 ], "cells": [ { "location": [ 26.4, 375.7029, 122.88, 393.36 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 375.7029, 219.36, 393.36 ], "text": "188,895", "html_text": "188,895", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 375.7029, 315.84, 393.36 ], "text": "100,530", "html_text": "100,530", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 375.7029, 412.32, 393.36 ], "text": "296,300", "html_text": "296,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 375.7029, 508.8, 393.36 ], "text": "383,600", "html_text": "383,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 375.7029, 605.28, 393.36 ], "text": "383,600", "html_text": "383,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 358.0457, 605.28, 375.7029 ], "cells": [ { "location": [ 26.4, 358.0457, 122.88, 375.7029 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 358.0457, 219.36, 375.7029 ], "text": "22,998,289", "html_text": "22,998,289", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 358.0457, 315.84, 375.7029 ], "text": "25,501,314", "html_text": "25,501,314", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 358.0457, 412.32, 375.7029 ], "text": "21,604,400", "html_text": "21,604,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 358.0457, 508.8, 375.7029 ], "text": "23,410,500", "html_text": "23,410,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 358.0457, 605.28, 375.7029 ], "text": "23,845,900", "html_text": "23,845,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 340.3886, 605.28, 358.0457 ], "cells": [ { "location": [ 26.4, 340.3886, 122.88, 358.0457 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 340.3886, 219.36, 358.0457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 340.3886, 315.84, 358.0457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 340.3886, 412.32, 358.0457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 340.3886, 508.8, 358.0457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 340.3886, 605.28, 358.0457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.4, 322.7314, 605.28, 340.3886 ], "cells": [ { "location": [ 26.4, 322.7314, 122.88, 340.3886 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 322.7314, 219.36, 340.3886 ], "text": "10,371,300", "html_text": "10,371,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 322.7314, 315.84, 340.3886 ], "text": "10,671,700", "html_text": "10,671,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 322.7314, 412.32, 340.3886 ], "text": "8,676,500", "html_text": "8,676,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 322.7314, 508.8, 340.3886 ], "text": "8,702,300", "html_text": "8,702,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 322.7314, 605.28, 340.3886 ], "text": "8,945,400", "html_text": "8,945,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.4, 305.0743, 605.28, 322.7314 ], "cells": [ { "location": [ 26.4, 305.0743, 122.88, 322.7314 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 305.0743, 219.36, 322.7314 ], "text": "1,315,863", "html_text": "1,315,863", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 305.0743, 315.84, 322.7314 ], "text": "2,849,093", "html_text": "2,849,093", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 305.0743, 412.32, 322.7314 ], "text": "2,847,200", "html_text": "2,847,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 305.0743, 508.8, 322.7314 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 305.0743, 605.28, 322.7314 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.4, 287.4171, 605.28, 305.0743 ], "cells": [ { "location": [ 26.4, 287.4171, 122.88, 305.0743 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 287.4171, 219.36, 305.0743 ], "text": "11,311,126", "html_text": "11,311,126", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 287.4171, 315.84, 305.0743 ], "text": "11,980,521", "html_text": "11,980,521", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 287.4171, 412.32, 305.0743 ], "text": "10,080,700", "html_text": "10,080,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 287.4171, 508.8, 305.0743 ], "text": "12,708,200", "html_text": "12,708,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 287.4171, 605.28, 305.0743 ], "text": "12,900,500", "html_text": "12,900,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.4, 269.76, 605.28, 287.4171 ], "cells": [ { "location": [ 26.4, 269.76, 122.88, 287.4171 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 269.76, 219.36, 287.4171 ], "text": "22,998,289", "html_text": "22,998,289", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 269.76, 315.84, 287.4171 ], "text": "25,501,314", "html_text": "25,501,314", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 269.76, 412.32, 287.4171 ], "text": "21,604,400", "html_text": "21,604,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 269.76, 508.8, 287.4171 ], "text": "23,410,500", "html_text": "23,410,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 269.76, 605.28, 287.4171 ], "text": "23,845,900", "html_text": "23,845,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 28, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 262, "type": "TEXT", "location": { "l": 25.92, "t": 257.04, "r": 601.68, "b": 219.6 }, "text": "Kentucky's Guardianship Program is administered by the Department for Community Based Services, Division of Guardianship in the Cabinet for Health and Family Services as authorized in KRS 210.290 and KRS 387.500-387.910. Individuals are served by offices in all regions of the state.", "reading_order": 1 }, { "page": 262, "type": "TEXT", "location": { "l": 25.92, "t": 211.44, "r": 598.32, "b": 173.76 }, "text": "In Kentucky, guardianship is a legal relationship between a court-appointed adult who assumes the role of guardian for a ward. A ward is a person who has been declared legally disabled by the court and is no longer able to care for his or her personal and/or financial needs.", "reading_order": 2 }, { "page": 262, "type": "TEXT", "location": { "l": 26.16, "t": 164.64, "r": 600.24, "b": 127.68 }, "text": "A guardian may be a friend or family member who is willing to care for the disabled individual. If there is no one willing to assume guardianship for the disabled person, the court will appoint the Cabinet for Health and Family Services as the state guardian. The duties of the state guardian include:", "reading_order": 3 }, { "page": 262, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 119.04, "r": 600.48, "b": 82.08 }, "text": "Full Guardianship/Full Conservator – The Cabinet is responsible for the personal and financial needs of the ward. A court has found the ward fully disabled and all personal and financial rights are removed except the right to vote. The judge decides whether or not a ward retains the right to vote.", "marker": "•", "list_id": "L26", "level": 0, "reading_order": 4 }, { "page": 262, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 80.88, "r": 602.64, "b": 56.4 }, "text": "Personal Guardian – A court finds the ward fully disabled in his/her personal affairs and appoints a personal guardian who is responsible for only personal affairs of the ward.", "marker": "•", "list_id": "L26", "level": 0, "reading_order": 5 }, { "page": 262, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 54.48, "r": 602.16, "b": 30.48 }, "text": "Conservator – A court finds the ward fully disabled in managing his/her financial affairs and appoints a conservator who is responsible for financial or fiduciary affairs of the the ward.", "marker": "•", "list_id": "L26", "level": 0, "reading_order": 6 }, { "page": 262, "type": "TEXT", "location": { "l": 309.12, "t": 20.16, "r": 324.72, "b": 11.28 }, "text": "247", "reading_order": 7 } ] }, { "page": 263, "items": [ { "page": 263, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 765.12, "r": 596.88, "b": 716.64 }, "text": "Limited Guardian – A limited guardian may be appointed if the disabled person is declared partially disabled and can manage some personal needs but may need assistance with others. In this case, the court will also decide which civil rights the person can retain and which are given to the guardian. These may include the right to vote, the right to drive a car, the right to make medical decisions and the right to determine where to live.", "marker": "•", "list_id": "L26", "level": 0, "reading_order": 0 }, { "page": 263, "type": "LIST_ITEM", "location": { "l": 43.2, "t": 714.96, "r": 606.24, "b": 666.24 }, "text": "Limited Conservator – A limited conservator may be appointed if the disabled person only needs help with managing some financial or fiduciary affairs. In this case, the court will also decide which civil rights the person can retain and which are given to the conservator. These may include the right to sell property and the right to sign legal documents such as checks, marriage licenses, or wills.", "marker": "•", "list_id": "L26", "level": 0, "reading_order": 1 }, { "page": 263, "type": "TEXT", "location": { "l": 308.88, "t": 20.16, "r": 324.96, "b": 11.04 }, "text": "248", "reading_order": 2 } ] }, { "page": 264, "items": [ { "page": 264, "type": "TABLE", "location": { "l": 27.6, "t": 765.84, "r": 607.2, "b": 214.08 }, "text": "
Health and Family Services Aging and Independent Living
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation39,373,40051,058,70051,124,80058,026,10058,202,400
State Salary and Compensation Allocation272,900
Budget Reduction-General Fund(1,233,700)
Other(1,300,000)9,100,000
Total General Fund38,346,30051,058,70058,991,10058,026,10058,202,400
Restricted Funds
Balance Forward1,284,9851,910,4341,776,5001,226,500620,300
Current Receipts1,452,861540,9541,322,3001,321,6001,312,000
Non-Revenue Receipts475,763628,5782,250,0002,194,5002,190,000
Total Restricted Funds3,213,6083,079,9655,348,8004,742,6004,122,300
Federal Fund
Balance Forward(350,077)(4,236,234)(91,300)
Current Receipts51,364,11642,800,44538,599,30038,575,70038,625,600
Total Federal Fund51,014,03938,564,21138,508,00038,575,70038,625,600
TOTAL SOURCE OF FUNDS92,573,94892,702,876102,847,900101,344,400100,950,300
EXPENDITURES BY CLASS
Personnel Costs8,228,8059,721,22011,946,60011,501,90011,727,700
Operating Expenses1,813,0751,325,1431,305,3001,079,9001,079,900
Grants Loans Benefits84,857,86879,971,33788,369,50088,142,30088,142,700
TOTAL EXPENDITURES94,899,74891,017,700101,621,400100,724,100100,950,300
EXPENDITURES BY FUND SOURCE
General Fund38,346,30051,058,70058,991,10058,026,10058,202,400
Restricted Funds1,303,1751,303,5004,122,3004,122,3004,122,300
Federal Fund55,250,27338,655,50038,508,00038,575,70038,625,600
TOTAL EXPENDITURES94,899,74891,017,700101,621,400100,724,100100,950,300
EXPENDITURES BY UNIT
Aging and Independent Living94,899,74891,017,700101,621,400100,724,100100,950,300
TOTAL EXPENDITURES94,899,74891,017,700101,621,400100,724,100100,950,300
", "rows": [ { "row_index": 0, "location": [ 27.6, 748.5975, 607.2, 765.84 ], "cells": [ { "location": [ 27.6, 748.5975, 124.2, 765.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 748.5975, 607.2, 765.84 ], "text": "Health and Family Services Aging and Independent Living", "html_text": "Health and Family Services Aging and Independent Living", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 731.355, 607.2, 748.5975 ], "cells": [ { "location": [ 27.6, 731.355, 124.2, 748.5975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 731.355, 220.8, 748.5975 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 731.355, 317.4, 748.5975 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 731.355, 414, 748.5975 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 731.355, 510.6, 748.5975 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 731.355, 607.2, 748.5975 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 714.1125, 607.2, 731.355 ], "cells": [ { "location": [ 27.6, 714.1125, 124.2, 731.355 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 714.1125, 220.8, 731.355 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 714.1125, 317.4, 731.355 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 714.1125, 414, 731.355 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 714.1125, 510.6, 731.355 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 714.1125, 607.2, 731.355 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 696.87, 607.2, 714.1125 ], "cells": [ { "location": [ 27.6, 696.87, 124.2, 714.1125 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 696.87, 220.8, 714.1125 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 696.87, 317.4, 714.1125 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 696.87, 414, 714.1125 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 696.87, 510.6, 714.1125 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 696.87, 607.2, 714.1125 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 679.6275, 607.2, 696.87 ], "cells": [ { "location": [ 27.6, 679.6275, 124.2, 696.87 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 679.6275, 220.8, 696.87 ], "text": "39,373,400", "html_text": "39,373,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 679.6275, 317.4, 696.87 ], "text": "51,058,700", "html_text": "51,058,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 679.6275, 414, 696.87 ], "text": "51,124,800", "html_text": "51,124,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 679.6275, 510.6, 696.87 ], "text": "58,026,100", "html_text": "58,026,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 679.6275, 607.2, 696.87 ], "text": "58,202,400", "html_text": "58,202,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 662.385, 607.2, 679.6275 ], "cells": [ { "location": [ 27.6, 662.385, 124.2, 679.6275 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 662.385, 220.8, 679.6275 ], "text": "272,900", "html_text": "272,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 662.385, 317.4, 679.6275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 662.385, 414, 679.6275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 662.385, 510.6, 679.6275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 662.385, 607.2, 679.6275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 645.1425, 607.2, 662.385 ], "cells": [ { "location": [ 27.6, 645.1425, 124.2, 662.385 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 645.1425, 220.8, 662.385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 645.1425, 317.4, 662.385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 645.1425, 414, 662.385 ], "text": "(1,233,700)", "html_text": "(1,233,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 645.1425, 510.6, 662.385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 645.1425, 607.2, 662.385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 627.9, 607.2, 645.1425 ], "cells": [ { "location": [ 27.6, 627.9, 124.2, 645.1425 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 627.9, 220.8, 645.1425 ], "text": "(1,300,000)", "html_text": "(1,300,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 627.9, 317.4, 645.1425 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 627.9, 414, 645.1425 ], "text": "9,100,000", "html_text": "9,100,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 627.9, 510.6, 645.1425 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 627.9, 607.2, 645.1425 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 610.6575, 607.2, 627.9 ], "cells": [ { "location": [ 27.6, 610.6575, 124.2, 627.9 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 610.6575, 220.8, 627.9 ], "text": "38,346,300", "html_text": "38,346,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 610.6575, 317.4, 627.9 ], "text": "51,058,700", "html_text": "51,058,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 610.6575, 414, 627.9 ], "text": "58,991,100", "html_text": "58,991,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 610.6575, 510.6, 627.9 ], "text": "58,026,100", "html_text": "58,026,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 610.6575, 607.2, 627.9 ], "text": "58,202,400", "html_text": "58,202,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 593.415, 607.2, 610.6575 ], "cells": [ { "location": [ 27.6, 593.415, 124.2, 610.6575 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 593.415, 220.8, 610.6575 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 593.415, 317.4, 610.6575 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 593.415, 414, 610.6575 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 593.415, 510.6, 610.6575 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 593.415, 607.2, 610.6575 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 576.1725, 607.2, 593.415 ], "cells": [ { "location": [ 27.6, 576.1725, 124.2, 593.415 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 576.1725, 220.8, 593.415 ], "text": "1,284,985", "html_text": "1,284,985", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 576.1725, 317.4, 593.415 ], "text": "1,910,434", "html_text": "1,910,434", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 576.1725, 414, 593.415 ], "text": "1,776,500", "html_text": "1,776,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 576.1725, 510.6, 593.415 ], "text": "1,226,500", "html_text": "1,226,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 576.1725, 607.2, 593.415 ], "text": "620,300", "html_text": "620,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 558.93, 607.2, 576.1725 ], "cells": [ { "location": [ 27.6, 558.93, 124.2, 576.1725 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 558.93, 220.8, 576.1725 ], "text": "1,452,861", "html_text": "1,452,861", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 558.93, 317.4, 576.1725 ], "text": "540,954", "html_text": "540,954", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 558.93, 414, 576.1725 ], "text": "1,322,300", "html_text": "1,322,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 558.93, 510.6, 576.1725 ], "text": "1,321,600", "html_text": "1,321,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 558.93, 607.2, 576.1725 ], "text": "1,312,000", "html_text": "1,312,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 541.6875, 607.2, 558.93 ], "cells": [ { "location": [ 27.6, 541.6875, 124.2, 558.93 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 541.6875, 220.8, 558.93 ], "text": "475,763", "html_text": "475,763", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 541.6875, 317.4, 558.93 ], "text": "628,578", "html_text": "628,578", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 541.6875, 414, 558.93 ], "text": "2,250,000", "html_text": "2,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 541.6875, 510.6, 558.93 ], "text": "2,194,500", "html_text": "2,194,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 541.6875, 607.2, 558.93 ], "text": "2,190,000", "html_text": "2,190,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 524.445, 607.2, 541.6875 ], "cells": [ { "location": [ 27.6, 524.445, 124.2, 541.6875 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 524.445, 220.8, 541.6875 ], "text": "3,213,608", "html_text": "3,213,608", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 524.445, 317.4, 541.6875 ], "text": "3,079,965", "html_text": "3,079,965", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 524.445, 414, 541.6875 ], "text": "5,348,800", "html_text": "5,348,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 524.445, 510.6, 541.6875 ], "text": "4,742,600", "html_text": "4,742,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 524.445, 607.2, 541.6875 ], "text": "4,122,300", "html_text": "4,122,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 507.2025, 607.2, 524.445 ], "cells": [ { "location": [ 27.6, 507.2025, 124.2, 524.445 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 507.2025, 220.8, 524.445 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 507.2025, 317.4, 524.445 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 507.2025, 414, 524.445 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 507.2025, 510.6, 524.445 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 507.2025, 607.2, 524.445 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 489.96, 607.2, 507.2025 ], "cells": [ { "location": [ 27.6, 489.96, 124.2, 507.2025 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 489.96, 220.8, 507.2025 ], "text": "(350,077)", "html_text": "(350,077)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 489.96, 317.4, 507.2025 ], "text": "(4,236,234)", "html_text": "(4,236,234)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 489.96, 414, 507.2025 ], "text": "(91,300)", "html_text": "(91,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 489.96, 510.6, 507.2025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 489.96, 607.2, 507.2025 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 472.7175, 607.2, 489.96 ], "cells": [ { "location": [ 27.6, 472.7175, 124.2, 489.96 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 472.7175, 220.8, 489.96 ], "text": "51,364,116", "html_text": "51,364,116", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 472.7175, 317.4, 489.96 ], "text": "42,800,445", "html_text": "42,800,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 472.7175, 414, 489.96 ], "text": "38,599,300", "html_text": "38,599,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 472.7175, 510.6, 489.96 ], "text": "38,575,700", "html_text": "38,575,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 472.7175, 607.2, 489.96 ], "text": "38,625,600", "html_text": "38,625,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 455.475, 607.2, 472.7175 ], "cells": [ { "location": [ 27.6, 455.475, 124.2, 472.7175 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 455.475, 220.8, 472.7175 ], "text": "51,014,039", "html_text": "51,014,039", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 455.475, 317.4, 472.7175 ], "text": "38,564,211", "html_text": "38,564,211", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 455.475, 414, 472.7175 ], "text": "38,508,000", "html_text": "38,508,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 455.475, 510.6, 472.7175 ], "text": "38,575,700", "html_text": "38,575,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 455.475, 607.2, 472.7175 ], "text": "38,625,600", "html_text": "38,625,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 438.2325, 607.2, 455.475 ], "cells": [ { "location": [ 27.6, 438.2325, 124.2, 455.475 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 438.2325, 220.8, 455.475 ], "text": "92,573,948", "html_text": "92,573,948", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 438.2325, 317.4, 455.475 ], "text": "92,702,876", "html_text": "92,702,876", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 438.2325, 414, 455.475 ], "text": "102,847,900", "html_text": "102,847,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 438.2325, 510.6, 455.475 ], "text": "101,344,400", "html_text": "101,344,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 438.2325, 607.2, 455.475 ], "text": "100,950,300", "html_text": "100,950,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 420.99, 607.2, 438.2325 ], "cells": [ { "location": [ 27.6, 420.99, 124.2, 438.2325 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 420.99, 220.8, 438.2325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 420.99, 317.4, 438.2325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 420.99, 414, 438.2325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 420.99, 510.6, 438.2325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 420.99, 607.2, 438.2325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 403.7475, 607.2, 420.99 ], "cells": [ { "location": [ 27.6, 403.7475, 124.2, 420.99 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 403.7475, 220.8, 420.99 ], "text": "8,228,805", "html_text": "8,228,805", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 403.7475, 317.4, 420.99 ], "text": "9,721,220", "html_text": "9,721,220", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 403.7475, 414, 420.99 ], "text": "11,946,600", "html_text": "11,946,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 403.7475, 510.6, 420.99 ], "text": "11,501,900", "html_text": "11,501,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 403.7475, 607.2, 420.99 ], "text": "11,727,700", "html_text": "11,727,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 386.505, 607.2, 403.7475 ], "cells": [ { "location": [ 27.6, 386.505, 124.2, 403.7475 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 386.505, 220.8, 403.7475 ], "text": "1,813,075", "html_text": "1,813,075", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 386.505, 317.4, 403.7475 ], "text": "1,325,143", "html_text": "1,325,143", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 386.505, 414, 403.7475 ], "text": "1,305,300", "html_text": "1,305,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 386.505, 510.6, 403.7475 ], "text": "1,079,900", "html_text": "1,079,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 386.505, 607.2, 403.7475 ], "text": "1,079,900", "html_text": "1,079,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 369.2625, 607.2, 386.505 ], "cells": [ { "location": [ 27.6, 369.2625, 124.2, 386.505 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 369.2625, 220.8, 386.505 ], "text": "84,857,868", "html_text": "84,857,868", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 369.2625, 317.4, 386.505 ], "text": "79,971,337", "html_text": "79,971,337", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 369.2625, 414, 386.505 ], "text": "88,369,500", "html_text": "88,369,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 369.2625, 510.6, 386.505 ], "text": "88,142,300", "html_text": "88,142,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 369.2625, 607.2, 386.505 ], "text": "88,142,700", "html_text": "88,142,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 352.02, 607.2, 369.2625 ], "cells": [ { "location": [ 27.6, 352.02, 124.2, 369.2625 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 352.02, 220.8, 369.2625 ], "text": "94,899,748", "html_text": "94,899,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 352.02, 317.4, 369.2625 ], "text": "91,017,700", "html_text": "91,017,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 352.02, 414, 369.2625 ], "text": "101,621,400", "html_text": "101,621,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 352.02, 510.6, 369.2625 ], "text": "100,724,100", "html_text": "100,724,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 352.02, 607.2, 369.2625 ], "text": "100,950,300", "html_text": "100,950,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 334.7775, 607.2, 352.02 ], "cells": [ { "location": [ 27.6, 334.7775, 124.2, 352.02 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 334.7775, 220.8, 352.02 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 334.7775, 317.4, 352.02 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 334.7775, 414, 352.02 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 334.7775, 510.6, 352.02 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 334.7775, 607.2, 352.02 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 317.535, 607.2, 334.7775 ], "cells": [ { "location": [ 27.6, 317.535, 124.2, 334.7775 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 317.535, 220.8, 334.7775 ], "text": "38,346,300", "html_text": "38,346,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 317.535, 317.4, 334.7775 ], "text": "51,058,700", "html_text": "51,058,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 317.535, 414, 334.7775 ], "text": "58,991,100", "html_text": "58,991,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 317.535, 510.6, 334.7775 ], "text": "58,026,100", "html_text": "58,026,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 317.535, 607.2, 334.7775 ], "text": "58,202,400", "html_text": "58,202,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 300.2925, 607.2, 317.535 ], "cells": [ { "location": [ 27.6, 300.2925, 124.2, 317.535 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 300.2925, 220.8, 317.535 ], "text": "1,303,175", "html_text": "1,303,175", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 300.2925, 317.4, 317.535 ], "text": "1,303,500", "html_text": "1,303,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 300.2925, 414, 317.535 ], "text": "4,122,300", "html_text": "4,122,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 300.2925, 510.6, 317.535 ], "text": "4,122,300", "html_text": "4,122,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 300.2925, 607.2, 317.535 ], "text": "4,122,300", "html_text": "4,122,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 283.05, 607.2, 300.2925 ], "cells": [ { "location": [ 27.6, 283.05, 124.2, 300.2925 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 283.05, 220.8, 300.2925 ], "text": "55,250,273", "html_text": "55,250,273", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 283.05, 317.4, 300.2925 ], "text": "38,655,500", "html_text": "38,655,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 283.05, 414, 300.2925 ], "text": "38,508,000", "html_text": "38,508,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 283.05, 510.6, 300.2925 ], "text": "38,575,700", "html_text": "38,575,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 283.05, 607.2, 300.2925 ], "text": "38,625,600", "html_text": "38,625,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 265.8075, 607.2, 283.05 ], "cells": [ { "location": [ 27.6, 265.8075, 124.2, 283.05 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 265.8075, 220.8, 283.05 ], "text": "94,899,748", "html_text": "94,899,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 265.8075, 317.4, 283.05 ], "text": "91,017,700", "html_text": "91,017,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 265.8075, 414, 283.05 ], "text": "101,621,400", "html_text": "101,621,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 265.8075, 510.6, 283.05 ], "text": "100,724,100", "html_text": "100,724,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 265.8075, 607.2, 283.05 ], "text": "100,950,300", "html_text": "100,950,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 248.565, 607.2, 265.8075 ], "cells": [ { "location": [ 27.6, 248.565, 124.2, 265.8075 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 248.565, 220.8, 265.8075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 248.565, 317.4, 265.8075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 248.565, 414, 265.8075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 248.565, 510.6, 265.8075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 248.565, 607.2, 265.8075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 231.3225, 607.2, 248.565 ], "cells": [ { "location": [ 27.6, 231.3225, 124.2, 248.565 ], "text": "Aging and Independent Living", "html_text": "Aging and Independent Living", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 231.3225, 220.8, 248.565 ], "text": "94,899,748", "html_text": "94,899,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 231.3225, 317.4, 248.565 ], "text": "91,017,700", "html_text": "91,017,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 231.3225, 414, 248.565 ], "text": "101,621,400", "html_text": "101,621,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 231.3225, 510.6, 248.565 ], "text": "100,724,100", "html_text": "100,724,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 231.3225, 607.2, 248.565 ], "text": "100,950,300", "html_text": "100,950,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 214.08, 607.2, 231.3225 ], "cells": [ { "location": [ 27.6, 214.08, 124.2, 231.3225 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 214.08, 220.8, 231.3225 ], "text": "94,899,748", "html_text": "94,899,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 214.08, 317.4, 231.3225 ], "text": "91,017,700", "html_text": "91,017,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 214.08, 414, 231.3225 ], "text": "101,621,400", "html_text": "101,621,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 214.08, 510.6, 231.3225 ], "text": "100,724,100", "html_text": "100,724,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 214.08, 607.2, 231.3225 ], "text": "100,950,300", "html_text": "100,950,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 264, "type": "TEXT", "location": { "l": 24.72, "t": 203.04, "r": 600.96, "b": 103.92 }, "text": "The Department for Aging and Independent Living (DAIL) sets policies and oversees programs and services on behalf of Kentucky's elders and individuals with disabilities. The aging programs benefit Kentucky's young and冉冉而起的}}}{\nsustaining families and improving the quality of life through an array of community-based services designed to help older persons and individuals with disabilities to be as independent as possible in the least restrictive environment. DAIL programs also provide counseling and support services to family caregivers to enable them to provide quality care to older persons while fulfilling other family and employment responsibilities. In carrying out its programs, DAIL emphasizes successful aging; independent living; planning for an aging society; and continued involvement of older persons, and disabled individuals in every aspect of the community.", "reading_order": 1 }, { "page": 264, "type": "TEXT", "location": { "l": 308.64, "t": 20.88, "r": 324.96, "b": 10.8 }, "text": "249", "reading_order": 2 } ] }, { "page": 265, "items": [ { "page": 265, "type": "TEXT", "location": { "l": 25.44, "t": 764.88, "r": 605.76, "b": 656.4 }, "text": "The Department for Aging and Independent Living is designated as the State Unit on Aging by the Federal Administration on Aging. In accordance with the Older Americans Act Amendments of 1965 as amended through March 2020 and 45 CFR 1321. The Aging and Independent Living program is responsible for aging issues on behalf of all older persons in Kentucky. It is required to carry out a wide range of functions related to service delivery, advocacy, planning, coordination, interagency linkages, information-sharing, community preparedness, brokering, and evaluation. These functions are intended to focus on the development or enhancement of comprehensive and coordinated community-based service systems designed to help elderly and physically disabled adult Kentuckians maintain independence and dignity in their own homes and communities. This focus on community-based alternatives is consistent with Kentucky's plan developed in response to the Supreme Court's Olmstead decision and the State Plan on Aging.", "reading_order": 0 }, { "page": 265, "type": "TEXT", "location": { "l": 25.92, "t": 647.28, "r": 601.92, "b": 598.08 }, "text": "The Aging and Independent Living program administers statewide services; develops the State Plan on Aging; allocates funds to the 15 Area Agencies on Aging and Independent Living (AAAIL) and approves AAAIL program plans, amendments, budgets, and contracts for local provision of aging and physical disabilities services. It provides education, training, benefits counseling, information and assistance to respond to the needs of older Kentuckians and those with physical disabilities.", "reading_order": 1 }, { "page": 265, "type": "TEXT", "location": { "l": 27.12, "t": 588.96, "r": 286.32, "b": 577.2 }, "text": "The services administered to achieve these goals include:", "reading_order": 2 }, { "page": 265, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 567.12, "r": 605.52, "b": 530.88 }, "text": "Title III Older Americans Act Nutritional Services provided through agreements with the AAAIL's include the Nutritional Services Incentive Program: For persons age 60 years and older, provides congregate meals at senior centers and home-delivered meals to the homebound elderly in each Kentucky county.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 3 }, { "page": 265, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 529.2, "r": 603.36, "b": 492.96 }, "text": "Senior Community Service Employment Program (Older Americans Act Title V): Employs persons age 55 years and older who have incomes at or below 125% of the poverty level in part-time non-profit community work, such as senior citizens centers, with the goal of skill development and eventual placement in unsubsidized employment.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 4 }, { "page": 265, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 490.8, "r": 604.8, "b": 454.08 }, "text": "State Health Insurance Assistance Program (SHIP): (Section 4360 OBRA 1990, PL 101-508) provides benefits counseling and application assistance to Medicare eligible persons and those likely to be eligible for the Low-Income subsidy program, Medicare savings program, and Medicare Part D prescription drug program.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 5 }, { "page": 265, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 452.88, "r": 600, "b": 404.16 }, "text": "Long-Term Care Ombudsman Program (Older Americans Act Title IIC, 910 KAR 1:210): receives and investigates all complaints from residents of nursing homes and personal care homes in Kentucky. Collects and analyzes data related to complaints and conditions in long-term care facilities to identify and resolve problems and submits information to appropriate licensing agencies to ensure compliance with regulations.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 6 }, { "page": 265, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 402.96, "r": 606, "b": 367.44 }, "text": "Aging and Disability Resource Center (ADRC): (Sec 1110 SS Act and 42 USC 3031-30378) provides a single point of entry to all long-term services and supports with the goal to empower individuals to make informed choices and streamline access to services.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 7 }, { "page": 265, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 364.8, "r": 602.88, "b": 328.8 }, "text": "Older Americans Act In-Home Services (KRS 205.460, 910 KAR 1:170 - 180): Provides in-home services to persons 60 years and older who have functional or physical limitations and are at risk of institutionalization. Services include personal care, home health aide, home-repairs, and respite.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 8 }, { "page": 265, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 326.88, "r": 594.48, "b": 291.12 }, "text": "Homecare Program (910 KAR 1:180): This program is offered statewide through the AAAILs and provides supports and services for daily needs as well as coordination among caregivers and provider agencies to help adults at risk of institutional care remain in their own homes.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 9 }, { "page": 265, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 288.96, "r": 602.88, "b": 216.96 }, "text": "Hart Supported Living (KRS 210.770-795): This program provides grants for a broad category of flexible, individualized services that, when combined with natural unpaid or other eligible paid supports, provide the necessary assistance to: enable a disabled person to live in a home of the person's choice, typical of those living arrangements for persons without disabilities; encourages integrated participation in the community; promotes rights and autonomy; enhances the skills and competencies in living in the community; and enables the acceptance in the community by promoting home ownership or leasing arrangements.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 10 }, { "page": 265, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 214.56, "r": 596.4, "b": 178.8 }, "text": "Personal Care Attendant Program (PCAP) (KRS 205.900): A state funded program that provides personal care assistant services to adults with severe physical disabilities, who have functional loss of two or more limbs and need services to prevent institutionalization or to leave an institutional setting.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 11 }, { "page": 265, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 176.88, "r": 596.16, "b": 116.88 }, "text": "Kentucky Family Caregiver Program (910 KAR 1:260): Supports grandparents, of any age, who are primary full-time caregivers for a grandchild no older than 18 years of age. Services include information and assistance, counseling, support groups, and training. Provides financial assistance in the form of a voucher to be utilized for the child's safety, stability, and welfare. To the extent funds are available, the maximum total assistance shall be up to $500 per grandchild in any one fiscal year.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 12 }, { "page": 265, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 114.72, "r": 593.52, "b": 66.72 }, "text": "National Family Caregiver Support Program: A federally funded program serving family and informal caregivers who provide care to people 60 years and older or an individual of any age with Alzheimer's or a related diagnosis, as well as grandparents and other relatives 55 years and older who provide care to children up to age 19. Services include information and assistance, counseling, support groups, training, respite, and limited financial assistance.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 13 }, { "page": 265, "type": "TEXT", "location": { "l": 309.12, "t": 20.16, "r": 324.96, "b": 11.04 }, "text": "250", "reading_order": 14 } ] }, { "page": 266, "items": [ { "page": 266, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 765.12, "r": 604.56, "b": 693.12 }, "text": "Traumatic Brain Injury (TBI) Trust Fund Program (KRS 211.476, KRS 42.320): A state program that provides services to assist children and adults with brain injuries to maintain living in the community. The TBI Trust Fund Program is a funding source of last resort for Kentucky residents. The TBI Trust Fund draws funds primarily from court fees, traffic school fees, and DUI service fees. The fund can also accept contributions and grants. The program is overseen by a board of directors to ensure that individuals with a brain injury and their families are provided services and supports to promote independence and personal productivity.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 0 }, { "page": 266, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 691.2, "r": 592.8, "b": 655.44 }, "text": "Traumatic Brain Injury Behavioral Program (KRS 189A.050 and KRS 42.320): This program is funded through DUI fees and serves individuals who are in need of intense neurobehavioral services that are not available in Kentucky and are placed out-of-state.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 1 }, { "page": 266, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 653.04, "r": 596.4, "b": 616.56 }, "text": "Alzheimer's disease and Related Advisory Council (KRS 194.600-609): This governor-appointed council oversees information and resources related to policy and services affecting the sixty thousand (60,000) residents of Kentucky with dementia, and the caregivers and families of the residents.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 2 }, { "page": 266, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 614.64, "r": 582.48, "b": 591.12 }, "text": "Health Promotion/Disease Preventive: Provides disease prevention, education and assistance in training and care of elderly Kentuckians on health-related issues.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 3 }, { "page": 266, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 589.2, "r": 600.96, "b": 529.2 }, "text": "Supportive Services: For persons aged 60 years and older, that includes: assessment/case management; transportation; escort to medical facilities, stores and other service delivery points; information assistance and referral; health promotion; visiting and telephone reassurance; legal assistance; counseling; education; advocacy; respite; preventive health services; elder abuse prevention programs; supportive services for families of elderly victims of Alzheimer's and related disorders.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 4 }, { "page": 266, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 527.04, "r": 606.48, "b": 466.56 }, "text": "Home and Community Based Waiver (HCB): The HCB Waiver is part of Kentucky's Medicaid program designed to support individuals who are elderly or have physical disabilities. It aims to help them maintain their independence and avoid institutionalization by providing a range of services tailored to their needs. DAIL is contracted by the Department for Medicaid Services to serve as the operating agency preforming day to day oversight of the program including certification and monitoring of waiver providers.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 5 }, { "page": 266, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 465.36, "r": 596.4, "b": 404.4 }, "text": "Participant Directed Services (PDS): Allows people eligible for services through Medicaid waiver services to choose his/her own providers for nonmedical waiver services. Provider choice gives members greater flexibility in the delivery of services received. Kentucky Medicaid members may participate if he/she currently receives or are eligible for services through the: Home and Community Based Waiver; Supports for Community Living Waiver; Acquired Brain Injury Acute Waiver; Long-Term Care Brain Injury Waiver; or the Michelle P Waiver.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 6 }, { "page": 266, "type": "LIST_ITEM", "location": { "l": 42.96, "t": 402.72, "r": 600.96, "b": 330.24 }, "text": "Office of Dementia Services (ODS) (KRS 194A.601): created by SB74 in 2021, the Office of Dementia Services is Kentucky's first state entity dedicated to supporting the more than 81,000 Kentuckyan living with dementia and over 400,000 unpaid caregivers who provide 307 million hours of care annually. Led by the Dementia Coordinator, ODS develops and implements the Kentucky Alzheimer's and Related Dementias State Plan, manages the Alzheimer's Disease and Related Disorders Advisory Council, advances dementia-specific training, and builds programs that improve quality of life for those impacted by dementia.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 7 }, { "page": 266, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 329.04, "r": 605.04, "b": 244.56 }, "text": "Centers for Independent Living (CILs) are consumer-controlled, community-based, cross disability, nonresidential, private nonprofit agencies, designed and operated within a local community by individuals with disabilities. CILs assist people with disabilities to achieve their full potential for community inclusion through improving access, choice, and equal opportunity. DAIL distributes federal grant funding to two CILs with 4 satellite locations in Kentucky to provide independent living services in accordance with the State Plan on Independent Living. DAIL also partners with the Statewide Independent Living Council (SILC) to develop, monitor, and review a state plan and support the statewide network of independent living centers.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 8 }, { "page": 266, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 243.12, "r": 602.16, "b": 181.68 }, "text": "Programs of All-Inclusive Care for the Elderly (PACE): Provides individuals the ability to live in their own home by offering needed services and supports. When an individual enrolls in PACE, the PACE organization becomes their sole source of services. PACE organizations develop a team that coordinates and/or delivers an individual's preventive, acute, and long-term care needs. DAIL is contracted by the Department for Medicaid Services to serve as the operating agency preforming day to day oversight of the program.", "marker": "•", "list_id": "L27", "level": 0, "reading_order": 9 }, { "page": 266, "type": "TITLE", "location": { "l": 26.64, "t": 156.72, "r": 60, "b": 143.76 }, "text": "Policy", "reading_order": 10, "level": 2 }, { "page": 266, "type": "TEXT", "location": { "l": 25.92, "t": 134.4, "r": 581.52, "b": 109.2 }, "text": "The budget includes additional General Fund in the amount of $9,100,000 in each fiscal year to continue providing nutritional meals to senior citizens in the community with the goal of not having a waitlist.", "reading_order": 11 }, { "page": 266, "type": "TEXT", "location": { "l": 25.68, "t": 100.56, "r": 603.12, "b": 63.6 }, "text": "The Governor's budget includes additional funding in the amount of $156,000 in fiscal year 2027 and $320,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $121,700 and $249,800, respectively.", "reading_order": 12 }, { "page": 266, "type": "TEXT", "location": { "l": 308.88, "t": 20.16, "r": 324.48, "b": 11.04 }, "text": "251", "reading_order": 13 } ] }, { "page": 267, "items": [ { "page": 267, "type": "TEXT", "location": { "l": 46.32, "t": 511.44, "r": 587.28, "b": 421.44 }, "text": "Justice and Public Safety", "reading_order": 0 } ] }, { "page": 268, "items": [ { "page": 268, "type": "TEXT", "location": { "l": 254.16, "t": 766.32, "r": 378.48, "b": 753.84 }, "text": "Justice and Public Safety", "reading_order": 0 }, { "page": 268, "type": "TABLE", "location": { "l": 26.88, "t": 762, "r": 607.68, "b": 36.48 }, "text": "
Justice and Public Safety
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,190,244,6001,264,243,6001,340,412,3001,291,310,2001,324,796,100
State Salary and Compensation Allocation26,325,500403,500683,400
Special Appropriation50,900,000
Continuing Approp-General Fund5,032,1762,065,7392,065,000
Budget Reduction-General Fund(27,738,700)
Total General Fund1,272,502,2761,266,712,8391,315,422,0001,291,310,2001,324,796,100
Tobacco Fund
Tobacco Settlement - Phase I3,250,0003,037,5003,250,0003,250,0003,250,000
Continuing Approp-Tob Settlement4,227,3432,061,3391,658,200
Total Tobacco Fund7,477,3435,098,8394,908,2003,250,0003,250,000
Restricted Funds
Balance Forward161,304,427179,515,369193,987,700157,751,500140,644,100
Current Receipts56,764,23956,045,20752,893,00052,357,40049,310,500
Non-Revenue Receipts129,821,279134,834,031108,124,600184,884,400173,611,100
Fund Transfers(2,057,000)(2,301,000)(2,301,000)(2,368,000)(2,368,000)
Total Restricted Funds345,832,945368,093,607352,704,300392,625,300361,197,700
Federal Fund
Balance Forward(10,679,128)163,6981,298,5003,112,3002,299,000
Current Receipts78,121,09880,356,15674,628,70071,704,70071,646,000
Non-Revenue Receipts9,088,348(151,678)(38,500)
Total Federal Fund76,530,31980,368,17675,888,70074,817,00073,945,000
Road Fund
Regular Appropriation59,262,50056,289,60056,372,70055,570,30057,914,800
State Salary and Compensation Allocation112,900
Total Road Fund59,375,40056,289,60056,372,70055,570,30057,914,800
TOTAL SOURCE OF FUNDS1,761,718,2831,776,563,0611,805,295,9001,817,572,8001,821,103,600
EXPENDITURES BY CLASS
Personnel Costs934,217,859916,882,877979,035,500969,024,5001,002,337,100
Operating Expenses187,993,492215,300,656222,954,300230,145,500223,081,300
Grants Loans Benefits404,139,618398,167,823412,638,800412,368,900411,231,200
Debt Service31,433,51018,194,607487,300487,300487,300
Capital Outlay19,820,09119,655,87529,316,20062,603,50080,006,500
Construction250,595(219,767)
TOTAL EXPENDITURES1,577,855,1641,567,982,0711,644,432,1001,674,629,7001,717,143,400
EXPENDITURES BY FUND SOURCE
General Fund1,270,379,5631,255,076,3931,315,422,0001,291,310,2001,324,796,100
Tobacco Fund5,416,0043,440,6154,908,2003,250,0003,250,000
Restricted Funds166,317,576174,105,788194,952,800251,981,200258,529,900
Federal Fund76,366,62079,069,67472,776,40072,518,00072,652,600
Road Fund59,375,40056,289,60056,372,70055,570,30057,914,800
TOTAL EXPENDITURES1,577,855,1641,567,982,0711,644,432,1001,674,629,7001,717,143,400
", "rows": [ { "row_index": 0, "location": [ 26.88, 745.8773, 607.68, 762 ], "cells": [ { "location": [ 26.88, 745.8773, 123.68, 762 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 745.8773, 607.68, 762 ], "text": "Justice and Public Safety", "html_text": "Justice and Public Safety", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.88, 729.7547, 607.68, 745.8773 ], "cells": [ { "location": [ 26.88, 729.7547, 123.68, 745.8773 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 729.7547, 220.48, 745.8773 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 729.7547, 317.28, 745.8773 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 729.7547, 414.08, 745.8773 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 729.7547, 510.88, 745.8773 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 729.7547, 607.68, 745.8773 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.88, 713.632, 607.68, 729.7547 ], "cells": [ { "location": [ 26.88, 713.632, 123.68, 729.7547 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 713.632, 220.48, 729.7547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 713.632, 317.28, 729.7547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 713.632, 414.08, 729.7547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 713.632, 510.88, 729.7547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 713.632, 607.68, 729.7547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.88, 697.5093, 607.68, 713.632 ], "cells": [ { "location": [ 26.88, 697.5093, 123.68, 713.632 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 697.5093, 220.48, 713.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 697.5093, 317.28, 713.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 697.5093, 414.08, 713.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 697.5093, 510.88, 713.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 697.5093, 607.68, 713.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.88, 681.3867, 607.68, 697.5093 ], "cells": [ { "location": [ 26.88, 681.3867, 123.68, 697.5093 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 681.3867, 220.48, 697.5093 ], "text": "1,190,244,600", "html_text": "1,190,244,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 681.3867, 317.28, 697.5093 ], "text": "1,264,243,600", "html_text": "1,264,243,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 681.3867, 414.08, 697.5093 ], "text": "1,340,412,300", "html_text": "1,340,412,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 681.3867, 510.88, 697.5093 ], "text": "1,291,310,200", "html_text": "1,291,310,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 681.3867, 607.68, 697.5093 ], "text": "1,324,796,100", "html_text": "1,324,796,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.88, 665.264, 607.68, 681.3867 ], "cells": [ { "location": [ 26.88, 665.264, 123.68, 681.3867 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 665.264, 220.48, 681.3867 ], "text": "26,325,500", "html_text": "26,325,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 665.264, 317.28, 681.3867 ], "text": "403,500", "html_text": "403,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 665.264, 414.08, 681.3867 ], "text": "683,400", "html_text": "683,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 665.264, 510.88, 681.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 665.264, 607.68, 681.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.88, 649.1413, 607.68, 665.264 ], "cells": [ { "location": [ 26.88, 649.1413, 123.68, 665.264 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 649.1413, 220.48, 665.264 ], "text": "50,900,000", "html_text": "50,900,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 649.1413, 317.28, 665.264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 649.1413, 414.08, 665.264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 649.1413, 510.88, 665.264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 649.1413, 607.68, 665.264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.88, 633.0187, 607.68, 649.1413 ], "cells": [ { "location": [ 26.88, 633.0187, 123.68, 649.1413 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 633.0187, 220.48, 649.1413 ], "text": "5,032,176", "html_text": "5,032,176", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 633.0187, 317.28, 649.1413 ], "text": "2,065,739", "html_text": "2,065,739", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 633.0187, 414.08, 649.1413 ], "text": "2,065,000", "html_text": "2,065,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 633.0187, 510.88, 649.1413 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 633.0187, 607.68, 649.1413 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.88, 616.896, 607.68, 633.0187 ], "cells": [ { "location": [ 26.88, 616.896, 123.68, 633.0187 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 616.896, 220.48, 633.0187 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 616.896, 317.28, 633.0187 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 616.896, 414.08, 633.0187 ], "text": "(27,738,700)", "html_text": "(27,738,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 616.896, 510.88, 633.0187 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 616.896, 607.68, 633.0187 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.88, 600.7733, 607.68, 616.896 ], "cells": [ { "location": [ 26.88, 600.7733, 123.68, 616.896 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 600.7733, 220.48, 616.896 ], "text": "1,272,502,276", "html_text": "1,272,502,276", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 600.7733, 317.28, 616.896 ], "text": "1,266,712,839", "html_text": "1,266,712,839", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 600.7733, 414.08, 616.896 ], "text": "1,315,422,000", "html_text": "1,315,422,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 600.7733, 510.88, 616.896 ], "text": "1,291,310,200", "html_text": "1,291,310,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 600.7733, 607.68, 616.896 ], "text": "1,324,796,100", "html_text": "1,324,796,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.88, 584.6507, 607.68, 600.7733 ], "cells": [ { "location": [ 26.88, 584.6507, 123.68, 600.7733 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 584.6507, 220.48, 600.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 584.6507, 317.28, 600.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 584.6507, 414.08, 600.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 584.6507, 510.88, 600.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 584.6507, 607.68, 600.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.88, 568.528, 607.68, 584.6507 ], "cells": [ { "location": [ 26.88, 568.528, 123.68, 584.6507 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 568.528, 220.48, 584.6507 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 568.528, 317.28, 584.6507 ], "text": "3,037,500", "html_text": "3,037,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 568.528, 414.08, 584.6507 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 568.528, 510.88, 584.6507 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 568.528, 607.68, 584.6507 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.88, 552.4053, 607.68, 568.528 ], "cells": [ { "location": [ 26.88, 552.4053, 123.68, 568.528 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 552.4053, 220.48, 568.528 ], "text": "4,227,343", "html_text": "4,227,343", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 552.4053, 317.28, 568.528 ], "text": "2,061,339", "html_text": "2,061,339", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 552.4053, 414.08, 568.528 ], "text": "1,658,200", "html_text": "1,658,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 552.4053, 510.88, 568.528 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 552.4053, 607.68, 568.528 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.88, 536.2827, 607.68, 552.4053 ], "cells": [ { "location": [ 26.88, 536.2827, 123.68, 552.4053 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 536.2827, 220.48, 552.4053 ], "text": "7,477,343", "html_text": "7,477,343", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 536.2827, 317.28, 552.4053 ], "text": "5,098,839", "html_text": "5,098,839", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 536.2827, 414.08, 552.4053 ], "text": "4,908,200", "html_text": "4,908,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 536.2827, 510.88, 552.4053 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 536.2827, 607.68, 552.4053 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.88, 520.16, 607.68, 536.2827 ], "cells": [ { "location": [ 26.88, 520.16, 123.68, 536.2827 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 520.16, 220.48, 536.2827 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 520.16, 317.28, 536.2827 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 520.16, 414.08, 536.2827 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 520.16, 510.88, 536.2827 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 520.16, 607.68, 536.2827 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.88, 504.0373, 607.68, 520.16 ], "cells": [ { "location": [ 26.88, 504.0373, 123.68, 520.16 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 504.0373, 220.48, 520.16 ], "text": "161,304,427", "html_text": "161,304,427", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 504.0373, 317.28, 520.16 ], "text": "179,515,369", "html_text": "179,515,369", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 504.0373, 414.08, 520.16 ], "text": "193,987,700", "html_text": "193,987,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 504.0373, 510.88, 520.16 ], "text": "157,751,500", "html_text": "157,751,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 504.0373, 607.68, 520.16 ], "text": "140,644,100", "html_text": "140,644,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.88, 487.9147, 607.68, 504.0373 ], "cells": [ { "location": [ 26.88, 487.9147, 123.68, 504.0373 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 487.9147, 220.48, 504.0373 ], "text": "56,764,239", "html_text": "56,764,239", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 487.9147, 317.28, 504.0373 ], "text": "56,045,207", "html_text": "56,045,207", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 487.9147, 414.08, 504.0373 ], "text": "52,893,000", "html_text": "52,893,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 487.9147, 510.88, 504.0373 ], "text": "52,357,400", "html_text": "52,357,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 487.9147, 607.68, 504.0373 ], "text": "49,310,500", "html_text": "49,310,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.88, 471.792, 607.68, 487.9147 ], "cells": [ { "location": [ 26.88, 471.792, 123.68, 487.9147 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 471.792, 220.48, 487.9147 ], "text": "129,821,279", "html_text": "129,821,279", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 471.792, 317.28, 487.9147 ], "text": "134,834,031", "html_text": "134,834,031", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 471.792, 414.08, 487.9147 ], "text": "108,124,600", "html_text": "108,124,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 471.792, 510.88, 487.9147 ], "text": "184,884,400", "html_text": "184,884,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 471.792, 607.68, 487.9147 ], "text": "173,611,100", "html_text": "173,611,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.88, 455.6693, 607.68, 471.792 ], "cells": [ { "location": [ 26.88, 455.6693, 123.68, 471.792 ], "text": "Fund Transfers", "html_text": "Fund Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 455.6693, 220.48, 471.792 ], "text": "(2,057,000)", "html_text": "(2,057,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 455.6693, 317.28, 471.792 ], "text": "(2,301,000)", "html_text": "(2,301,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 455.6693, 414.08, 471.792 ], "text": "(2,301,000)", "html_text": "(2,301,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 455.6693, 510.88, 471.792 ], "text": "(2,368,000)", "html_text": "(2,368,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 455.6693, 607.68, 471.792 ], "text": "(2,368,000)", "html_text": "(2,368,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.88, 439.5467, 607.68, 455.6693 ], "cells": [ { "location": [ 26.88, 439.5467, 123.68, 455.6693 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 439.5467, 220.48, 455.6693 ], "text": "345,832,945", "html_text": "345,832,945", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 439.5467, 317.28, 455.6693 ], "text": "368,093,607", "html_text": "368,093,607", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 439.5467, 414.08, 455.6693 ], "text": "352,704,300", "html_text": "352,704,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 439.5467, 510.88, 455.6693 ], "text": "392,625,300", "html_text": "392,625,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 439.5467, 607.68, 455.6693 ], "text": "361,197,700", "html_text": "361,197,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.88, 423.424, 607.68, 439.5467 ], "cells": [ { "location": [ 26.88, 423.424, 123.68, 439.5467 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 423.424, 220.48, 439.5467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 423.424, 317.28, 439.5467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 423.424, 414.08, 439.5467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 423.424, 510.88, 439.5467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 423.424, 607.68, 439.5467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.88, 407.3013, 607.68, 423.424 ], "cells": [ { "location": [ 26.88, 407.3013, 123.68, 423.424 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 407.3013, 220.48, 423.424 ], "text": "(10,679,128)", "html_text": "(10,679,128)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 407.3013, 317.28, 423.424 ], "text": "163,698", "html_text": "163,698", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 407.3013, 414.08, 423.424 ], "text": "1,298,500", "html_text": "1,298,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 407.3013, 510.88, 423.424 ], "text": "3,112,300", "html_text": "3,112,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 407.3013, 607.68, 423.424 ], "text": "2,299,000", "html_text": "2,299,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.88, 391.1787, 607.68, 407.3013 ], "cells": [ { "location": [ 26.88, 391.1787, 123.68, 407.3013 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 391.1787, 220.48, 407.3013 ], "text": "78,121,098", "html_text": "78,121,098", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 391.1787, 317.28, 407.3013 ], "text": "80,356,156", "html_text": "80,356,156", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 391.1787, 414.08, 407.3013 ], "text": "74,628,700", "html_text": "74,628,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 391.1787, 510.88, 407.3013 ], "text": "71,704,700", "html_text": "71,704,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 391.1787, 607.68, 407.3013 ], "text": "71,646,000", "html_text": "71,646,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.88, 375.056, 607.68, 391.1787 ], "cells": [ { "location": [ 26.88, 375.056, 123.68, 391.1787 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 375.056, 220.48, 391.1787 ], "text": "9,088,348", "html_text": "9,088,348", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 375.056, 317.28, 391.1787 ], "text": "(151,678)", "html_text": "(151,678)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 375.056, 414.08, 391.1787 ], "text": "(38,500)", "html_text": "(38,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 375.056, 510.88, 391.1787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 375.056, 607.68, 391.1787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.88, 358.9333, 607.68, 375.056 ], "cells": [ { "location": [ 26.88, 358.9333, 123.68, 375.056 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 358.9333, 220.48, 375.056 ], "text": "76,530,319", "html_text": "76,530,319", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 358.9333, 317.28, 375.056 ], "text": "80,368,176", "html_text": "80,368,176", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 358.9333, 414.08, 375.056 ], "text": "75,888,700", "html_text": "75,888,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 358.9333, 510.88, 375.056 ], "text": "74,817,000", "html_text": "74,817,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 358.9333, 607.68, 375.056 ], "text": "73,945,000", "html_text": "73,945,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.88, 342.8107, 607.68, 358.9333 ], "cells": [ { "location": [ 26.88, 342.8107, 123.68, 358.9333 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 342.8107, 220.48, 358.9333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 342.8107, 317.28, 358.9333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 342.8107, 414.08, 358.9333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 342.8107, 510.88, 358.9333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 342.8107, 607.68, 358.9333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.88, 326.688, 607.68, 342.8107 ], "cells": [ { "location": [ 26.88, 326.688, 123.68, 342.8107 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 326.688, 220.48, 342.8107 ], "text": "59,262,500", "html_text": "59,262,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 326.688, 317.28, 342.8107 ], "text": "56,289,600", "html_text": "56,289,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 326.688, 414.08, 342.8107 ], "text": "56,372,700", "html_text": "56,372,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 326.688, 510.88, 342.8107 ], "text": "55,570,300", "html_text": "55,570,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 326.688, 607.68, 342.8107 ], "text": "57,914,800", "html_text": "57,914,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.88, 310.5653, 607.68, 326.688 ], "cells": [ { "location": [ 26.88, 310.5653, 123.68, 326.688 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 310.5653, 220.48, 326.688 ], "text": "112,900", "html_text": "112,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 310.5653, 317.28, 326.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 310.5653, 414.08, 326.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 310.5653, 510.88, 326.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 310.5653, 607.68, 326.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.88, 294.4427, 607.68, 310.5653 ], "cells": [ { "location": [ 26.88, 294.4427, 123.68, 310.5653 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 294.4427, 220.48, 310.5653 ], "text": "59,375,400", "html_text": "59,375,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 294.4427, 317.28, 310.5653 ], "text": "56,289,600", "html_text": "56,289,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 294.4427, 414.08, 310.5653 ], "text": "56,372,700", "html_text": "56,372,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 294.4427, 510.88, 310.5653 ], "text": "55,570,300", "html_text": "55,570,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 294.4427, 607.68, 310.5653 ], "text": "57,914,800", "html_text": "57,914,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.88, 278.32, 607.68, 294.4427 ], "cells": [ { "location": [ 26.88, 278.32, 123.68, 294.4427 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 278.32, 220.48, 294.4427 ], "text": "1,761,718,283", "html_text": "1,761,718,283", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 278.32, 317.28, 294.4427 ], "text": "1,776,563,061", "html_text": "1,776,563,061", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 278.32, 414.08, 294.4427 ], "text": "1,805,295,900", "html_text": "1,805,295,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 278.32, 510.88, 294.4427 ], "text": "1,817,572,800", "html_text": "1,817,572,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 278.32, 607.68, 294.4427 ], "text": "1,821,103,600", "html_text": "1,821,103,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.88, 262.1973, 607.68, 278.32 ], "cells": [ { "location": [ 26.88, 262.1973, 123.68, 278.32 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 262.1973, 220.48, 278.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 262.1973, 317.28, 278.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 262.1973, 414.08, 278.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 262.1973, 510.88, 278.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 262.1973, 607.68, 278.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.88, 246.0747, 607.68, 262.1973 ], "cells": [ { "location": [ 26.88, 246.0747, 123.68, 262.1973 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 246.0747, 220.48, 262.1973 ], "text": "934,217,859", "html_text": "934,217,859", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 246.0747, 317.28, 262.1973 ], "text": "916,882,877", "html_text": "916,882,877", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 246.0747, 414.08, 262.1973 ], "text": "979,035,500", "html_text": "979,035,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 246.0747, 510.88, 262.1973 ], "text": "969,024,500", "html_text": "969,024,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 246.0747, 607.68, 262.1973 ], "text": "1,002,337,100", "html_text": "1,002,337,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.88, 229.952, 607.68, 246.0747 ], "cells": [ { "location": [ 26.88, 229.952, 123.68, 246.0747 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 229.952, 220.48, 246.0747 ], "text": "187,993,492", "html_text": "187,993,492", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 229.952, 317.28, 246.0747 ], "text": "215,300,656", "html_text": "215,300,656", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 229.952, 414.08, 246.0747 ], "text": "222,954,300", "html_text": "222,954,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 229.952, 510.88, 246.0747 ], "text": "230,145,500", "html_text": "230,145,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 229.952, 607.68, 246.0747 ], "text": "223,081,300", "html_text": "223,081,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.88, 213.8293, 607.68, 229.952 ], "cells": [ { "location": [ 26.88, 213.8293, 123.68, 229.952 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 213.8293, 220.48, 229.952 ], "text": "404,139,618", "html_text": "404,139,618", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 213.8293, 317.28, 229.952 ], "text": "398,167,823", "html_text": "398,167,823", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 213.8293, 414.08, 229.952 ], "text": "412,638,800", "html_text": "412,638,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 213.8293, 510.88, 229.952 ], "text": "412,368,900", "html_text": "412,368,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 213.8293, 607.68, 229.952 ], "text": "411,231,200", "html_text": "411,231,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.88, 197.7067, 607.68, 213.8293 ], "cells": [ { "location": [ 26.88, 197.7067, 123.68, 213.8293 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 197.7067, 220.48, 213.8293 ], "text": "31,433,510", "html_text": "31,433,510", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 197.7067, 317.28, 213.8293 ], "text": "18,194,607", "html_text": "18,194,607", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 197.7067, 414.08, 213.8293 ], "text": "487,300", "html_text": "487,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 197.7067, 510.88, 213.8293 ], "text": "487,300", "html_text": "487,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 197.7067, 607.68, 213.8293 ], "text": "487,300", "html_text": "487,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.88, 181.584, 607.68, 197.7067 ], "cells": [ { "location": [ 26.88, 181.584, 123.68, 197.7067 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 181.584, 220.48, 197.7067 ], "text": "19,820,091", "html_text": "19,820,091", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 181.584, 317.28, 197.7067 ], "text": "19,655,875", "html_text": "19,655,875", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 181.584, 414.08, 197.7067 ], "text": "29,316,200", "html_text": "29,316,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 181.584, 510.88, 197.7067 ], "text": "62,603,500", "html_text": "62,603,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 181.584, 607.68, 197.7067 ], "text": "80,006,500", "html_text": "80,006,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.88, 165.4613, 607.68, 181.584 ], "cells": [ { "location": [ 26.88, 165.4613, 123.68, 181.584 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 165.4613, 220.48, 181.584 ], "text": "250,595", "html_text": "250,595", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 165.4613, 317.28, 181.584 ], "text": "(219,767)", "html_text": "(219,767)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 165.4613, 414.08, 181.584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 165.4613, 510.88, 181.584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 165.4613, 607.68, 181.584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.88, 149.3387, 607.68, 165.4613 ], "cells": [ { "location": [ 26.88, 149.3387, 123.68, 165.4613 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 149.3387, 220.48, 165.4613 ], "text": "1,577,855,164", "html_text": "1,577,855,164", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 149.3387, 317.28, 165.4613 ], "text": "1,567,982,071", "html_text": "1,567,982,071", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 149.3387, 414.08, 165.4613 ], "text": "1,644,432,100", "html_text": "1,644,432,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 149.3387, 510.88, 165.4613 ], "text": "1,674,629,700", "html_text": "1,674,629,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 149.3387, 607.68, 165.4613 ], "text": "1,717,143,400", "html_text": "1,717,143,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.88, 133.216, 607.68, 149.3387 ], "cells": [ { "location": [ 26.88, 133.216, 123.68, 149.3387 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 133.216, 220.48, 149.3387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 133.216, 317.28, 149.3387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 133.216, 414.08, 149.3387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 133.216, 510.88, 149.3387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 133.216, 607.68, 149.3387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.88, 117.0933, 607.68, 133.216 ], "cells": [ { "location": [ 26.88, 117.0933, 123.68, 133.216 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 117.0933, 220.48, 133.216 ], "text": "1,270,379,563", "html_text": "1,270,379,563", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 117.0933, 317.28, 133.216 ], "text": "1,255,076,393", "html_text": "1,255,076,393", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 117.0933, 414.08, 133.216 ], "text": "1,315,422,000", "html_text": "1,315,422,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 117.0933, 510.88, 133.216 ], "text": "1,291,310,200", "html_text": "1,291,310,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 117.0933, 607.68, 133.216 ], "text": "1,324,796,100", "html_text": "1,324,796,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 26.88, 100.9707, 607.68, 117.0933 ], "cells": [ { "location": [ 26.88, 100.9707, 123.68, 117.0933 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 100.9707, 220.48, 117.0933 ], "text": "5,416,004", "html_text": "5,416,004", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 100.9707, 317.28, 117.0933 ], "text": "3,440,615", "html_text": "3,440,615", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 100.9707, 414.08, 117.0933 ], "text": "4,908,200", "html_text": "4,908,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 100.9707, 510.88, 117.0933 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 100.9707, 607.68, 117.0933 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 26.88, 84.848, 607.68, 100.9707 ], "cells": [ { "location": [ 26.88, 84.848, 123.68, 100.9707 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 84.848, 220.48, 100.9707 ], "text": "166,317,576", "html_text": "166,317,576", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 84.848, 317.28, 100.9707 ], "text": "174,105,788", "html_text": "174,105,788", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 84.848, 414.08, 100.9707 ], "text": "194,952,800", "html_text": "194,952,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 84.848, 510.88, 100.9707 ], "text": "251,981,200", "html_text": "251,981,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 84.848, 607.68, 100.9707 ], "text": "258,529,900", "html_text": "258,529,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 26.88, 68.7253, 607.68, 84.848 ], "cells": [ { "location": [ 26.88, 68.7253, 123.68, 84.848 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 68.7253, 220.48, 84.848 ], "text": "76,366,620", "html_text": "76,366,620", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 68.7253, 317.28, 84.848 ], "text": "79,069,674", "html_text": "79,069,674", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 68.7253, 414.08, 84.848 ], "text": "72,776,400", "html_text": "72,776,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 68.7253, 510.88, 84.848 ], "text": "72,518,000", "html_text": "72,518,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 68.7253, 607.68, 84.848 ], "text": "72,652,600", "html_text": "72,652,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 26.88, 52.6027, 607.68, 68.7253 ], "cells": [ { "location": [ 26.88, 52.6027, 123.68, 68.7253 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 52.6027, 220.48, 68.7253 ], "text": "59,375,400", "html_text": "59,375,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 52.6027, 317.28, 68.7253 ], "text": "56,289,600", "html_text": "56,289,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 52.6027, 414.08, 68.7253 ], "text": "56,372,700", "html_text": "56,372,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 52.6027, 510.88, 68.7253 ], "text": "55,570,300", "html_text": "55,570,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 52.6027, 607.68, 68.7253 ], "text": "57,914,800", "html_text": "57,914,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 26.88, 36.48, 607.68, 52.6027 ], "cells": [ { "location": [ 26.88, 36.48, 123.68, 52.6027 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.68, 36.48, 220.48, 52.6027 ], "text": "1,577,855,164", "html_text": "1,577,855,164", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 36.48, 317.28, 52.6027 ], "text": "1,567,982,071", "html_text": "1,567,982,071", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 36.48, 414.08, 52.6027 ], "text": "1,644,432,100", "html_text": "1,644,432,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 36.48, 510.88, 52.6027 ], "text": "1,674,629,700", "html_text": "1,674,629,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 36.48, 607.68, 52.6027 ], "text": "1,717,143,400", "html_text": "1,717,143,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 45, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 268, "type": "TEXT", "location": { "l": 308.4, "t": 18.96, "r": 324.96, "b": 9.12 }, "text": "252", "reading_order": 2 } ] }, { "page": 269, "items": [ { "page": 269, "type": "TITLE", "location": { "l": 30, "t": 753.6, "r": 153.36, "b": 741.36 }, "text": "EXPENDITURES BY UNIT", "reading_order": 0, "level": 2 }, { "page": 269, "type": "TABLE", "location": { "l": 28.32, "t": 739.68, "r": 603.84, "b": 640.56 }, "text": "
Justice Administration90,097,91481,165,99694,095,90085,865,80087,706,600
Criminal Justice Training89,833,94898,397,477109,736,200141,105,000169,676,200
Juvenile Justice166,831,239176,533,127193,270,400197,841,600206,456,100
State Police350,423,703334,696,346362,559,700372,979,200368,451,300
Corrections788,870,840773,440,082782,405,400776,467,300782,597,800
Public Advocacy91,797,519103,749,043102,364,500100,370,800102,255,400
TOTAL EXPENDITURES1,577,855,1641,567,982,0711,644,432,1001,674,629,7001,717,143,400
", "rows": [ { "row_index": 0, "location": [ 28.32, 725.52, 603.84, 739.68 ], "cells": [ { "location": [ 28.32, 725.52, 124.24, 739.68 ], "text": "Justice Administration", "html_text": "Justice Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 725.52, 220.16, 739.68 ], "text": "90,097,914", "html_text": "90,097,914", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 725.52, 316.08, 739.68 ], "text": "81,165,996", "html_text": "81,165,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 725.52, 412, 739.68 ], "text": "94,095,900", "html_text": "94,095,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 725.52, 507.92, 739.68 ], "text": "85,865,800", "html_text": "85,865,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.92, 725.52, 603.84, 739.68 ], "text": "87,706,600", "html_text": "87,706,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 711.36, 603.84, 725.52 ], "cells": [ { "location": [ 28.32, 711.36, 124.24, 725.52 ], "text": "Criminal Justice Training", "html_text": "Criminal Justice Training", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 711.36, 220.16, 725.52 ], "text": "89,833,948", "html_text": "89,833,948", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 711.36, 316.08, 725.52 ], "text": "98,397,477", "html_text": "98,397,477", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 711.36, 412, 725.52 ], "text": "109,736,200", "html_text": "109,736,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 711.36, 507.92, 725.52 ], "text": "141,105,000", "html_text": "141,105,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.92, 711.36, 603.84, 725.52 ], "text": "169,676,200", "html_text": "169,676,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 697.2, 603.84, 711.36 ], "cells": [ { "location": [ 28.32, 697.2, 124.24, 711.36 ], "text": "Juvenile Justice", "html_text": "Juvenile Justice", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 697.2, 220.16, 711.36 ], "text": "166,831,239", "html_text": "166,831,239", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 697.2, 316.08, 711.36 ], "text": "176,533,127", "html_text": "176,533,127", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 697.2, 412, 711.36 ], "text": "193,270,400", "html_text": "193,270,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 697.2, 507.92, 711.36 ], "text": "197,841,600", "html_text": "197,841,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.92, 697.2, 603.84, 711.36 ], "text": "206,456,100", "html_text": "206,456,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.32, 683.04, 603.84, 697.2 ], "cells": [ { "location": [ 28.32, 683.04, 124.24, 697.2 ], "text": "State Police", "html_text": "State Police", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 683.04, 220.16, 697.2 ], "text": "350,423,703", "html_text": "350,423,703", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 683.04, 316.08, 697.2 ], "text": "334,696,346", "html_text": "334,696,346", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 683.04, 412, 697.2 ], "text": "362,559,700", "html_text": "362,559,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 683.04, 507.92, 697.2 ], "text": "372,979,200", "html_text": "372,979,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.92, 683.04, 603.84, 697.2 ], "text": "368,451,300", "html_text": "368,451,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.32, 668.88, 603.84, 683.04 ], "cells": [ { "location": [ 28.32, 668.88, 124.24, 683.04 ], "text": "Corrections", "html_text": "Corrections", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 668.88, 220.16, 683.04 ], "text": "788,870,840", "html_text": "788,870,840", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 668.88, 316.08, 683.04 ], "text": "773,440,082", "html_text": "773,440,082", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 668.88, 412, 683.04 ], "text": "782,405,400", "html_text": "782,405,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 668.88, 507.92, 683.04 ], "text": "776,467,300", "html_text": "776,467,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.92, 668.88, 603.84, 683.04 ], "text": "782,597,800", "html_text": "782,597,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.32, 654.72, 603.84, 668.88 ], "cells": [ { "location": [ 28.32, 654.72, 124.24, 668.88 ], "text": "Public Advocacy", "html_text": "Public Advocacy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 654.72, 220.16, 668.88 ], "text": "91,797,519", "html_text": "91,797,519", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 654.72, 316.08, 668.88 ], "text": "103,749,043", "html_text": "103,749,043", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 654.72, 412, 668.88 ], "text": "102,364,500", "html_text": "102,364,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 654.72, 507.92, 668.88 ], "text": "100,370,800", "html_text": "100,370,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.92, 654.72, 603.84, 668.88 ], "text": "102,255,400", "html_text": "102,255,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.32, 640.56, 603.84, 654.72 ], "cells": [ { "location": [ 28.32, 640.56, 124.24, 654.72 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.24, 640.56, 220.16, 654.72 ], "text": "1,577,855,164", "html_text": "1,577,855,164", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 640.56, 316.08, 654.72 ], "text": "1,567,982,071", "html_text": "1,567,982,071", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.08, 640.56, 412, 654.72 ], "text": "1,644,432,100", "html_text": "1,644,432,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412, 640.56, 507.92, 654.72 ], "text": "1,674,629,700", "html_text": "1,674,629,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.92, 640.56, 603.84, 654.72 ], "text": "1,717,143,400", "html_text": "1,717,143,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 7, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 269, "type": "TEXT", "location": { "l": 26.16, "t": 626.4, "r": 589.92, "b": 565.44 }, "text": "The Kentucky Justice Cabinet was established in 1974 and was renamed the Justice and Public Safety Cabinet in 2007. The Cabinet is responsible for criminal justice services throughout the Commonwealth of Kentucky, including: law enforcement, law enforcement training, adult and juvenile incarceration, and public advocacy. The Cabinet provides overall leadership, policy direction and training for six departments and multiple public agencies and boards, with a focus on prevention, treatment, law enforcement, and preparing offenders for reentry into society with acquired skills to facilitate non-criminal behavior.", "reading_order": 2 }, { "page": 269, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 556.32, "r": 267.12, "b": 544.8 }, "text": "The Cabinet is comprised of six departments:", "marker": "•", "list_id": "L28", "level": 0, "reading_order": 3 }, { "page": 269, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 541.92, "r": 229.92, "b": 530.88 }, "text": "Department of Justice Administration", "marker": "•", "list_id": "L28", "level": 0, "reading_order": 4 }, { "page": 269, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 528, "r": 206.64, "b": 516.96 }, "text": "Department of Public Advocacy", "marker": "•", "list_id": "L28", "level": 0, "reading_order": 5 }, { "page": 269, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 514.32, "r": 230.16, "b": 502.32 }, "text": "Department of Kentucky State Police", "marker": "•", "list_id": "L28", "level": 0, "reading_order": 6 }, { "page": 269, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 500.16, "r": 204, "b": 488.64 }, "text": "Department of Juvenile Justice", "marker": "•", "list_id": "L28", "level": 0, "reading_order": 7 }, { "page": 269, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 486.24, "r": 240.96, "b": 474 }, "text": "Department of Criminal Justice Training", "marker": "•", "list_id": "L28", "level": 0, "reading_order": 8 }, { "page": 269, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 470.88, "r": 184.32, "b": 459.6 }, "text": "Department of Corrections", "marker": "•", "list_id": "L28", "level": 0, "reading_order": 9 }, { "page": 269, "type": "TEXT", "location": { "l": 26.64, "t": 449.28, "r": 598.56, "b": 376.32 }, "text": "The mission of the Justice and Public Safety Cabinet is to ensure the safety and security of Kentucky communities through a fair and impartial administration of taxpayer resources. The approach centers on protecting citizens, restoring victims and reforming wrongdoers, all in a focused environment where everything is measured for accountability and performance. The Cabinet seeks the best possible return from Kentucky's public safety investment, using evidence-based programs, fiscal discipline, and data-driven strategies. Likewise, the Cabinet is committed to holding offenders to the highest standards of personal accountability and responsibility.", "reading_order": 10 }, { "page": 269, "type": "TEXT", "location": { "l": 26.16, "t": 367.2, "r": 596.88, "b": 306.72 }, "text": "The vision of the Justice and Public Safety Cabinet is to remain a national leader in criminal justice while focusing resources on the most effective strategies to reduce crime and protect public safety. This involves a comprehensive effort to right-size corrections, enhance re-entry programs, and reinvest any savings into law enforcement, community supervision, and better drug interventions. The Cabinet will empower and support victims, and ensure that offenders learn productive skills to support themselves after release.", "reading_order": 11 }, { "page": 269, "type": "TEXT", "location": { "l": 309.36, "t": 18.48, "r": 324.72, "b": 8.88 }, "text": "253", "reading_order": 12 } ] }, { "page": 270, "items": [ { "page": 270, "type": "TABLE", "location": { "l": 25.2, "t": 774, "r": 609.36, "b": 28.32 }, "text": "
Justice and Public Safety Justice Administration
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation48,296,70050,548,70050,889,30044,411,50046,450,600
State Salary and Compensation Allocation784,500
Special Appropriation1,000,000
Continuing Approp-General Fund1,800,0001,800,0001,800,000
Budget Reduction-General Fund(1,526,700)
Other(2,248,000)
Total General Fund49,633,20052,348,70051,162,60044,411,50046,450,600
Tobacco Fund
Tobacco Settlement - Phase I3,250,0003,037,5003,250,0003,250,0003,250,000
Continuing Approp-Tob Settlement4,227,3432,061,3391,658,200
Total Tobacco Fund7,477,3435,098,8394,908,2003,250,0003,250,000
Restricted Funds
Balance Forward4,342,4474,290,2654,230,9002,898,4001,350,000
Current Receipts1,804,989295,292301,600301,600301,600
Non-Revenue Receipts1,232,5821,499,0991,500,0001,459,1001,482,700
Total Restricted Funds7,380,0186,084,6566,032,5004,659,1003,134,300
Federal Fund
Balance Forward(8,095,772)(764,775)(193,000)
Current Receipts41,146,84727,600,19635,084,00034,895,20034,883,700
Total Federal Fund33,051,07426,835,42134,891,00034,895,20034,883,700
TOTAL SOURCE OF FUNDS97,541,63690,367,61696,994,30087,215,80087,718,600
EXPENDITURES BY CLASS
Personnel Costs24,535,61323,175,09924,905,40024,488,50026,551,200
Operating Expenses2,526,8002,591,0002,887,4003,261,8003,261,800
Grants Loans Benefits62,955,81155,199,89763,717,90057,315,50057,309,100
Capital Outlay79,690200,0002,585,200800,000584,500
TOTAL EXPENDITURES90,097,91481,165,99694,095,90085,865,80087,706,600
EXPENDITURES BY FUND SOURCE
General Fund47,776,30748,843,25151,162,60044,411,50046,450,600
Tobacco Fund5,416,0043,440,6154,908,2003,250,0003,250,000
Restricted Funds3,089,7541,853,7063,134,1003,309,1003,122,300
Federal Fund33,815,84927,028,42434,891,00034,895,20034,883,700
TOTAL EXPENDITURES90,097,91481,165,99694,095,90085,865,80087,706,600
EXPENDITURES BY UNIT
Secretary13,229,08013,316,63414,392,60014,390,10014,667,300
Child Fatality/Near Fatality Review Board369,414701,077640,900588,500596,300
Office of Drug Control Policy12,766,00410,190,61511,658,2006,003,6006,005,400
Medical Examiner Program8,873,3688,123,66111,004,9009,298,30010,819,600
Parole Board1,352,2001,382,7001,414,7001,365,2001,392,900
Grants36,629,54830,575,60938,101,10037,864,50037,864,900
Access to Justice500,000500,000500,000500,000500,000
", "rows": [ { "row_index": 0, "location": [ 25.2, 757.4293, 609.36, 774 ], "cells": [ { "location": [ 25.2, 757.4293, 122.56, 774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 757.4293, 609.36, 774 ], "text": "Justice and Public Safety Justice Administration", "html_text": "Justice and Public Safety Justice Administration", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 740.8587, 609.36, 757.4293 ], "cells": [ { "location": [ 25.2, 740.8587, 122.56, 757.4293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 740.8587, 219.92, 757.4293 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 740.8587, 317.28, 757.4293 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 740.8587, 414.64, 757.4293 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 740.8587, 512, 757.4293 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 740.8587, 609.36, 757.4293 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 724.288, 609.36, 740.8587 ], "cells": [ { "location": [ 25.2, 724.288, 122.56, 740.8587 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 724.288, 219.92, 740.8587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 724.288, 317.28, 740.8587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 724.288, 414.64, 740.8587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 724.288, 512, 740.8587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 724.288, 609.36, 740.8587 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 707.7173, 609.36, 724.288 ], "cells": [ { "location": [ 25.2, 707.7173, 122.56, 724.288 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 707.7173, 219.92, 724.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 707.7173, 317.28, 724.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 707.7173, 414.64, 724.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 707.7173, 512, 724.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 707.7173, 609.36, 724.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 691.1467, 609.36, 707.7173 ], "cells": [ { "location": [ 25.2, 691.1467, 122.56, 707.7173 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 691.1467, 219.92, 707.7173 ], "text": "48,296,700", "html_text": "48,296,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 691.1467, 317.28, 707.7173 ], "text": "50,548,700", "html_text": "50,548,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 691.1467, 414.64, 707.7173 ], "text": "50,889,300", "html_text": "50,889,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 691.1467, 512, 707.7173 ], "text": "44,411,500", "html_text": "44,411,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 691.1467, 609.36, 707.7173 ], "text": "46,450,600", "html_text": "46,450,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 674.576, 609.36, 691.1467 ], "cells": [ { "location": [ 25.2, 674.576, 122.56, 691.1467 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 674.576, 219.92, 691.1467 ], "text": "784,500", "html_text": "784,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 674.576, 317.28, 691.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 674.576, 414.64, 691.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 674.576, 512, 691.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 674.576, 609.36, 691.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 658.0053, 609.36, 674.576 ], "cells": [ { "location": [ 25.2, 658.0053, 122.56, 674.576 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 658.0053, 219.92, 674.576 ], "text": "1,000,000", "html_text": "1,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 658.0053, 317.28, 674.576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 658.0053, 414.64, 674.576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 658.0053, 512, 674.576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 658.0053, 609.36, 674.576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 641.4347, 609.36, 658.0053 ], "cells": [ { "location": [ 25.2, 641.4347, 122.56, 658.0053 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 641.4347, 219.92, 658.0053 ], "text": "1,800,000", "html_text": "1,800,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 641.4347, 317.28, 658.0053 ], "text": "1,800,000", "html_text": "1,800,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 641.4347, 414.64, 658.0053 ], "text": "1,800,000", "html_text": "1,800,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 641.4347, 512, 658.0053 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 641.4347, 609.36, 658.0053 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 624.864, 609.36, 641.4347 ], "cells": [ { "location": [ 25.2, 624.864, 122.56, 641.4347 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 624.864, 219.92, 641.4347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 624.864, 317.28, 641.4347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 624.864, 414.64, 641.4347 ], "text": "(1,526,700)", "html_text": "(1,526,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 624.864, 512, 641.4347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 624.864, 609.36, 641.4347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 608.2933, 609.36, 624.864 ], "cells": [ { "location": [ 25.2, 608.2933, 122.56, 624.864 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 608.2933, 219.92, 624.864 ], "text": "(2,248,000)", "html_text": "(2,248,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 608.2933, 317.28, 624.864 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 608.2933, 414.64, 624.864 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 608.2933, 512, 624.864 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 608.2933, 609.36, 624.864 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 591.7227, 609.36, 608.2933 ], "cells": [ { "location": [ 25.2, 591.7227, 122.56, 608.2933 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 591.7227, 219.92, 608.2933 ], "text": "49,633,200", "html_text": "49,633,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 591.7227, 317.28, 608.2933 ], "text": "52,348,700", "html_text": "52,348,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 591.7227, 414.64, 608.2933 ], "text": "51,162,600", "html_text": "51,162,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 591.7227, 512, 608.2933 ], "text": "44,411,500", "html_text": "44,411,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 591.7227, 609.36, 608.2933 ], "text": "46,450,600", "html_text": "46,450,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 575.152, 609.36, 591.7227 ], "cells": [ { "location": [ 25.2, 575.152, 122.56, 591.7227 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 575.152, 219.92, 591.7227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 575.152, 317.28, 591.7227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 575.152, 414.64, 591.7227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 575.152, 512, 591.7227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 575.152, 609.36, 591.7227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 558.5813, 609.36, 575.152 ], "cells": [ { "location": [ 25.2, 558.5813, 122.56, 575.152 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 558.5813, 219.92, 575.152 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 558.5813, 317.28, 575.152 ], "text": "3,037,500", "html_text": "3,037,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 558.5813, 414.64, 575.152 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 558.5813, 512, 575.152 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 558.5813, 609.36, 575.152 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 542.0107, 609.36, 558.5813 ], "cells": [ { "location": [ 25.2, 542.0107, 122.56, 558.5813 ], "text": "Continuing Approp-Tob Settlement", "html_text": "Continuing Approp-Tob Settlement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 542.0107, 219.92, 558.5813 ], "text": "4,227,343", "html_text": "4,227,343", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 542.0107, 317.28, 558.5813 ], "text": "2,061,339", "html_text": "2,061,339", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 542.0107, 414.64, 558.5813 ], "text": "1,658,200", "html_text": "1,658,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 542.0107, 512, 558.5813 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 542.0107, 609.36, 558.5813 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 525.44, 609.36, 542.0107 ], "cells": [ { "location": [ 25.2, 525.44, 122.56, 542.0107 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 525.44, 219.92, 542.0107 ], "text": "7,477,343", "html_text": "7,477,343", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 525.44, 317.28, 542.0107 ], "text": "5,098,839", "html_text": "5,098,839", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 525.44, 414.64, 542.0107 ], "text": "4,908,200", "html_text": "4,908,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 525.44, 512, 542.0107 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 525.44, 609.36, 542.0107 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 508.8693, 609.36, 525.44 ], "cells": [ { "location": [ 25.2, 508.8693, 122.56, 525.44 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 508.8693, 219.92, 525.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 508.8693, 317.28, 525.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 508.8693, 414.64, 525.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 508.8693, 512, 525.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 508.8693, 609.36, 525.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 492.2987, 609.36, 508.8693 ], "cells": [ { "location": [ 25.2, 492.2987, 122.56, 508.8693 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 492.2987, 219.92, 508.8693 ], "text": "4,342,447", "html_text": "4,342,447", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 492.2987, 317.28, 508.8693 ], "text": "4,290,265", "html_text": "4,290,265", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 492.2987, 414.64, 508.8693 ], "text": "4,230,900", "html_text": "4,230,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 492.2987, 512, 508.8693 ], "text": "2,898,400", "html_text": "2,898,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 492.2987, 609.36, 508.8693 ], "text": "1,350,000", "html_text": "1,350,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 475.728, 609.36, 492.2987 ], "cells": [ { "location": [ 25.2, 475.728, 122.56, 492.2987 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 475.728, 219.92, 492.2987 ], "text": "1,804,989", "html_text": "1,804,989", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 475.728, 317.28, 492.2987 ], "text": "295,292", "html_text": "295,292", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 475.728, 414.64, 492.2987 ], "text": "301,600", "html_text": "301,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 475.728, 512, 492.2987 ], "text": "301,600", "html_text": "301,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 475.728, 609.36, 492.2987 ], "text": "301,600", "html_text": "301,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 459.1573, 609.36, 475.728 ], "cells": [ { "location": [ 25.2, 459.1573, 122.56, 475.728 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 459.1573, 219.92, 475.728 ], "text": "1,232,582", "html_text": "1,232,582", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 459.1573, 317.28, 475.728 ], "text": "1,499,099", "html_text": "1,499,099", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 459.1573, 414.64, 475.728 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 459.1573, 512, 475.728 ], "text": "1,459,100", "html_text": "1,459,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 459.1573, 609.36, 475.728 ], "text": "1,482,700", "html_text": "1,482,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 442.5867, 609.36, 459.1573 ], "cells": [ { "location": [ 25.2, 442.5867, 122.56, 459.1573 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 442.5867, 219.92, 459.1573 ], "text": "7,380,018", "html_text": "7,380,018", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 442.5867, 317.28, 459.1573 ], "text": "6,084,656", "html_text": "6,084,656", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 442.5867, 414.64, 459.1573 ], "text": "6,032,500", "html_text": "6,032,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 442.5867, 512, 459.1573 ], "text": "4,659,100", "html_text": "4,659,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 442.5867, 609.36, 459.1573 ], "text": "3,134,300", "html_text": "3,134,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 426.016, 609.36, 442.5867 ], "cells": [ { "location": [ 25.2, 426.016, 122.56, 442.5867 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 426.016, 219.92, 442.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 426.016, 317.28, 442.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 426.016, 414.64, 442.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 426.016, 512, 442.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 426.016, 609.36, 442.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 409.4453, 609.36, 426.016 ], "cells": [ { "location": [ 25.2, 409.4453, 122.56, 426.016 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 409.4453, 219.92, 426.016 ], "text": "(8,095,772)", "html_text": "(8,095,772)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 409.4453, 317.28, 426.016 ], "text": "(764,775)", "html_text": "(764,775)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 409.4453, 414.64, 426.016 ], "text": "(193,000)", "html_text": "(193,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 409.4453, 512, 426.016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 409.4453, 609.36, 426.016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 392.8747, 609.36, 409.4453 ], "cells": [ { "location": [ 25.2, 392.8747, 122.56, 409.4453 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 392.8747, 219.92, 409.4453 ], "text": "41,146,847", "html_text": "41,146,847", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 392.8747, 317.28, 409.4453 ], "text": "27,600,196", "html_text": "27,600,196", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 392.8747, 414.64, 409.4453 ], "text": "35,084,000", "html_text": "35,084,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 392.8747, 512, 409.4453 ], "text": "34,895,200", "html_text": "34,895,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 392.8747, 609.36, 409.4453 ], "text": "34,883,700", "html_text": "34,883,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 376.304, 609.36, 392.8747 ], "cells": [ { "location": [ 25.2, 376.304, 122.56, 392.8747 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 376.304, 219.92, 392.8747 ], "text": "33,051,074", "html_text": "33,051,074", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 376.304, 317.28, 392.8747 ], "text": "26,835,421", "html_text": "26,835,421", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 376.304, 414.64, 392.8747 ], "text": "34,891,000", "html_text": "34,891,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 376.304, 512, 392.8747 ], "text": "34,895,200", "html_text": "34,895,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 376.304, 609.36, 392.8747 ], "text": "34,883,700", "html_text": "34,883,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 359.7333, 609.36, 376.304 ], "cells": [ { "location": [ 25.2, 359.7333, 122.56, 376.304 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 359.7333, 219.92, 376.304 ], "text": "97,541,636", "html_text": "97,541,636", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 359.7333, 317.28, 376.304 ], "text": "90,367,616", "html_text": "90,367,616", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 359.7333, 414.64, 376.304 ], "text": "96,994,300", "html_text": "96,994,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 359.7333, 512, 376.304 ], "text": "87,215,800", "html_text": "87,215,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 359.7333, 609.36, 376.304 ], "text": "87,718,600", "html_text": "87,718,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 343.1627, 609.36, 359.7333 ], "cells": [ { "location": [ 25.2, 343.1627, 122.56, 359.7333 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 343.1627, 219.92, 359.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 343.1627, 317.28, 359.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 343.1627, 414.64, 359.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 343.1627, 512, 359.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 343.1627, 609.36, 359.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 326.592, 609.36, 343.1627 ], "cells": [ { "location": [ 25.2, 326.592, 122.56, 343.1627 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 326.592, 219.92, 343.1627 ], "text": "24,535,613", "html_text": "24,535,613", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 326.592, 317.28, 343.1627 ], "text": "23,175,099", "html_text": "23,175,099", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 326.592, 414.64, 343.1627 ], "text": "24,905,400", "html_text": "24,905,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 326.592, 512, 343.1627 ], "text": "24,488,500", "html_text": "24,488,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 326.592, 609.36, 343.1627 ], "text": "26,551,200", "html_text": "26,551,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 310.0213, 609.36, 326.592 ], "cells": [ { "location": [ 25.2, 310.0213, 122.56, 326.592 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 310.0213, 219.92, 326.592 ], "text": "2,526,800", "html_text": "2,526,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 310.0213, 317.28, 326.592 ], "text": "2,591,000", "html_text": "2,591,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 310.0213, 414.64, 326.592 ], "text": "2,887,400", "html_text": "2,887,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 310.0213, 512, 326.592 ], "text": "3,261,800", "html_text": "3,261,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 310.0213, 609.36, 326.592 ], "text": "3,261,800", "html_text": "3,261,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 293.4507, 609.36, 310.0213 ], "cells": [ { "location": [ 25.2, 293.4507, 122.56, 310.0213 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 293.4507, 219.92, 310.0213 ], "text": "62,955,811", "html_text": "62,955,811", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 293.4507, 317.28, 310.0213 ], "text": "55,199,897", "html_text": "55,199,897", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 293.4507, 414.64, 310.0213 ], "text": "63,717,900", "html_text": "63,717,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 293.4507, 512, 310.0213 ], "text": "57,315,500", "html_text": "57,315,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 293.4507, 609.36, 310.0213 ], "text": "57,309,100", "html_text": "57,309,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 276.88, 609.36, 293.4507 ], "cells": [ { "location": [ 25.2, 276.88, 122.56, 293.4507 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 276.88, 219.92, 293.4507 ], "text": "79,690", "html_text": "79,690", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 276.88, 317.28, 293.4507 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 276.88, 414.64, 293.4507 ], "text": "2,585,200", "html_text": "2,585,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 276.88, 512, 293.4507 ], "text": "800,000", "html_text": "800,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 276.88, 609.36, 293.4507 ], "text": "584,500", "html_text": "584,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 260.3093, 609.36, 276.88 ], "cells": [ { "location": [ 25.2, 260.3093, 122.56, 276.88 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 260.3093, 219.92, 276.88 ], "text": "90,097,914", "html_text": "90,097,914", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 260.3093, 317.28, 276.88 ], "text": "81,165,996", "html_text": "81,165,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 260.3093, 414.64, 276.88 ], "text": "94,095,900", "html_text": "94,095,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 260.3093, 512, 276.88 ], "text": "85,865,800", "html_text": "85,865,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 260.3093, 609.36, 276.88 ], "text": "87,706,600", "html_text": "87,706,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 243.7387, 609.36, 260.3093 ], "cells": [ { "location": [ 25.2, 243.7387, 122.56, 260.3093 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 243.7387, 219.92, 260.3093 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 243.7387, 317.28, 260.3093 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 243.7387, 414.64, 260.3093 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 243.7387, 512, 260.3093 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 243.7387, 609.36, 260.3093 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 227.168, 609.36, 243.7387 ], "cells": [ { "location": [ 25.2, 227.168, 122.56, 243.7387 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 227.168, 219.92, 243.7387 ], "text": "47,776,307", "html_text": "47,776,307", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 227.168, 317.28, 243.7387 ], "text": "48,843,251", "html_text": "48,843,251", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 227.168, 414.64, 243.7387 ], "text": "51,162,600", "html_text": "51,162,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 227.168, 512, 243.7387 ], "text": "44,411,500", "html_text": "44,411,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 227.168, 609.36, 243.7387 ], "text": "46,450,600", "html_text": "46,450,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 210.5973, 609.36, 227.168 ], "cells": [ { "location": [ 25.2, 210.5973, 122.56, 227.168 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 210.5973, 219.92, 227.168 ], "text": "5,416,004", "html_text": "5,416,004", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 210.5973, 317.28, 227.168 ], "text": "3,440,615", "html_text": "3,440,615", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 210.5973, 414.64, 227.168 ], "text": "4,908,200", "html_text": "4,908,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 210.5973, 512, 227.168 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 210.5973, 609.36, 227.168 ], "text": "3,250,000", "html_text": "3,250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.2, 194.0267, 609.36, 210.5973 ], "cells": [ { "location": [ 25.2, 194.0267, 122.56, 210.5973 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 194.0267, 219.92, 210.5973 ], "text": "3,089,754", "html_text": "3,089,754", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 194.0267, 317.28, 210.5973 ], "text": "1,853,706", "html_text": "1,853,706", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 194.0267, 414.64, 210.5973 ], "text": "3,134,100", "html_text": "3,134,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 194.0267, 512, 210.5973 ], "text": "3,309,100", "html_text": "3,309,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 194.0267, 609.36, 210.5973 ], "text": "3,122,300", "html_text": "3,122,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.2, 177.456, 609.36, 194.0267 ], "cells": [ { "location": [ 25.2, 177.456, 122.56, 194.0267 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 177.456, 219.92, 194.0267 ], "text": "33,815,849", "html_text": "33,815,849", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 177.456, 317.28, 194.0267 ], "text": "27,028,424", "html_text": "27,028,424", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 177.456, 414.64, 194.0267 ], "text": "34,891,000", "html_text": "34,891,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 177.456, 512, 194.0267 ], "text": "34,895,200", "html_text": "34,895,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 177.456, 609.36, 194.0267 ], "text": "34,883,700", "html_text": "34,883,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.2, 160.8853, 609.36, 177.456 ], "cells": [ { "location": [ 25.2, 160.8853, 122.56, 177.456 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 160.8853, 219.92, 177.456 ], "text": "90,097,914", "html_text": "90,097,914", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 160.8853, 317.28, 177.456 ], "text": "81,165,996", "html_text": "81,165,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 160.8853, 414.64, 177.456 ], "text": "94,095,900", "html_text": "94,095,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 160.8853, 512, 177.456 ], "text": "85,865,800", "html_text": "85,865,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 160.8853, 609.36, 177.456 ], "text": "87,706,600", "html_text": "87,706,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.2, 144.3147, 609.36, 160.8853 ], "cells": [ { "location": [ 25.2, 144.3147, 122.56, 160.8853 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 144.3147, 219.92, 160.8853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 144.3147, 317.28, 160.8853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 144.3147, 414.64, 160.8853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 144.3147, 512, 160.8853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 144.3147, 609.36, 160.8853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.2, 127.744, 609.36, 144.3147 ], "cells": [ { "location": [ 25.2, 127.744, 122.56, 144.3147 ], "text": "Secretary", "html_text": "Secretary", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 127.744, 219.92, 144.3147 ], "text": "13,229,080", "html_text": "13,229,080", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 127.744, 317.28, 144.3147 ], "text": "13,316,634", "html_text": "13,316,634", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 127.744, 414.64, 144.3147 ], "text": "14,392,600", "html_text": "14,392,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 127.744, 512, 144.3147 ], "text": "14,390,100", "html_text": "14,390,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 127.744, 609.36, 144.3147 ], "text": "14,667,300", "html_text": "14,667,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.2, 111.1733, 609.36, 127.744 ], "cells": [ { "location": [ 25.2, 111.1733, 122.56, 127.744 ], "text": "Child Fatality/Near Fatality Review Board", "html_text": "Child Fatality/Near Fatality Review Board", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 111.1733, 219.92, 127.744 ], "text": "369,414", "html_text": "369,414", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 111.1733, 317.28, 127.744 ], "text": "701,077", "html_text": "701,077", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 111.1733, 414.64, 127.744 ], "text": "640,900", "html_text": "640,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 111.1733, 512, 127.744 ], "text": "588,500", "html_text": "588,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 111.1733, 609.36, 127.744 ], "text": "596,300", "html_text": "596,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.2, 94.6027, 609.36, 111.1733 ], "cells": [ { "location": [ 25.2, 94.6027, 122.56, 111.1733 ], "text": "Office of Drug Control Policy", "html_text": "Office of Drug Control Policy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 94.6027, 219.92, 111.1733 ], "text": "12,766,004", "html_text": "12,766,004", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 94.6027, 317.28, 111.1733 ], "text": "10,190,615", "html_text": "10,190,615", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 94.6027, 414.64, 111.1733 ], "text": "11,658,200", "html_text": "11,658,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 94.6027, 512, 111.1733 ], "text": "6,003,600", "html_text": "6,003,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 94.6027, 609.36, 111.1733 ], "text": "6,005,400", "html_text": "6,005,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.2, 78.032, 609.36, 94.6027 ], "cells": [ { "location": [ 25.2, 78.032, 122.56, 94.6027 ], "text": "Medical Examiner Program", "html_text": "Medical Examiner Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 78.032, 219.92, 94.6027 ], "text": "8,873,368", "html_text": "8,873,368", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 78.032, 317.28, 94.6027 ], "text": "8,123,661", "html_text": "8,123,661", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 78.032, 414.64, 94.6027 ], "text": "11,004,900", "html_text": "11,004,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 78.032, 512, 94.6027 ], "text": "9,298,300", "html_text": "9,298,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 78.032, 609.36, 94.6027 ], "text": "10,819,600", "html_text": "10,819,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 25.2, 61.4613, 609.36, 78.032 ], "cells": [ { "location": [ 25.2, 61.4613, 122.56, 78.032 ], "text": "Parole Board", "html_text": "Parole Board", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 61.4613, 219.92, 78.032 ], "text": "1,352,200", "html_text": "1,352,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 61.4613, 317.28, 78.032 ], "text": "1,382,700", "html_text": "1,382,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 61.4613, 414.64, 78.032 ], "text": "1,414,700", "html_text": "1,414,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 61.4613, 512, 78.032 ], "text": "1,365,200", "html_text": "1,365,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 61.4613, 609.36, 78.032 ], "text": "1,392,900", "html_text": "1,392,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 25.2, 44.8907, 609.36, 61.4613 ], "cells": [ { "location": [ 25.2, 44.8907, 122.56, 61.4613 ], "text": "Grants", "html_text": "Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 44.8907, 219.92, 61.4613 ], "text": "36,629,548", "html_text": "36,629,548", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 44.8907, 317.28, 61.4613 ], "text": "30,575,609", "html_text": "30,575,609", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 44.8907, 414.64, 61.4613 ], "text": "38,101,100", "html_text": "38,101,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 44.8907, 512, 61.4613 ], "text": "37,864,500", "html_text": "37,864,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 44.8907, 609.36, 61.4613 ], "text": "37,864,900", "html_text": "37,864,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 25.2, 28.32, 609.36, 44.8907 ], "cells": [ { "location": [ 25.2, 28.32, 122.56, 44.8907 ], "text": "Access to Justice", "html_text": "Access to Justice", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.56, 28.32, 219.92, 44.8907 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.92, 28.32, 317.28, 44.8907 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 28.32, 414.64, 44.8907 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 28.32, 512, 44.8907 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 28.32, 609.36, 44.8907 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 45, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 270, "type": "TEXT", "location": { "l": 308.64, "t": 18.72, "r": 324.96, "b": 8.64 }, "text": "254", "reading_order": 1 } ] }, { "page": 271, "items": [ { "page": 271, "type": "TABLE", "location": { "l": 27.84, "t": 762.96, "r": 605.52, "b": 736.32 }, "text": "
Substance Abuse Initiatives16,378,30016,375,70016,383,50015,855,60015,860,200
TOTAL EXPENDITURES90,097,91481,165,99694,095,90085,865,80087,706,600
", "rows": [ { "row_index": 0, "location": [ 27.84, 749.64, 605.52, 762.96 ], "cells": [ { "location": [ 27.84, 749.64, 124.12, 762.96 ], "text": "Substance Abuse Initiatives", "html_text": "Substance Abuse Initiatives", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 749.64, 220.4, 762.96 ], "text": "16,378,300", "html_text": "16,378,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 749.64, 316.68, 762.96 ], "text": "16,375,700", "html_text": "16,375,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 749.64, 412.96, 762.96 ], "text": "16,383,500", "html_text": "16,383,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 749.64, 509.24, 762.96 ], "text": "15,855,600", "html_text": "15,855,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 749.64, 605.52, 762.96 ], "text": "15,860,200", "html_text": "15,860,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 736.32, 605.52, 749.64 ], "cells": [ { "location": [ 27.84, 736.32, 124.12, 749.64 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 736.32, 220.4, 749.64 ], "text": "90,097,914", "html_text": "90,097,914", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 736.32, 316.68, 749.64 ], "text": "81,165,996", "html_text": "81,165,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 736.32, 412.96, 749.64 ], "text": "94,095,900", "html_text": "94,095,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 736.32, 509.24, 749.64 ], "text": "85,865,800", "html_text": "85,865,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 736.32, 605.52, 749.64 ], "text": "87,706,600", "html_text": "87,706,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 2, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 271, "type": "TEXT", "location": { "l": 25.2, "t": 721.68, "r": 592.8, "b": 672 }, "text": "Under the authority of KRS 15A, the Department of Justice Administration (DJA), within the Justice and Public Safety Cabinet (JPSC) provides leadership, strategic planning and administrative support for all agencies within the Justice Cabinet. Per KRS 15A.020, the Office of the Secretary provides a variety of administrative, financial, investigative and legal functions that perform key oversight activities for the Department and the Cabinet. The associated offices and branches are outlined below:", "reading_order": 1 }, { "page": 271, "type": "TEXT", "location": { "l": 25.44, "t": 663.36, "r": 590.16, "b": 638.88 }, "text": "Office of the Secretary is headed by the Deputy Secretary, appointed pursuant to KRS 12.050, and is responsible for the direct administrative support for the Secretary.", "reading_order": 2 }, { "page": 271, "type": "TEXT", "location": { "l": 25.68, "t": 629.76, "r": 603.36, "b": 556.08 }, "text": "The Office of Financial Management Services (OFMS) is responsible for all matters relating to budgeting, fiscal function, administrative services and procurement oversight for the Justice and Public Safety Cabinet. OFMS also includes the Criminal Justice Statistical Analysis Center (CJSAC) as authorized by KRS 15.280. CJSAC is tasked with collecting, analyzing, and reporting data related to criminal justice issues that affect the Commonwealth and its citizens, and is required under KRS 209A.122 to collect and report data specifically related to domestic violence. It also manages federal grant awards, in partnership with JPSC agencies, which are utilized to strategically improve technology and data collection systems within JPSC.", "reading_order": 3 }, { "page": 271, "type": "TEXT", "location": { "l": 25.44, "t": 547.68, "r": 601.68, "b": 474.24 }, "text": "The Office of Legal Services (OLS) is dedicated to providing quality legal services for the Justice and Public Safety Cabinet. As one of the largest cabinets in state government and the cabinet responsible for the Commonwealth's criminal justice services, the Justice and Public Safety Cabinet and its employees face a wide range of legal issues every day. Attorneys in OLS provide legal assistance to JPSC officers, employees, and departments on a myriad of issues, such as employment and administrative law matters, regulatory and statutory interpretation, legislative initiatives, and a wide range of civil legal questions. They also provide representation before administrative bodies and in state and federal court in any matters that involve the JPSC.", "reading_order": 4 }, { "page": 271, "type": "TEXT", "location": { "l": 25.44, "t": 465.36, "r": 596.4, "b": 392.16 }, "text": "The Internal Investigations Branch serves the citizens of the Commonwealth of Kentucky by receiving and investigating certain limited allegations involving abuse of juveniles committed to, or in the custody of, the Department of Juvenile Justice and investigating administrative violations within JPSC as determined by the Cabinet Secretary. Allegations that meet certain criteria are assigned for investigation. Investigations are conducted for administrative purposes and if criminal violations are discovered, the allegation is referred to law enforcement. The duties of the office have expanded to include investigating allegations within JPSC with the exception of the Kentucky State Police and with certain restrictions in the Department of Public Advocacy.", "reading_order": 5 }, { "page": 271, "type": "TEXT", "location": { "l": 24.96, "t": 383.76, "r": 587.52, "b": 310.56 }, "text": "The Office of Legislative and Intergovernmental Services (OLIS) oversees the legislative portfolio for JPSC and its agencies, including testimonies and requests for the legislative branch and statutorily required reports. OLIS advises on and coordinates inter-cabinet and intergovernmental relations and interfaces with each branch of government, advocacy groups, and key stakeholders on issues that impact JPSC. Furthermore, OLIS develops, coordinates, and manages criminal justice policy priorities of behalf of the Secretary and the Governor's Office, conducts research and produces materials as needed, and represents JPSC on commissions, committees, and working groups at the state and national level.", "reading_order": 6 }, { "page": 271, "type": "TEXT", "location": { "l": 24.96, "t": 301.44, "r": 602.64, "b": 192.48 }, "text": "The Child Fatality and Near Fatality External Review Panel (the Panel) is an independent, autonomous agency administratively attached to the Cabinet and as created and established by KRS 620.055 for the purpose of conducting comprehensive reviews of child fatalities and near fatalities suspected to be the result of abuse or neglect. The Panel is a 22 member multidisciplinary team of professionals, including representatives from the medical, social services, mental health, legal, and law enforcement communities, as well as others who work with and on behalf of Kentucky's children. The Panel reviews official records and other relevant information received from a variety of sources, including: the Cabinet for Health and Family Services; the Department for Juvenile Justice; and medical records including autopsy reports, law enforcement records, and records held by a Family, Circuit, or District Court. The purpose of these reviews is to become aware of systemic deficits and to make recommendations for improvements to help prevent child fatalities and near fatalities due to abuse or neglect.", "reading_order": 7 }, { "page": 271, "type": "TEXT", "location": { "l": 26.16, "t": 183.6, "r": 575.76, "b": 159.12 }, "text": "The Office of Human Resource Management (OHRM) provides functional oversight and supervision of all human resources activities within the Justice and Public Safety Cabinet.", "reading_order": 8 }, { "page": 271, "type": "TEXT", "location": { "l": 25.44, "t": 149.28, "r": 606.72, "b": 88.56 }, "text": "The Office of Communications is responsible for delivering transparent communications regarding matters pertaining to justice and public safety. This office explores innovative strategies and opportunities to build proactive communications through electronic and print media outlets, social media and public outreach. The office collaborates with JPSC departments and agencies to ensure timely notification to the public as programs and services that have a direct impact on public safety while ensuring proper protocols are followed and direct oversight is given with all essential communication needs.", "reading_order": 9 }, { "page": 271, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "255", "reading_order": 10 } ] }, { "page": 272, "items": [ { "page": 272, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 606.24, "b": 669.12 }, "text": "Pursuant to KRS 15A.020, the JPSC is responsible for housing the Office of the State Medical Examiner (OSME), which is headed by the Chief Medical Examiner for the Commonwealth of Kentucky. OSME is responsible for all matters relating to forensic pathology and forensic toxicology. Recognized as national leaders in their respective field, the scientific staff members of OSME provide death investigation services and forensic autopsy services for deaths that occur in Kentucky when authorized by county coroners or the court. All deaths that are sudden or unexpected or occur from other than natural causes must be reported to the county coroner, who then may authorize a postmortem examination by OSME. The goal of OSME is to assist county coroners, families, law enforcement agencies and the legal system by determining a scientifically unbiased and logical cause and manner of death.", "reading_order": 0 }, { "page": 272, "type": "TEXT", "location": { "l": 25.44, "t": 659.28, "r": 606.48, "b": 586.56 }, "text": "The Kentucky Parole Board is an independent, autonomous agency attached in administrative capacity to the JPSC under KRS 439.330. The Kentucky Parole Board consists of nine full-time members whose primary responsibility is to grant and revoke parole for adult felony offenders incarcerated in Kentucky correctional institutions. The purpose of the Parole Board is to determine if, when and under what circumstances the best interest of society will be served by allowing an offender to serve a portion of their sentence in the community under supervision and conditions of parole. Parole is the process that endeavors to reintegrate the offender from incarceration back into society, before restoring complete freedom.", "reading_order": 1 }, { "page": 272, "type": "TEXT", "location": { "l": 25.68, "t": 577.2, "r": 605.28, "b": 515.76 }, "text": "Under the provisions of KRS 15A.150, the JPSC shall administer all state and federally funded grant programs related to criminal justice. The Grants Management Division, located within the Department of Justice Administration, serves as the designated State Administering Agency for most of the criminal justice and victim service-related discretionary and formula grants issued by the U.S. Department of Justice. Programs are administered according to funding source guidelines, applicable statutes, state, and agency priorities and policies.", "reading_order": 2 }, { "page": 272, "type": "TEXT", "location": { "l": 25.92, "t": 506.88, "r": 606, "b": 458.4 }, "text": "Pursuant to KRS 15A.020 the JPSC is responsible for housing the Office of Drug Control Policy (ODCP) which is tasked with coordinating Kentucky's response to addiction. The goal of ODCP is to change the way addiction is handled, reduce the stigma and prevalence, and make the Commonwealth a model for other states. ODCP works with leaders and stakeholders in prevention, education, treatment, and law enforcement in a united effort to confront the epidemic.", "reading_order": 3 }, { "page": 272, "type": "TEXT", "location": { "l": 25.92, "t": 449.04, "r": 606, "b": 411.84 }, "text": "The Access to Justice Foundation is a poverty law resource center dedicated to providing opportunity for quality civil legal assistance for low-income Kentuckians. This is accomplished by supporting Kentucky's four legal services programs and pro bono lawyers and promoting awareness in the legal community of the need for volunteers to assist poor Kentuckians in civil matters.", "reading_order": 4 }, { "page": 272, "type": "TEXT", "location": { "l": 25.68, "t": 403.2, "r": 577.44, "b": 367.2 }, "text": "Per KRS 15A.075, the JPSC provides administrative support to the Criminal Justice Council (CJC). When active, the CJC is intended to be a neutral forum for discussion of systemic issues by a diverse group of state and local criminal justice professionals.", "reading_order": 5 }, { "page": 272, "type": "TITLE", "location": { "l": 26.88, "t": 357.12, "r": 60, "b": 344.64 }, "text": "Policy", "reading_order": 6, "level": 2 }, { "page": 272, "type": "TEXT", "location": { "l": 25.68, "t": 335.04, "r": 605.52, "b": 298.32 }, "text": "I ne base budget provides $15,855,600 in fiscal year 2027 and $15,860,200 in fiscal year 2028 for substance abuse initiatives. This funding enables the Kentucky Office of Drug Control Policy to continue to work towards increased public education, access to treatment, and greater access to naloxone. Funding is provided to the following entities:", "reading_order": 7 }, { "page": 272, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 288.72, "r": 586.32, "b": 265.68 }, "text": "Department of Public Advocacy to fund social worker program, for the purpose of developing individualized alternative sentencing plans.", "marker": "•", "list_id": "L29", "level": 0, "reading_order": 8 }, { "page": 272, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 263.04, "r": 594, "b": 239.04 }, "text": "Prosecutors Advisory Council to enhance the use of “rocket docket” prosecutions in controlled substances cases for the Commonwealth's Attorneys and County Attorneys.", "marker": "•", "list_id": "L29", "level": 0, "reading_order": 9 }, { "page": 272, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 237.12, "r": 599.04, "b": 212.88 }, "text": "Department of Corrections for substance abuse treatment programs for county inmates in local jails and for an injectable, FDA-approved treatment program to prevent an opiate relapse as offenders are released from custody.", "marker": "•", "list_id": "L29", "level": 0, "reading_order": 10 }, { "page": 272, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 210.72, "r": 580.56, "b": 175.2 }, "text": "Department of Behavioral Health, Developmental and Intellectual Disabilities (DBHDID) for community mental health centers to fund additional substance abuse treatment resources on a local level. Funding to DBHDID also addresses neonatal abstinence syndrome by assisting with transitional care and wrap-around services.", "marker": "•", "list_id": "L29", "level": 0, "reading_order": 11 }, { "page": 272, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 173.04, "r": 576.72, "b": 160.56 }, "text": "Kentucky Agency for Substance Abuse Programs to supplement traditional programming for ASAP boards/counties.", "marker": "•", "list_id": "L29", "level": 0, "reading_order": 12 }, { "page": 272, "type": "TEXT", "location": { "l": 27.12, "t": 137.04, "r": 458.88, "b": 124.56 }, "text": "The base budget in each fiscal year includes General Fund resources for the following programs:", "reading_order": 13 }, { "page": 272, "type": "LIST_ITEM", "location": { "l": 42.96, "t": 115.2, "r": 268.32, "b": 103.2 }, "text": "$1,500,000 for the Operation UNITE Program", "marker": "•", "list_id": "L30", "level": 0, "reading_order": 14 }, { "page": 272, "type": "LIST_ITEM", "location": { "l": 43.2, "t": 100.8, "r": 525.6, "b": 88.8 }, "text": "$3,000.000 in each fiscal year for grants to support Court Appointed Special Advocate funding programs", "marker": "•", "list_id": "L30", "level": 0, "reading_order": 15 }, { "page": 272, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 87.12, "r": 511.44, "b": 75.6 }, "text": "$1,000,000 in each fiscal year to support the Freedom House administered by Volunteers of America", "marker": "•", "list_id": "L30", "level": 0, "reading_order": 16 }, { "page": 272, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 72.96, "r": 587.52, "b": 49.68 }, "text": "$250,000 in each fiscal year to support the Lincoln County Family Recovery Court to assist families involved with child welfare system", "marker": "•", "list_id": "L30", "level": 0, "reading_order": 17 }, { "page": 272, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.96, "b": 9.12 }, "text": "256", "reading_order": 18 } ] }, { "page": 273, "items": [ { "page": 273, "type": "TEXT", "location": { "l": 25.44, "t": 765.6, "r": 585.84, "b": 739.92 }, "text": "The base budget includes Tobacco Settlement Funds in the amount of $3,000,000 in fiscal year 2027 and $3,000,000 in fiscal year 2028 for the Office of Drug Control Policy to support opioid prevention, treatment, and recovery initiatives.", "reading_order": 0 }, { "page": 273, "type": "TEXT", "location": { "l": 25.92, "t": 731.76, "r": 590.88, "b": 706.08 }, "text": "The base budget includes Tobacco Settlement Funds in the amount of $250,000 in fiscal year 2027 and $250,000 in fiscal year 2028 to support the Restorative Justice Program administered by the Volunteers of America.", "reading_order": 1 }, { "page": 273, "type": "TEXT", "location": { "l": 26.16, "t": 697.2, "r": 586.8, "b": 672.48 }, "text": "The budget includes additional General Funds in the amount of $1,618,700 in fiscal year 2028 to support the operations of the new Northern Kentucky Medical Examiner's Office that is currently under construction.", "reading_order": 2 }, { "page": 273, "type": "TEXT", "location": { "l": 25.92, "t": 663.36, "r": 605.28, "b": 626.4 }, "text": "The Governor's budget includes additional funding in the amount of $392,700 in fiscal year 2027 and $801,400 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $345,600 and $705,200, respectively.", "reading_order": 3 }, { "page": 273, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.72, "b": 9.12 }, "text": "257", "reading_order": 4 } ] }, { "page": 274, "items": [ { "page": 274, "type": "TABLE", "location": { "l": 25.68, "t": 771.84, "r": 608.16, "b": 101.28 }, "text": "
Justice and Public Safety Criminal Justice Training
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation2,057,000
Total General Fund2,057,000
Restricted Funds
Balance Forward75,251,239109,009,652134,088,500114,956,400114,530,700
Current Receipts4,589,4055,242,4885,223,3005,231,2005,231,200
Non-Revenue Receipts119,002,956120,534,80387,681,800137,816,100140,382,000
Fund Transfers(2,057,000)(2,301,000)(2,301,000)(2,368,000)(2,368,000)
Total Restricted Funds196,786,601232,485,943224,692,600255,635,700257,775,900
Federal Fund
Balance Forward38,49338,49338,500
Non-Revenue Receipts(38,500)
Total Federal Fund38,49338,493
TOTAL SOURCE OF FUNDS198,882,094232,524,436224,692,600255,635,700257,775,900
EXPENDITURES BY CLASS
Personnel Costs33,616,82234,627,97938,614,60038,637,40039,049,500
Operating Expenses6,035,6927,966,3818,378,00012,433,2009,793,500
Grants Loans Benefits44,564,26647,438,13149,147,00050,955,90050,916,700
Debt Service2,057,000
Capital Outlay3,559,5738,364,98613,596,60039,078,50069,916,500
Construction595
TOTAL EXPENDITURES89,833,94898,397,477109,736,200141,105,000169,676,200
EXPENDITURES BY FUND SOURCE
General Fund2,057,000
Restricted Funds87,776,94898,397,477109,736,200141,105,000169,676,200
TOTAL EXPENDITURES89,833,94898,397,477109,736,200141,105,000169,676,200
EXPENDITURES BY UNIT
Kentucky Law Enforcement Program
Fund84,249,50092,434,519102,551,600133,328,400161,936,300
Peace Officer Professional Standards667,982712,895782,600811,000825,400
Kentucky Law Enforcement Council Support1,612,4731,840,0071,723,3002,380,5002,258,000
Office of the State School Security Marshal2,025,7621,873,6232,470,3002,416,6002,461,600
Special Training Programs133,131123,956220,400218,600221,100
Professional Development & Wellness Prog. Fd1,145,1001,412,4771,988,0001,949,9001,973,800
TOTAL EXPENDITURES89,833,94898,397,477109,736,200141,105,000169,676,200
", "rows": [ { "row_index": 0, "location": [ 25.68, 754.1937, 608.16, 771.84 ], "cells": [ { "location": [ 25.68, 754.1937, 122.76, 771.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 754.1937, 608.16, 771.84 ], "text": "Justice and Public Safety Criminal Justice Training", "html_text": "Justice and Public Safety Criminal Justice Training", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.68, 736.5474, 608.16, 754.1937 ], "cells": [ { "location": [ 25.68, 736.5474, 122.76, 754.1937 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 736.5474, 219.84, 754.1937 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 736.5474, 316.92, 754.1937 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 736.5474, 414, 754.1937 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 736.5474, 511.08, 754.1937 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 736.5474, 608.16, 754.1937 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.68, 718.9011, 608.16, 736.5474 ], "cells": [ { "location": [ 25.68, 718.9011, 122.76, 736.5474 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 718.9011, 219.84, 736.5474 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 718.9011, 316.92, 736.5474 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 718.9011, 414, 736.5474 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 718.9011, 511.08, 736.5474 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 718.9011, 608.16, 736.5474 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.68, 701.2547, 608.16, 718.9011 ], "cells": [ { "location": [ 25.68, 701.2547, 122.76, 718.9011 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 701.2547, 219.84, 718.9011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 701.2547, 316.92, 718.9011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 701.2547, 414, 718.9011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 701.2547, 511.08, 718.9011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 701.2547, 608.16, 718.9011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.68, 683.6084, 608.16, 701.2547 ], "cells": [ { "location": [ 25.68, 683.6084, 122.76, 701.2547 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 683.6084, 219.84, 701.2547 ], "text": "2,057,000", "html_text": "2,057,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 683.6084, 316.92, 701.2547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 683.6084, 414, 701.2547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 683.6084, 511.08, 701.2547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 683.6084, 608.16, 701.2547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.68, 665.9621, 608.16, 683.6084 ], "cells": [ { "location": [ 25.68, 665.9621, 122.76, 683.6084 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 665.9621, 219.84, 683.6084 ], "text": "2,057,000", "html_text": "2,057,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 665.9621, 316.92, 683.6084 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 665.9621, 414, 683.6084 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 665.9621, 511.08, 683.6084 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 665.9621, 608.16, 683.6084 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.68, 648.3158, 608.16, 665.9621 ], "cells": [ { "location": [ 25.68, 648.3158, 122.76, 665.9621 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 648.3158, 219.84, 665.9621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 648.3158, 316.92, 665.9621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 648.3158, 414, 665.9621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 648.3158, 511.08, 665.9621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 648.3158, 608.16, 665.9621 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.68, 630.6695, 608.16, 648.3158 ], "cells": [ { "location": [ 25.68, 630.6695, 122.76, 648.3158 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 630.6695, 219.84, 648.3158 ], "text": "75,251,239", "html_text": "75,251,239", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 630.6695, 316.92, 648.3158 ], "text": "109,009,652", "html_text": "109,009,652", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 630.6695, 414, 648.3158 ], "text": "134,088,500", "html_text": "134,088,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 630.6695, 511.08, 648.3158 ], "text": "114,956,400", "html_text": "114,956,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 630.6695, 608.16, 648.3158 ], "text": "114,530,700", "html_text": "114,530,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.68, 613.0232, 608.16, 630.6695 ], "cells": [ { "location": [ 25.68, 613.0232, 122.76, 630.6695 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 613.0232, 219.84, 630.6695 ], "text": "4,589,405", "html_text": "4,589,405", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 613.0232, 316.92, 630.6695 ], "text": "5,242,488", "html_text": "5,242,488", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 613.0232, 414, 630.6695 ], "text": "5,223,300", "html_text": "5,223,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 613.0232, 511.08, 630.6695 ], "text": "5,231,200", "html_text": "5,231,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 613.0232, 608.16, 630.6695 ], "text": "5,231,200", "html_text": "5,231,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.68, 595.3768, 608.16, 613.0232 ], "cells": [ { "location": [ 25.68, 595.3768, 122.76, 613.0232 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 595.3768, 219.84, 613.0232 ], "text": "119,002,956", "html_text": "119,002,956", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 595.3768, 316.92, 613.0232 ], "text": "120,534,803", "html_text": "120,534,803", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 595.3768, 414, 613.0232 ], "text": "87,681,800", "html_text": "87,681,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 595.3768, 511.08, 613.0232 ], "text": "137,816,100", "html_text": "137,816,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 595.3768, 608.16, 613.0232 ], "text": "140,382,000", "html_text": "140,382,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.68, 577.7305, 608.16, 595.3768 ], "cells": [ { "location": [ 25.68, 577.7305, 122.76, 595.3768 ], "text": "Fund Transfers", "html_text": "Fund Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 577.7305, 219.84, 595.3768 ], "text": "(2,057,000)", "html_text": "(2,057,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 577.7305, 316.92, 595.3768 ], "text": "(2,301,000)", "html_text": "(2,301,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 577.7305, 414, 595.3768 ], "text": "(2,301,000)", "html_text": "(2,301,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 577.7305, 511.08, 595.3768 ], "text": "(2,368,000)", "html_text": "(2,368,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 577.7305, 608.16, 595.3768 ], "text": "(2,368,000)", "html_text": "(2,368,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.68, 560.0842, 608.16, 577.7305 ], "cells": [ { "location": [ 25.68, 560.0842, 122.76, 577.7305 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 560.0842, 219.84, 577.7305 ], "text": "196,786,601", "html_text": "196,786,601", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 560.0842, 316.92, 577.7305 ], "text": "232,485,943", "html_text": "232,485,943", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 560.0842, 414, 577.7305 ], "text": "224,692,600", "html_text": "224,692,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 560.0842, 511.08, 577.7305 ], "text": "255,635,700", "html_text": "255,635,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 560.0842, 608.16, 577.7305 ], "text": "257,775,900", "html_text": "257,775,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.68, 542.4379, 608.16, 560.0842 ], "cells": [ { "location": [ 25.68, 542.4379, 122.76, 560.0842 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 542.4379, 219.84, 560.0842 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 542.4379, 316.92, 560.0842 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 542.4379, 414, 560.0842 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 542.4379, 511.08, 560.0842 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 542.4379, 608.16, 560.0842 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.68, 524.7916, 608.16, 542.4379 ], "cells": [ { "location": [ 25.68, 524.7916, 122.76, 542.4379 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 524.7916, 219.84, 542.4379 ], "text": "38,493", "html_text": "38,493", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 524.7916, 316.92, 542.4379 ], "text": "38,493", "html_text": "38,493", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 524.7916, 414, 542.4379 ], "text": "38,500", "html_text": "38,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 524.7916, 511.08, 542.4379 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 524.7916, 608.16, 542.4379 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.68, 507.1453, 608.16, 524.7916 ], "cells": [ { "location": [ 25.68, 507.1453, 122.76, 524.7916 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 507.1453, 219.84, 524.7916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 507.1453, 316.92, 524.7916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 507.1453, 414, 524.7916 ], "text": "(38,500)", "html_text": "(38,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 507.1453, 511.08, 524.7916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 507.1453, 608.16, 524.7916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.68, 489.4989, 608.16, 507.1453 ], "cells": [ { "location": [ 25.68, 489.4989, 122.76, 507.1453 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 489.4989, 219.84, 507.1453 ], "text": "38,493", "html_text": "38,493", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 489.4989, 316.92, 507.1453 ], "text": "38,493", "html_text": "38,493", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 489.4989, 414, 507.1453 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 489.4989, 511.08, 507.1453 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 489.4989, 608.16, 507.1453 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.68, 471.8526, 608.16, 489.4989 ], "cells": [ { "location": [ 25.68, 471.8526, 122.76, 489.4989 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 471.8526, 219.84, 489.4989 ], "text": "198,882,094", "html_text": "198,882,094", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 471.8526, 316.92, 489.4989 ], "text": "232,524,436", "html_text": "232,524,436", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 471.8526, 414, 489.4989 ], "text": "224,692,600", "html_text": "224,692,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 471.8526, 511.08, 489.4989 ], "text": "255,635,700", "html_text": "255,635,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 471.8526, 608.16, 489.4989 ], "text": "257,775,900", "html_text": "257,775,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.68, 454.2063, 608.16, 471.8526 ], "cells": [ { "location": [ 25.68, 454.2063, 122.76, 471.8526 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 454.2063, 219.84, 471.8526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 454.2063, 316.92, 471.8526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 454.2063, 414, 471.8526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 454.2063, 511.08, 471.8526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 454.2063, 608.16, 471.8526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.68, 436.56, 608.16, 454.2063 ], "cells": [ { "location": [ 25.68, 436.56, 122.76, 454.2063 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 436.56, 219.84, 454.2063 ], "text": "33,616,822", "html_text": "33,616,822", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 436.56, 316.92, 454.2063 ], "text": "34,627,979", "html_text": "34,627,979", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 436.56, 414, 454.2063 ], "text": "38,614,600", "html_text": "38,614,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 436.56, 511.08, 454.2063 ], "text": "38,637,400", "html_text": "38,637,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 436.56, 608.16, 454.2063 ], "text": "39,049,500", "html_text": "39,049,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.68, 418.9137, 608.16, 436.56 ], "cells": [ { "location": [ 25.68, 418.9137, 122.76, 436.56 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 418.9137, 219.84, 436.56 ], "text": "6,035,692", "html_text": "6,035,692", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 418.9137, 316.92, 436.56 ], "text": "7,966,381", "html_text": "7,966,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 418.9137, 414, 436.56 ], "text": "8,378,000", "html_text": "8,378,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 418.9137, 511.08, 436.56 ], "text": "12,433,200", "html_text": "12,433,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 418.9137, 608.16, 436.56 ], "text": "9,793,500", "html_text": "9,793,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.68, 401.2674, 608.16, 418.9137 ], "cells": [ { "location": [ 25.68, 401.2674, 122.76, 418.9137 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 401.2674, 219.84, 418.9137 ], "text": "44,564,266", "html_text": "44,564,266", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 401.2674, 316.92, 418.9137 ], "text": "47,438,131", "html_text": "47,438,131", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 401.2674, 414, 418.9137 ], "text": "49,147,000", "html_text": "49,147,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 401.2674, 511.08, 418.9137 ], "text": "50,955,900", "html_text": "50,955,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 401.2674, 608.16, 418.9137 ], "text": "50,916,700", "html_text": "50,916,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.68, 383.6211, 608.16, 401.2674 ], "cells": [ { "location": [ 25.68, 383.6211, 122.76, 401.2674 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 383.6211, 219.84, 401.2674 ], "text": "2,057,000", "html_text": "2,057,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 383.6211, 316.92, 401.2674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 383.6211, 414, 401.2674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 383.6211, 511.08, 401.2674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 383.6211, 608.16, 401.2674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.68, 365.9747, 608.16, 383.6211 ], "cells": [ { "location": [ 25.68, 365.9747, 122.76, 383.6211 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 365.9747, 219.84, 383.6211 ], "text": "3,559,573", "html_text": "3,559,573", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 365.9747, 316.92, 383.6211 ], "text": "8,364,986", "html_text": "8,364,986", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 365.9747, 414, 383.6211 ], "text": "13,596,600", "html_text": "13,596,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 365.9747, 511.08, 383.6211 ], "text": "39,078,500", "html_text": "39,078,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 365.9747, 608.16, 383.6211 ], "text": "69,916,500", "html_text": "69,916,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.68, 348.3284, 608.16, 365.9747 ], "cells": [ { "location": [ 25.68, 348.3284, 122.76, 365.9747 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 348.3284, 219.84, 365.9747 ], "text": "595", "html_text": "595", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 348.3284, 316.92, 365.9747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 348.3284, 414, 365.9747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 348.3284, 511.08, 365.9747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 348.3284, 608.16, 365.9747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.68, 330.6821, 608.16, 348.3284 ], "cells": [ { "location": [ 25.68, 330.6821, 122.76, 348.3284 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 330.6821, 219.84, 348.3284 ], "text": "89,833,948", "html_text": "89,833,948", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 330.6821, 316.92, 348.3284 ], "text": "98,397,477", "html_text": "98,397,477", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 330.6821, 414, 348.3284 ], "text": "109,736,200", "html_text": "109,736,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 330.6821, 511.08, 348.3284 ], "text": "141,105,000", "html_text": "141,105,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 330.6821, 608.16, 348.3284 ], "text": "169,676,200", "html_text": "169,676,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.68, 313.0358, 608.16, 330.6821 ], "cells": [ { "location": [ 25.68, 313.0358, 122.76, 330.6821 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 313.0358, 219.84, 330.6821 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 313.0358, 316.92, 330.6821 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 313.0358, 414, 330.6821 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 313.0358, 511.08, 330.6821 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 313.0358, 608.16, 330.6821 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.68, 295.3895, 608.16, 313.0358 ], "cells": [ { "location": [ 25.68, 295.3895, 122.76, 313.0358 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 295.3895, 219.84, 313.0358 ], "text": "2,057,000", "html_text": "2,057,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 295.3895, 316.92, 313.0358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 295.3895, 414, 313.0358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 295.3895, 511.08, 313.0358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 295.3895, 608.16, 313.0358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.68, 277.7432, 608.16, 295.3895 ], "cells": [ { "location": [ 25.68, 277.7432, 122.76, 295.3895 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 277.7432, 219.84, 295.3895 ], "text": "87,776,948", "html_text": "87,776,948", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 277.7432, 316.92, 295.3895 ], "text": "98,397,477", "html_text": "98,397,477", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 277.7432, 414, 295.3895 ], "text": "109,736,200", "html_text": "109,736,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 277.7432, 511.08, 295.3895 ], "text": "141,105,000", "html_text": "141,105,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 277.7432, 608.16, 295.3895 ], "text": "169,676,200", "html_text": "169,676,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.68, 260.0968, 608.16, 277.7432 ], "cells": [ { "location": [ 25.68, 260.0968, 122.76, 277.7432 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 260.0968, 219.84, 277.7432 ], "text": "89,833,948", "html_text": "89,833,948", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 260.0968, 316.92, 277.7432 ], "text": "98,397,477", "html_text": "98,397,477", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 260.0968, 414, 277.7432 ], "text": "109,736,200", "html_text": "109,736,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 260.0968, 511.08, 277.7432 ], "text": "141,105,000", "html_text": "141,105,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 260.0968, 608.16, 277.7432 ], "text": "169,676,200", "html_text": "169,676,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.68, 242.4505, 608.16, 260.0968 ], "cells": [ { "location": [ 25.68, 242.4505, 122.76, 260.0968 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 242.4505, 219.84, 260.0968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 242.4505, 316.92, 260.0968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 242.4505, 414, 260.0968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 242.4505, 511.08, 260.0968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 242.4505, 608.16, 260.0968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.68, 224.8042, 608.16, 242.4505 ], "cells": [ { "location": [ 25.68, 224.8042, 122.76, 242.4505 ], "text": "Kentucky Law Enforcement Program", "html_text": "Kentucky Law Enforcement Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 224.8042, 219.84, 242.4505 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 224.8042, 316.92, 242.4505 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 224.8042, 414, 242.4505 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 224.8042, 511.08, 242.4505 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 224.8042, 608.16, 242.4505 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.68, 207.1579, 608.16, 224.8042 ], "cells": [ { "location": [ 25.68, 207.1579, 122.76, 224.8042 ], "text": "Fund", "html_text": "Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 207.1579, 219.84, 224.8042 ], "text": "84,249,500", "html_text": "84,249,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 207.1579, 316.92, 224.8042 ], "text": "92,434,519", "html_text": "92,434,519", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 207.1579, 414, 224.8042 ], "text": "102,551,600", "html_text": "102,551,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 207.1579, 511.08, 224.8042 ], "text": "133,328,400", "html_text": "133,328,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 207.1579, 608.16, 224.8042 ], "text": "161,936,300", "html_text": "161,936,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.68, 189.5116, 608.16, 207.1579 ], "cells": [ { "location": [ 25.68, 189.5116, 122.76, 207.1579 ], "text": "Peace Officer Professional Standards", "html_text": "Peace Officer Professional Standards", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 189.5116, 219.84, 207.1579 ], "text": "667,982", "html_text": "667,982", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 189.5116, 316.92, 207.1579 ], "text": "712,895", "html_text": "712,895", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 189.5116, 414, 207.1579 ], "text": "782,600", "html_text": "782,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 189.5116, 511.08, 207.1579 ], "text": "811,000", "html_text": "811,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 189.5116, 608.16, 207.1579 ], "text": "825,400", "html_text": "825,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.68, 171.8653, 608.16, 189.5116 ], "cells": [ { "location": [ 25.68, 171.8653, 122.76, 189.5116 ], "text": "Kentucky Law Enforcement Council Support", "html_text": "Kentucky Law Enforcement Council Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 171.8653, 219.84, 189.5116 ], "text": "1,612,473", "html_text": "1,612,473", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 171.8653, 316.92, 189.5116 ], "text": "1,840,007", "html_text": "1,840,007", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 171.8653, 414, 189.5116 ], "text": "1,723,300", "html_text": "1,723,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 171.8653, 511.08, 189.5116 ], "text": "2,380,500", "html_text": "2,380,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 171.8653, 608.16, 189.5116 ], "text": "2,258,000", "html_text": "2,258,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.68, 154.2189, 608.16, 171.8653 ], "cells": [ { "location": [ 25.68, 154.2189, 122.76, 171.8653 ], "text": "Office of the State School Security Marshal", "html_text": "Office of the State School Security Marshal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 154.2189, 219.84, 171.8653 ], "text": "2,025,762", "html_text": "2,025,762", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 154.2189, 316.92, 171.8653 ], "text": "1,873,623", "html_text": "1,873,623", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 154.2189, 414, 171.8653 ], "text": "2,470,300", "html_text": "2,470,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 154.2189, 511.08, 171.8653 ], "text": "2,416,600", "html_text": "2,416,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 154.2189, 608.16, 171.8653 ], "text": "2,461,600", "html_text": "2,461,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.68, 136.5726, 608.16, 154.2189 ], "cells": [ { "location": [ 25.68, 136.5726, 122.76, 154.2189 ], "text": "Special Training Programs", "html_text": "Special Training Programs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 136.5726, 219.84, 154.2189 ], "text": "133,131", "html_text": "133,131", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 136.5726, 316.92, 154.2189 ], "text": "123,956", "html_text": "123,956", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 136.5726, 414, 154.2189 ], "text": "220,400", "html_text": "220,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 136.5726, 511.08, 154.2189 ], "text": "218,600", "html_text": "218,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 136.5726, 608.16, 154.2189 ], "text": "221,100", "html_text": "221,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.68, 118.9263, 608.16, 136.5726 ], "cells": [ { "location": [ 25.68, 118.9263, 122.76, 136.5726 ], "text": "Professional Development & Wellness Prog. Fd", "html_text": "Professional Development & Wellness Prog. Fd", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 118.9263, 219.84, 136.5726 ], "text": "1,145,100", "html_text": "1,145,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 118.9263, 316.92, 136.5726 ], "text": "1,412,477", "html_text": "1,412,477", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 118.9263, 414, 136.5726 ], "text": "1,988,000", "html_text": "1,988,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 118.9263, 511.08, 136.5726 ], "text": "1,949,900", "html_text": "1,949,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 118.9263, 608.16, 136.5726 ], "text": "1,973,800", "html_text": "1,973,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.68, 101.28, 608.16, 118.9263 ], "cells": [ { "location": [ 25.68, 101.28, 122.76, 118.9263 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.76, 101.28, 219.84, 118.9263 ], "text": "89,833,948", "html_text": "89,833,948", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 101.28, 316.92, 118.9263 ], "text": "98,397,477", "html_text": "98,397,477", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 101.28, 414, 118.9263 ], "text": "109,736,200", "html_text": "109,736,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 101.28, 511.08, 118.9263 ], "text": "141,105,000", "html_text": "141,105,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.08, 101.28, 608.16, 118.9263 ], "text": "169,676,200", "html_text": "169,676,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 38, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 274, "type": "TEXT", "location": { "l": 308.88, "t": 18.96, "r": 324.96, "b": 8.88 }, "text": "258", "reading_order": 1 } ] }, { "page": 275, "items": [ { "page": 275, "type": "TEXT", "location": { "l": 25.44, "t": 764.88, "r": 605.52, "b": 655.92 }, "text": "The Department of Criminal Justice Training (DOCJT) is responsible for the training of law enforcement professionals as provided under Kentucky Revised Statutes, Chapters 15, 15A, 16, 70, 71, 72, 95, and KRS 403.785(2), along with 500 KAR 8:010 and 503 KAR. Basic and specialized training courses are offered to police officers, dispatchers, sheriffs, deputies, coroners, certified court-security officers, school resource officers, and certain other agencies upon request. Major training areas include patrol procedures, physical training, vehicle operations, defensive tactics, criminal law and DUI, firearms, criminal investigations, cultural awareness, bias-related crimes and tactical responses to crisis situations. Telecommunication training includes identifying the role and responsibilities of the dispatcher, correct phone and radio procedures, handling emergency and nonemergency calls for service, using emergency medical dispatch protocols and using the state and national criminal databases. Training is conducted in Richmond at the Training Center on the Eastern Kentucky University campus, in Madisonville and at regional sites.", "reading_order": 0 }, { "page": 275, "type": "TEXT", "location": { "l": 25.2, "t": 647.28, "r": 599.76, "b": 562.32 }, "text": "The DOCJT operates two training programs: the Kentucky Law Enforcement Foundation Program Fund (KLEFPF), and the Special Training programs. As a part of their duties, DOCJT is responsible for the Law Enforcement Professional Development and Wellness Fund, the Office of the State School Security Marshal Fund, and the Carrying Concealed Deadly Weapons fund. Additionally, DOCJT provides financial support for the Peace Officers Professional Standards (POPS) program and the Kentucky Law Enforcement Council Support (KLECS) office. The KLEFPF agency resources are derived from property and casualty insurance premium surcharge proceeds, which accrue pursuant to KRS 136.392, and are allocated by KRS 42.190 between the KLEFPF and the Kentucky Firefighters Foundation Program Fund.", "reading_order": 1 }, { "page": 275, "type": "TEXT", "location": { "l": 25.44, "t": 553.44, "r": 595.68, "b": 468.24 }, "text": "KRS 15.518 established the Professional Development and Wellness Branch. It is a comprehensive approach to wellbeing by striving to provide Kentucky law enforcement officers and dispatchers with the tools required to have a long life, a successful career and a happy retirement. The branch hosts Kentucky Post-Critical Incident Seminars (KYPCIS), three-day trainings led by mental health professionals trained to work with peace officers and dispatchers, and driven by a team of law enforcement and public safety dispatch peers who have experienced their own critical incident and received training in Critical Incident Stress Management. Additionally, the branch is responsible for assisting law enforcement officers with obtaining benefits related to disability and line of duty death.", "reading_order": 2 }, { "page": 275, "type": "TEXT", "location": { "l": 25.92, "t": 459.36, "r": 600, "b": 397.68 }, "text": "The School Safety and Resiliency Act, an act relating to school safety and regularly referred to as Senate Bill 1, was passed during the 2019 Regular Session. The Office of the State School Security Marshal was established to monitor school safety and security initiatives, born out of legislation developed after the Marshall County High School shooting that occurred on January 23, 2018. Compliance officers are assigned to districts throughout the state to conduct school on-site reviews to ensure compliance with the law, using a 66-point assessment tool DOCJT prepared in accordance with SB1.", "reading_order": 3 }, { "page": 275, "type": "TEXT", "location": { "l": 25.2, "t": 389.28, "r": 605.76, "b": 316.8 }, "text": "The Kentucky Law Enforcement Council (KLEC) is an independent council with statutory duties that are directly supported by the Office of Kentucky Law Enforcement Council Support (OKLECS). OKLECS under 15A.080, is administratively attached to the Department of Criminal Justice Training for administrative services that include financial, procurement, human resources, fleet and facility management, governmental connectivity and logistics, computer hardware, and supply services. The KLEC and its support staff oversee the certification requirements of police officers, dispatchers, and court security officers from across the Commonwealth.", "reading_order": 4 }, { "page": 275, "type": "TITLE", "location": { "l": 26.64, "t": 307.2, "r": 59.76, "b": 294.72 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 275, "type": "TEXT", "location": { "l": 25.68, "t": 285.12, "r": 601.68, "b": 247.68 }, "text": "The budget provides for a training incentive stipend in the amount of $4,562 each fiscal year from the Kentucky Law Enforcement Foundation Program Fund (KLEFPF) for approximately 8,360 certified peace officers. The budget includes funding for a proportional amount $2,281 each fiscal year annual training incentive stipend for approximately 164 part-time certified officers.", "reading_order": 6 }, { "page": 275, "type": "TEXT", "location": { "l": 25.2, "t": 239.04, "r": 601.92, "b": 141.6 }, "text": "The stipend recipients include municipal, county and university local law enforcement officers, state troopers, arson investigators, hazardous devices investigators, legislative security specialists, and Vehicle Enforcement officers within the Kentucky State Police; Horse Park mounted patrol officers; State Park rangers; Agriculture investigators, Charitable Gaming investigators; Alcoholic Beverage Control investigators; Insurance fraud investigators; Attorney General investigators; and School Security Officers. House Bill 137 of the 2022 Regular Session expanded eligible recipients under KRS 15.420 to include: an officer serving on a joint task force, a detective employed by a county attorney, a process server for juvenile courts with a consolidated local government, a local alcoholic beverage control investigator appointed pursuant to KRS Chapter 241 and any detective for a Commonwealth's attorney established in accordance with KRS 15.460.", "reading_order": 7 }, { "page": 275, "type": "TEXT", "location": { "l": 25.92, "t": 133.68, "r": 590.88, "b": 108.48 }, "text": "The budget includes $133,328,400 in fiscal year 2027 and $161,936,300 in fiscal year 2028 for the Kentucky Law Enforcement Program Fund.", "reading_order": 8 }, { "page": 275, "type": "TEXT", "location": { "l": 25.44, "t": 99.12, "r": 594.24, "b": 37.44 }, "text": "The Governor's budget includes funding for the Western Kentucky Training Facility located in Madisonville in the amount of $372,800 each year for an additional two basic training classes allowing to meet needs of training in the region, $17,200 each year for Google workspace licensing to support rising enrollment, and $106,100 in fiscal year 2027 and $110,900 in fiscal year 2028 for a Program Coordinator to provide local support for scheduling, registration, roster management, and communication to agencies, ensuring that training operations are efficient and accessible.", "reading_order": 9 }, { "page": 275, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.96, "b": 9.12 }, "text": "259", "reading_order": 10 } ] }, { "page": 276, "items": [ { "page": 276, "type": "TEXT", "location": { "l": 26.16, "t": 743.28, "r": 596.64, "b": 669.84 }, "text": "The budget includes additional funding in the amount of $172,000 each year to complete a phased infrastructure upgrade of the Law Enforcement Training and Reporting System, $202,100 each year for insurance/moving/mechanical associated with new firing range, $54,700 each year to address custodial/operational workload associated with new firing range and dormitory, and $100,000 in fiscal year 2027 for lead mitigation at the Boonesboro range to maintain environmental safeguards. In addition, the budget includes $354,500 in fiscal year 2027 and $10,000 in fiscal year 2028 to upgrade the law enforcement simulation system and ongoing maintenance costs.", "reading_order": 0 }, { "page": 276, "type": "TEXT", "location": { "l": 25.92, "t": 661.44, "r": 604.8, "b": 587.76 }, "text": "The budget includes additional funding for the Kentucky Law Enforcement Council Support in the amount of $172,400 each year for facility rent, $127,500 to add a contract instructor monitor associated with council Instructor Monitor Program which ensures instructors are properly certified, teach approved curricula, and adhere to attendance and training standards to meet demand and maintain oversight standards; $237,600 each year for staff attorney and paralegal positions at the cabinet that support the increasing workload on behalf of the Department, and $150,000 in fiscal year 2027 to conduct a new law enforcement job task analysis for POPS entrance testing.", "reading_order": 1 }, { "page": 276, "type": "TEXT", "location": { "l": 25.92, "t": 579.6, "r": 602.88, "b": 554.4 }, "text": "The Governor's budget includes additional funding in the amount of $402,800 in fiscal year 2027 and $827,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 2 }, { "page": 276, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "260", "reading_order": 3 } ] }, { "page": 277, "items": [ { "page": 277, "type": "TABLE", "location": { "l": 27.36, "t": 767.52, "r": 607.44, "b": 109.44 }, "text": "
Justice and Public Safety\\nJuvenile Justice
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation114,529,200146,847,000168,341,200172,164,700181,655,000
State Salary and Compensation Allocation1,648,20026,80041,700
Special Appropriation19,900,000
Continuing Approp-General Fund1,750,000
Other1,833,400
Total General Fund139,660,800146,873,800168,382,900172,164,700181,655,000
Restricted Funds
Balance Forward26,309,52220,836,9156,862,3001,733,000226,900
Current Receipts430,951159,957296,4001,219,100183,100
Non-Revenue Receipts8,044,1815,061,2448,535,80012,000,00013,597,200
Total Restricted Funds34,784,65426,058,11615,694,50014,952,10014,007,200
Federal Fund
Balance Forward(17,469)(16,351)(15,700)
Current Receipts13,223,81710,412,94810,941,70010,951,70010,951,700
Non-Revenue Receipts51,231
Total Federal Fund13,206,34910,447,82810,926,00010,951,70010,951,700
TOTAL SOURCE OF FUNDS187,651,803183,379,744195,003,400198,068,500206,613,900
EXPENDITURES BY CLASS
Personnel Costs133,455,751136,542,883155,774,600156,881,100166,114,200
Operating Expenses16,826,14618,111,03217,775,40020,614,40019,670,800
Grants Loans Benefits15,628,87718,380,44619,233,10019,858,80020,183,800
Debt Service478,5102,588,607487,300487,300487,300
Capital Outlay441,955896,368
Construction13,790
TOTAL EXPENDITURES166,831,239176,533,127193,270,400197,841,600206,456,100
EXPENDITURES BY FUND SOURCE
General Fund139,660,800146,873,800168,382,900172,164,700181,655,000
Restricted Funds13,947,73919,195,80013,961,50014,725,20013,849,400
Federal Fund13,222,70010,463,52710,926,00010,951,70010,951,700
TOTAL EXPENDITURES166,831,239176,533,127193,270,400197,841,600206,456,100
EXPENDITURES BY UNIT
Program Management2,399,9002,399,9003,837,6003,899,4003,974,400
Program Operations152,422,339152,803,027141,829,700149,254,100157,229,000
Support Services12,009,00021,330,20047,603,10044,688,10045,252,700
TOTAL EXPENDITURES166,831,239176,533,127193,270,400197,841,600206,456,100
", "rows": [ { "row_index": 0, "location": [ 27.36, 750.6462, 607.44, 767.52 ], "cells": [ { "location": [ 27.36, 750.6462, 124.04, 767.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 750.6462, 607.44, 767.52 ], "text": "Justice and Public Safety\\nJuvenile Justice", "html_text": "Justice and Public Safety\\nJuvenile Justice", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 733.7723, 607.44, 750.6462 ], "cells": [ { "location": [ 27.36, 733.7723, 124.04, 750.6462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 733.7723, 220.72, 750.6462 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 733.7723, 317.4, 750.6462 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 733.7723, 414.08, 750.6462 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 733.7723, 510.76, 750.6462 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 733.7723, 607.44, 750.6462 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 716.8985, 607.44, 733.7723 ], "cells": [ { "location": [ 27.36, 716.8985, 124.04, 733.7723 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 716.8985, 220.72, 733.7723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 716.8985, 317.4, 733.7723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 716.8985, 414.08, 733.7723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 716.8985, 510.76, 733.7723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 716.8985, 607.44, 733.7723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 700.0246, 607.44, 716.8985 ], "cells": [ { "location": [ 27.36, 700.0246, 124.04, 716.8985 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 700.0246, 220.72, 716.8985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 700.0246, 317.4, 716.8985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 700.0246, 414.08, 716.8985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 700.0246, 510.76, 716.8985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 700.0246, 607.44, 716.8985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 683.1508, 607.44, 700.0246 ], "cells": [ { "location": [ 27.36, 683.1508, 124.04, 700.0246 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 683.1508, 220.72, 700.0246 ], "text": "114,529,200", "html_text": "114,529,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 683.1508, 317.4, 700.0246 ], "text": "146,847,000", "html_text": "146,847,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 683.1508, 414.08, 700.0246 ], "text": "168,341,200", "html_text": "168,341,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 683.1508, 510.76, 700.0246 ], "text": "172,164,700", "html_text": "172,164,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 683.1508, 607.44, 700.0246 ], "text": "181,655,000", "html_text": "181,655,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 666.2769, 607.44, 683.1508 ], "cells": [ { "location": [ 27.36, 666.2769, 124.04, 683.1508 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 666.2769, 220.72, 683.1508 ], "text": "1,648,200", "html_text": "1,648,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 666.2769, 317.4, 683.1508 ], "text": "26,800", "html_text": "26,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 666.2769, 414.08, 683.1508 ], "text": "41,700", "html_text": "41,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 666.2769, 510.76, 683.1508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 666.2769, 607.44, 683.1508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 649.4031, 607.44, 666.2769 ], "cells": [ { "location": [ 27.36, 649.4031, 124.04, 666.2769 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 649.4031, 220.72, 666.2769 ], "text": "19,900,000", "html_text": "19,900,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 649.4031, 317.4, 666.2769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 649.4031, 414.08, 666.2769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 649.4031, 510.76, 666.2769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 649.4031, 607.44, 666.2769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 632.5292, 607.44, 649.4031 ], "cells": [ { "location": [ 27.36, 632.5292, 124.04, 649.4031 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 632.5292, 220.72, 649.4031 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 632.5292, 317.4, 649.4031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 632.5292, 414.08, 649.4031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 632.5292, 510.76, 649.4031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 632.5292, 607.44, 649.4031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 615.6554, 607.44, 632.5292 ], "cells": [ { "location": [ 27.36, 615.6554, 124.04, 632.5292 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 615.6554, 220.72, 632.5292 ], "text": "1,833,400", "html_text": "1,833,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 615.6554, 317.4, 632.5292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 615.6554, 414.08, 632.5292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 615.6554, 510.76, 632.5292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 615.6554, 607.44, 632.5292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 598.7815, 607.44, 615.6554 ], "cells": [ { "location": [ 27.36, 598.7815, 124.04, 615.6554 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 598.7815, 220.72, 615.6554 ], "text": "139,660,800", "html_text": "139,660,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 598.7815, 317.4, 615.6554 ], "text": "146,873,800", "html_text": "146,873,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 598.7815, 414.08, 615.6554 ], "text": "168,382,900", "html_text": "168,382,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 598.7815, 510.76, 615.6554 ], "text": "172,164,700", "html_text": "172,164,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 598.7815, 607.44, 615.6554 ], "text": "181,655,000", "html_text": "181,655,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 581.9077, 607.44, 598.7815 ], "cells": [ { "location": [ 27.36, 581.9077, 124.04, 598.7815 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 581.9077, 220.72, 598.7815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 581.9077, 317.4, 598.7815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 581.9077, 414.08, 598.7815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 581.9077, 510.76, 598.7815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 581.9077, 607.44, 598.7815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 565.0338, 607.44, 581.9077 ], "cells": [ { "location": [ 27.36, 565.0338, 124.04, 581.9077 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 565.0338, 220.72, 581.9077 ], "text": "26,309,522", "html_text": "26,309,522", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 565.0338, 317.4, 581.9077 ], "text": "20,836,915", "html_text": "20,836,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 565.0338, 414.08, 581.9077 ], "text": "6,862,300", "html_text": "6,862,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 565.0338, 510.76, 581.9077 ], "text": "1,733,000", "html_text": "1,733,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 565.0338, 607.44, 581.9077 ], "text": "226,900", "html_text": "226,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 548.16, 607.44, 565.0338 ], "cells": [ { "location": [ 27.36, 548.16, 124.04, 565.0338 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 548.16, 220.72, 565.0338 ], "text": "430,951", "html_text": "430,951", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 548.16, 317.4, 565.0338 ], "text": "159,957", "html_text": "159,957", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 548.16, 414.08, 565.0338 ], "text": "296,400", "html_text": "296,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 548.16, 510.76, 565.0338 ], "text": "1,219,100", "html_text": "1,219,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 548.16, 607.44, 565.0338 ], "text": "183,100", "html_text": "183,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 531.2862, 607.44, 548.16 ], "cells": [ { "location": [ 27.36, 531.2862, 124.04, 548.16 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 531.2862, 220.72, 548.16 ], "text": "8,044,181", "html_text": "8,044,181", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 531.2862, 317.4, 548.16 ], "text": "5,061,244", "html_text": "5,061,244", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 531.2862, 414.08, 548.16 ], "text": "8,535,800", "html_text": "8,535,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 531.2862, 510.76, 548.16 ], "text": "12,000,000", "html_text": "12,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 531.2862, 607.44, 548.16 ], "text": "13,597,200", "html_text": "13,597,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 514.4123, 607.44, 531.2862 ], "cells": [ { "location": [ 27.36, 514.4123, 124.04, 531.2862 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 514.4123, 220.72, 531.2862 ], "text": "34,784,654", "html_text": "34,784,654", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 514.4123, 317.4, 531.2862 ], "text": "26,058,116", "html_text": "26,058,116", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 514.4123, 414.08, 531.2862 ], "text": "15,694,500", "html_text": "15,694,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 514.4123, 510.76, 531.2862 ], "text": "14,952,100", "html_text": "14,952,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 514.4123, 607.44, 531.2862 ], "text": "14,007,200", "html_text": "14,007,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 497.5385, 607.44, 514.4123 ], "cells": [ { "location": [ 27.36, 497.5385, 124.04, 514.4123 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 497.5385, 220.72, 514.4123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 497.5385, 317.4, 514.4123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 497.5385, 414.08, 514.4123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 497.5385, 510.76, 514.4123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 497.5385, 607.44, 514.4123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 480.6646, 607.44, 497.5385 ], "cells": [ { "location": [ 27.36, 480.6646, 124.04, 497.5385 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 480.6646, 220.72, 497.5385 ], "text": "(17,469)", "html_text": "(17,469)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 480.6646, 317.4, 497.5385 ], "text": "(16,351)", "html_text": "(16,351)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 480.6646, 414.08, 497.5385 ], "text": "(15,700)", "html_text": "(15,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 480.6646, 510.76, 497.5385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 480.6646, 607.44, 497.5385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 463.7908, 607.44, 480.6646 ], "cells": [ { "location": [ 27.36, 463.7908, 124.04, 480.6646 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 463.7908, 220.72, 480.6646 ], "text": "13,223,817", "html_text": "13,223,817", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 463.7908, 317.4, 480.6646 ], "text": "10,412,948", "html_text": "10,412,948", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 463.7908, 414.08, 480.6646 ], "text": "10,941,700", "html_text": "10,941,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 463.7908, 510.76, 480.6646 ], "text": "10,951,700", "html_text": "10,951,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 463.7908, 607.44, 480.6646 ], "text": "10,951,700", "html_text": "10,951,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 446.9169, 607.44, 463.7908 ], "cells": [ { "location": [ 27.36, 446.9169, 124.04, 463.7908 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 446.9169, 220.72, 463.7908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 446.9169, 317.4, 463.7908 ], "text": "51,231", "html_text": "51,231", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 446.9169, 414.08, 463.7908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 446.9169, 510.76, 463.7908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 446.9169, 607.44, 463.7908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 430.0431, 607.44, 446.9169 ], "cells": [ { "location": [ 27.36, 430.0431, 124.04, 446.9169 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 430.0431, 220.72, 446.9169 ], "text": "13,206,349", "html_text": "13,206,349", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 430.0431, 317.4, 446.9169 ], "text": "10,447,828", "html_text": "10,447,828", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 430.0431, 414.08, 446.9169 ], "text": "10,926,000", "html_text": "10,926,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 430.0431, 510.76, 446.9169 ], "text": "10,951,700", "html_text": "10,951,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 430.0431, 607.44, 446.9169 ], "text": "10,951,700", "html_text": "10,951,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 413.1692, 607.44, 430.0431 ], "cells": [ { "location": [ 27.36, 413.1692, 124.04, 430.0431 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 413.1692, 220.72, 430.0431 ], "text": "187,651,803", "html_text": "187,651,803", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 413.1692, 317.4, 430.0431 ], "text": "183,379,744", "html_text": "183,379,744", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 413.1692, 414.08, 430.0431 ], "text": "195,003,400", "html_text": "195,003,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 413.1692, 510.76, 430.0431 ], "text": "198,068,500", "html_text": "198,068,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 413.1692, 607.44, 430.0431 ], "text": "206,613,900", "html_text": "206,613,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 396.2954, 607.44, 413.1692 ], "cells": [ { "location": [ 27.36, 396.2954, 124.04, 413.1692 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 396.2954, 220.72, 413.1692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 396.2954, 317.4, 413.1692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 396.2954, 414.08, 413.1692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 396.2954, 510.76, 413.1692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 396.2954, 607.44, 413.1692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 379.4215, 607.44, 396.2954 ], "cells": [ { "location": [ 27.36, 379.4215, 124.04, 396.2954 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 379.4215, 220.72, 396.2954 ], "text": "133,455,751", "html_text": "133,455,751", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 379.4215, 317.4, 396.2954 ], "text": "136,542,883", "html_text": "136,542,883", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 379.4215, 414.08, 396.2954 ], "text": "155,774,600", "html_text": "155,774,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 379.4215, 510.76, 396.2954 ], "text": "156,881,100", "html_text": "156,881,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 379.4215, 607.44, 396.2954 ], "text": "166,114,200", "html_text": "166,114,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 362.5477, 607.44, 379.4215 ], "cells": [ { "location": [ 27.36, 362.5477, 124.04, 379.4215 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 362.5477, 220.72, 379.4215 ], "text": "16,826,146", "html_text": "16,826,146", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 362.5477, 317.4, 379.4215 ], "text": "18,111,032", "html_text": "18,111,032", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 362.5477, 414.08, 379.4215 ], "text": "17,775,400", "html_text": "17,775,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 362.5477, 510.76, 379.4215 ], "text": "20,614,400", "html_text": "20,614,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 362.5477, 607.44, 379.4215 ], "text": "19,670,800", "html_text": "19,670,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 345.6738, 607.44, 362.5477 ], "cells": [ { "location": [ 27.36, 345.6738, 124.04, 362.5477 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 345.6738, 220.72, 362.5477 ], "text": "15,628,877", "html_text": "15,628,877", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 345.6738, 317.4, 362.5477 ], "text": "18,380,446", "html_text": "18,380,446", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 345.6738, 414.08, 362.5477 ], "text": "19,233,100", "html_text": "19,233,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 345.6738, 510.76, 362.5477 ], "text": "19,858,800", "html_text": "19,858,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 345.6738, 607.44, 362.5477 ], "text": "20,183,800", "html_text": "20,183,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.36, 328.8, 607.44, 345.6738 ], "cells": [ { "location": [ 27.36, 328.8, 124.04, 345.6738 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 328.8, 220.72, 345.6738 ], "text": "478,510", "html_text": "478,510", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 328.8, 317.4, 345.6738 ], "text": "2,588,607", "html_text": "2,588,607", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 328.8, 414.08, 345.6738 ], "text": "487,300", "html_text": "487,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 328.8, 510.76, 345.6738 ], "text": "487,300", "html_text": "487,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 328.8, 607.44, 345.6738 ], "text": "487,300", "html_text": "487,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.36, 311.9262, 607.44, 328.8 ], "cells": [ { "location": [ 27.36, 311.9262, 124.04, 328.8 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 311.9262, 220.72, 328.8 ], "text": "441,955", "html_text": "441,955", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 311.9262, 317.4, 328.8 ], "text": "896,368", "html_text": "896,368", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 311.9262, 414.08, 328.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 311.9262, 510.76, 328.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 311.9262, 607.44, 328.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.36, 295.0523, 607.44, 311.9262 ], "cells": [ { "location": [ 27.36, 295.0523, 124.04, 311.9262 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 295.0523, 220.72, 311.9262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 295.0523, 317.4, 311.9262 ], "text": "13,790", "html_text": "13,790", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 295.0523, 414.08, 311.9262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 295.0523, 510.76, 311.9262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 295.0523, 607.44, 311.9262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.36, 278.1785, 607.44, 295.0523 ], "cells": [ { "location": [ 27.36, 278.1785, 124.04, 295.0523 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 278.1785, 220.72, 295.0523 ], "text": "166,831,239", "html_text": "166,831,239", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 278.1785, 317.4, 295.0523 ], "text": "176,533,127", "html_text": "176,533,127", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 278.1785, 414.08, 295.0523 ], "text": "193,270,400", "html_text": "193,270,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 278.1785, 510.76, 295.0523 ], "text": "197,841,600", "html_text": "197,841,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 278.1785, 607.44, 295.0523 ], "text": "206,456,100", "html_text": "206,456,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.36, 261.3046, 607.44, 278.1785 ], "cells": [ { "location": [ 27.36, 261.3046, 124.04, 278.1785 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 261.3046, 220.72, 278.1785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 261.3046, 317.4, 278.1785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 261.3046, 414.08, 278.1785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 261.3046, 510.76, 278.1785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 261.3046, 607.44, 278.1785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.36, 244.4308, 607.44, 261.3046 ], "cells": [ { "location": [ 27.36, 244.4308, 124.04, 261.3046 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 244.4308, 220.72, 261.3046 ], "text": "139,660,800", "html_text": "139,660,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 244.4308, 317.4, 261.3046 ], "text": "146,873,800", "html_text": "146,873,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 244.4308, 414.08, 261.3046 ], "text": "168,382,900", "html_text": "168,382,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 244.4308, 510.76, 261.3046 ], "text": "172,164,700", "html_text": "172,164,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 244.4308, 607.44, 261.3046 ], "text": "181,655,000", "html_text": "181,655,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.36, 227.5569, 607.44, 244.4308 ], "cells": [ { "location": [ 27.36, 227.5569, 124.04, 244.4308 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 227.5569, 220.72, 244.4308 ], "text": "13,947,739", "html_text": "13,947,739", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 227.5569, 317.4, 244.4308 ], "text": "19,195,800", "html_text": "19,195,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 227.5569, 414.08, 244.4308 ], "text": "13,961,500", "html_text": "13,961,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 227.5569, 510.76, 244.4308 ], "text": "14,725,200", "html_text": "14,725,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 227.5569, 607.44, 244.4308 ], "text": "13,849,400", "html_text": "13,849,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.36, 210.6831, 607.44, 227.5569 ], "cells": [ { "location": [ 27.36, 210.6831, 124.04, 227.5569 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 210.6831, 220.72, 227.5569 ], "text": "13,222,700", "html_text": "13,222,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 210.6831, 317.4, 227.5569 ], "text": "10,463,527", "html_text": "10,463,527", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 210.6831, 414.08, 227.5569 ], "text": "10,926,000", "html_text": "10,926,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 210.6831, 510.76, 227.5569 ], "text": "10,951,700", "html_text": "10,951,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 210.6831, 607.44, 227.5569 ], "text": "10,951,700", "html_text": "10,951,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.36, 193.8092, 607.44, 210.6831 ], "cells": [ { "location": [ 27.36, 193.8092, 124.04, 210.6831 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 193.8092, 220.72, 210.6831 ], "text": "166,831,239", "html_text": "166,831,239", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 193.8092, 317.4, 210.6831 ], "text": "176,533,127", "html_text": "176,533,127", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 193.8092, 414.08, 210.6831 ], "text": "193,270,400", "html_text": "193,270,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 193.8092, 510.76, 210.6831 ], "text": "197,841,600", "html_text": "197,841,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 193.8092, 607.44, 210.6831 ], "text": "206,456,100", "html_text": "206,456,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.36, 176.9354, 607.44, 193.8092 ], "cells": [ { "location": [ 27.36, 176.9354, 124.04, 193.8092 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 176.9354, 220.72, 193.8092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 176.9354, 317.4, 193.8092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 176.9354, 414.08, 193.8092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 176.9354, 510.76, 193.8092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 176.9354, 607.44, 193.8092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.36, 160.0615, 607.44, 176.9354 ], "cells": [ { "location": [ 27.36, 160.0615, 124.04, 176.9354 ], "text": "Program Management", "html_text": "Program Management", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 160.0615, 220.72, 176.9354 ], "text": "2,399,900", "html_text": "2,399,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 160.0615, 317.4, 176.9354 ], "text": "2,399,900", "html_text": "2,399,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 160.0615, 414.08, 176.9354 ], "text": "3,837,600", "html_text": "3,837,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 160.0615, 510.76, 176.9354 ], "text": "3,899,400", "html_text": "3,899,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 160.0615, 607.44, 176.9354 ], "text": "3,974,400", "html_text": "3,974,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 27.36, 143.1877, 607.44, 160.0615 ], "cells": [ { "location": [ 27.36, 143.1877, 124.04, 160.0615 ], "text": "Program Operations", "html_text": "Program Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 143.1877, 220.72, 160.0615 ], "text": "152,422,339", "html_text": "152,422,339", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 143.1877, 317.4, 160.0615 ], "text": "152,803,027", "html_text": "152,803,027", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 143.1877, 414.08, 160.0615 ], "text": "141,829,700", "html_text": "141,829,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 143.1877, 510.76, 160.0615 ], "text": "149,254,100", "html_text": "149,254,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 143.1877, 607.44, 160.0615 ], "text": "157,229,000", "html_text": "157,229,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 27.36, 126.3138, 607.44, 143.1877 ], "cells": [ { "location": [ 27.36, 126.3138, 124.04, 143.1877 ], "text": "Support Services", "html_text": "Support Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 126.3138, 220.72, 143.1877 ], "text": "12,009,000", "html_text": "12,009,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 126.3138, 317.4, 143.1877 ], "text": "21,330,200", "html_text": "21,330,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 126.3138, 414.08, 143.1877 ], "text": "47,603,100", "html_text": "47,603,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 126.3138, 510.76, 143.1877 ], "text": "44,688,100", "html_text": "44,688,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 126.3138, 607.44, 143.1877 ], "text": "45,252,700", "html_text": "45,252,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 27.36, 109.44, 607.44, 126.3138 ], "cells": [ { "location": [ 27.36, 109.44, 124.04, 126.3138 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.04, 109.44, 220.72, 126.3138 ], "text": "166,831,239", "html_text": "166,831,239", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 109.44, 317.4, 126.3138 ], "text": "176,533,127", "html_text": "176,533,127", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 109.44, 414.08, 126.3138 ], "text": "193,270,400", "html_text": "193,270,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 109.44, 510.76, 126.3138 ], "text": "197,841,600", "html_text": "197,841,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 109.44, 607.44, 126.3138 ], "text": "206,456,100", "html_text": "206,456,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 39, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 277, "type": "TEXT", "location": { "l": 25.44, "t": 97.2, "r": 593.04, "b": 46.56 }, "text": "The Department of Juvenile Justice (DJJ) operates programs for juvenile crime prevention, community services, residential and non-residential alternatives to secure detention, and residential facilities for pre- and post-adjudicated youth. All programs are designed primarily for “public” and “youthful” offenders. DJJ consists of three programmatic areas: Program Management, Program Operations, and Support Services.", "reading_order": 1 }, { "page": 277, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.48, "b": 8.64 }, "text": "261", "reading_order": 2 } ] }, { "page": 278, "items": [ { "page": 278, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 604.8, "b": 715.92 }, "text": "Program Management is comprised of the Commissioner's Office which provides management and policy direction for DJJ. There are four Offices reporting to the Commissioner's Office: Office of Program Operations, Office of Detention, Office of Community and Mental Health Services, and Office of Support Services. The Office of the Commissioner provides staff support for the Commissioner, which includes public information services and the Division of Compliance.", "reading_order": 0 }, { "page": 278, "type": "TEXT", "location": { "l": 25.92, "t": 706.8, "r": 595.92, "b": 670.08 }, "text": "Program Operations consists of the direct services provided to both “public” and “youthful” offenders, through Day Treatment Services, Group Homes, Residential Facilities, Community Supervision, Private Child Care Facilities, and Alternatives to Secure Detention. The programs are administered on a regional basis, divided into two separate regions.", "reading_order": 1 }, { "page": 278, "type": "TEXT", "location": { "l": 25.44, "t": 660.96, "r": 608.16, "b": 564.24 }, "text": "Day Treatment Services is comprised of five state-owned and 18 contract programs. These programs are the least restrictive\nwhere the youth remain in a home setting during the evening and attend a day treatment program during the day. Priority is given\nto youth transitioning from juvenile justice programs and/or facilities, youth at risk of out-of-home placement and youth with serious\nbehavior issues in the school or community. A court or school system typically refers a youth to serve in these programs, and both\nmales and females are eligible. Program participants are required to participate in individual, group and family counseling. Youth\nare also provided with a normal, six-hour school day along with highly individualized instruction. Day Treatment facility programs\nutilize an effective balance of treatment, education and graduated sanctions to redirect troubled youth. The 23 Day Treatment\ncenters admitted approximately 1,259 youth during FY 2025.", "reading_order": 2 }, { "page": 278, "type": "TEXT", "location": { "l": 25.68, "t": 554.88, "r": 602.4, "b": 445.92 }, "text": "Group Homes are community-based residential treatment facilities that generally serve eight youths per home; DJJ operates six facilities throughout the state. These programs accept youths who have been committed to DJJ as public or youthful offenders. Group home care serves as an alternative to institutionalization and aims to transition a youth from institutional placement to the community. Group Homes utilize either Day Treatment facilities or local public schools to meet the educational criteria of their programs. Additionally, Group Homes provide individual and group counseling, substance abuse treatment, and community service components as a part of their comprehensive programming. Overall, Group Homes serve younger and/or less serious offenders; as such, some Group Homes also function as a step-down program for youth leaving a residential center that could benefit from a less restrictive level of care before they return home. The average daily population of Group Homes was 36 for FY 2025, with a total capacity of approximately 48 beds across 6 Group Homes.", "reading_order": 3 }, { "page": 278, "type": "TEXT", "location": { "l": 25.2, "t": 436.8, "r": 605.76, "b": 303.12 }, "text": "The six state-operated Residential Facilities (Youth Development Centers) provide 24-hour care and custody of juveniles who have been committed to DJJ as public offenders or sentenced as youthful offenders. These facilities serve youths who need treatment that cannot be provided in their community or who require placement in a secure setting because they represent a threat to the community. Youth Development Centers provide an on-grounds, six-hour school day in coordination with local school districts. This includes educational alternatives such as graduation track and GED track, as well as vocational opportunities. Some youths committed are eligible to receive college credit through virtual university programs. Youth Development Centers also provide individual, group and family counseling. Programming offered at Youth Development Centers include substance abuse; anger management; recreation; parenting classes; and independent living classes. Additionally, community-based education, service learning, and community service options are integral components of Youth Development Centers. Youth Development Centers housed an average of 106 juveniles per day during FY 2025, and the current capacity of the residential care program is approximately 210 youths.", "reading_order": 4 }, { "page": 278, "type": "TEXT", "location": { "l": 24.48, "t": 294.96, "r": 602.88, "b": 174 }, "text": "Currently, the Office of Detention operates seven centers in Adair, Breathitt, McCracken, Campbell, Warren, Fayette, and Boyd. The Jefferson County detention center is currently under construction and projected to open during the spring of 2027, while the Lyndon facility is scheduled to reopen in the fall of 2026. The Commonwealth's juvenile detention system provides pre-adjudication and pre-trial detention of all alleged delinquent juveniles and alleged youthful offenders determined to be a safety risk to themselves or the community. Detention centers can also serve as post-adjudication holding centers, and some juveniles are ordered to serve days in a detention center as punishment for their crime. The juvenile detention system ensures state-operated detention centers are available for all counties. If a youth is ordered detained in a detention facility, DJJ staff screen the youth using a risk assessment evaluation tool. Detention centers provide programs with a wide range of services including education; counseling; medical and mental health screening; behavior management; observation; assessment; and continuous supervision. On average 255 youth were housed in secure detention facilities per day in FY2025, with a total capacity of approximately 284.", "reading_order": 5 }, { "page": 278, "type": "TEXT", "location": { "l": 25.44, "t": 164.88, "r": 590.64, "b": 103.92 }, "text": "DJJ offers placements in less restrictive than detention facilities through two state-owned residential Alternatives to Secure Detention or through contracts with pre-adjudication group homes, emergency shelters and foster care providers, electronic monitoring, and tracking services. DJJ Detention Alternatives Coordinators work with the court to determine the least restrictive placement for the juveniles and if an alternative to secure detention is appropriate. During FY 2025, the state-owned pre-adjudication Alternatives to Secure Detention residential facilities admitted 219 youths.", "reading_order": 6 }, { "page": 278, "type": "TEXT", "location": { "l": 25.44, "t": 95.04, "r": 591.12, "b": 70.32 }, "text": "Private childcare facilities and therapeutic foster care programs are utilized to alleviate facility capacity problems and to provide specialized treatment for youths. Approximately one juvenile is in these programs on any given day.", "reading_order": 7 }, { "page": 278, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.96, "b": 9.36 }, "text": "262", "reading_order": 8 } ] }, { "page": 279, "items": [ { "page": 279, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 595.68, "b": 667.68 }, "text": "DJJ Community Services provide services to juvenile offenders adjudicated as delinquent or guilty. Juvenile Social Workers (JSWs) typically serve in roles similar to probation officers where offenses can be reported to the JSW by family members or the police. JSWs often oversee juveniles who are currently committed to DJJ and have completed the residential phase of their treatment. JSWs assist DJJ in monitoring juveniles in the community and imposing graduated sanctions on a juvenile breaking the rules of their placement. These JSWs can initiate a legal process administered by DJJ to return a committed juvenile from community placement to a DJJ residential facility. DJJ staff in the community offices develop service objectives and comprehensive service plans for juvenile offenders and their families. JSWs supervised an average daily population of approximately 462 youths per day in FY 2025 and recommend any necessary out-of-home placements.", "reading_order": 0 }, { "page": 279, "type": "TEXT", "location": { "l": 26.16, "t": 659.04, "r": 594.96, "b": 609.84 }, "text": "The Division of Placement Services, included in the Program Operations area, determines appropriate out-of- home placements for youths committed to DJJ. The Division of Placement Services consists of five branches: Alternative Services, Classification Branch, Juvenile Detention Alternative Initiative Branch, Interstate Compact Juveniles Branch, and the Medical Branch. The Medical Branch oversees the medical delivery system throughout DJJ.", "reading_order": 1 }, { "page": 279, "type": "TEXT", "location": { "l": 25.68, "t": 600.96, "r": 595.2, "b": 528.48 }, "text": "Support Services provides administrative support to all organizational units of DJJ, including Division of Administrative Services; Division of Program Services; and the Division of Professional Development. The Division of Administrative Services consists of four branches: Fiscal; Grants; Capital Construction and Real Properties; and Information Systems. The Division of Program Services consists of the Education Branch, Benefits and Human Services Branch, and Program Operations Branch that report directly to the Division Director. The Division of Professional Development consists of the Academy Training Branch and the In-service Training Branch.", "reading_order": 2 }, { "page": 279, "type": "TITLE", "location": { "l": 26.64, "t": 519.12, "r": 59.76, "b": 506.64 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 279, "type": "TEXT", "location": { "l": 25.68, "t": 497.04, "r": 595.92, "b": 472.32 }, "text": "The base budget includes General Fund in the amount of $20,000,000 in each fiscal year to support expanded medical services for youth under the care of the department, including primary care and mental health services.", "reading_order": 4 }, { "page": 279, "type": "TEXT", "location": { "l": 25.68, "t": 463.44, "r": 601.92, "b": 413.76 }, "text": "The budget includes additional General Fund in the amount of $6,515,300 in fiscal year 2027 and $12,019,800 in fiscal year 2028 to operate the new the Jefferson County Youth Detention Center in downtown Louisville and the expansion of the Jefferson Regional Detention Center in Lyndon. Both facilities are undergoing extensive renovations and expected to be operational in Fall of 2026 for Lyndon and Spring 2027 for the downtown location.", "reading_order": 5 }, { "page": 279, "type": "TEXT", "location": { "l": 25.92, "t": 405.36, "r": 594, "b": 368.4 }, "text": "The Governor's budget includes additional funding in the amount of $1,911,000 in fiscal year 2027 and $3,931,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $1,758,100 and $3,616,800, respectively.", "reading_order": 6 }, { "page": 279, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "263", "reading_order": 7 } ] }, { "page": 280, "items": [ { "page": 280, "type": "TABLE", "location": { "l": 25.2, "t": 766.08, "r": 610.32, "b": 32.4 }, "text": "
Justice and Public Safety State Police
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation220,554,800232,878,200247,593,800244,370,800252,765,600
State Salary and Compensation Allocation10,542,800322,400496,300
Other2,248,000
Total General Fund233,345,600233,200,600248,090,100244,370,800252,765,600
Restricted Funds
Balance Forward31,413,84817,184,06716,630,80014,343,00012,865,800
Current Receipts20,553,58321,348,90522,059,10022,419,40022,639,700
Non-Revenue Receipts658,2378,639,82810,407,00025,867,00010,407,000
Total Restricted Funds52,625,66747,172,80049,096,90062,629,40045,912,500
Federal Fund
Balance Forward(6,796,376)180,451552,4002,382,6001,575,300
Current Receipts20,149,58218,323,62825,173,20022,467,20022,409,000
Non-Revenue Receipts9,088,348(250,000)
Total Federal Fund22,441,55418,254,08025,725,60024,849,80023,984,300
Road Fund
Regular Appropriation59,262,50056,289,60056,372,70055,570,30057,914,800
State Salary and Compensation Allocation112,900
Total Road Fund59,375,40056,289,60056,372,70055,570,30057,914,800
TOTAL SOURCE OF FUNDS367,788,221354,917,080379,285,300387,420,300380,577,200
EXPENDITURES BY CLASS
Personnel Costs267,975,696251,406,862272,570,300269,880,300280,487,700
Operating Expenses58,855,91768,880,39875,324,10078,693,00076,777,200
Grants Loans Benefits324,9751,584,4051,825,6001,825,6001,825,600
Debt Service8,906,0003,739,500
Capital Outlay14,111,1149,335,18112,839,70022,580,3009,360,800
Construction250,000(250,000)
TOTAL EXPENDITURES350,423,703334,696,346362,559,700372,979,200368,451,300
EXPENDITURES BY FUND SOURCE
General Fund233,345,600230,163,147248,090,100244,370,800252,765,600
Restricted Funds35,441,60030,541,95534,753,90049,763,60034,554,600
Federal Fund22,261,10317,701,64423,343,00023,274,50023,216,300
Road Fund59,375,40056,289,60056,372,70055,570,30057,914,800
TOTAL EXPENDITURES350,423,703334,696,346362,559,700372,979,200368,451,300
EXPENDITURES BY UNIT
Administration32,428,68439,012,34753,003,30057,981,90045,540,100
Technical Services73,349,87272,722,57175,947,90080,679,70079,424,600
Operations231,543,823208,401,654217,370,100217,956,000226,575,500
Commercial Vehicle Enforcement13,101,32314,559,77516,238,40016,361,60016,911,100
TOTAL EXPENDITURES350,423,703334,696,346362,559,700372,979,200368,451,300
", "rows": [ { "row_index": 0, "location": [ 25.2, 749.0177, 610.32, 766.08 ], "cells": [ { "location": [ 25.2, 749.0177, 122.72, 766.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 749.0177, 610.32, 766.08 ], "text": "Justice and Public Safety State Police", "html_text": "Justice and Public Safety State Police", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 731.9553, 610.32, 749.0177 ], "cells": [ { "location": [ 25.2, 731.9553, 122.72, 749.0177 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 731.9553, 220.24, 749.0177 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 731.9553, 317.76, 749.0177 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 731.9553, 415.28, 749.0177 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 731.9553, 512.8, 749.0177 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 731.9553, 610.32, 749.0177 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 714.893, 610.32, 731.9553 ], "cells": [ { "location": [ 25.2, 714.893, 122.72, 731.9553 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 714.893, 220.24, 731.9553 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 714.893, 317.76, 731.9553 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 714.893, 415.28, 731.9553 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 714.893, 512.8, 731.9553 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 714.893, 610.32, 731.9553 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 697.8307, 610.32, 714.893 ], "cells": [ { "location": [ 25.2, 697.8307, 122.72, 714.893 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 697.8307, 220.24, 714.893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 697.8307, 317.76, 714.893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 697.8307, 415.28, 714.893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 697.8307, 512.8, 714.893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 697.8307, 610.32, 714.893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 680.7684, 610.32, 697.8307 ], "cells": [ { "location": [ 25.2, 680.7684, 122.72, 697.8307 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 680.7684, 220.24, 697.8307 ], "text": "220,554,800", "html_text": "220,554,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 680.7684, 317.76, 697.8307 ], "text": "232,878,200", "html_text": "232,878,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 680.7684, 415.28, 697.8307 ], "text": "247,593,800", "html_text": "247,593,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 680.7684, 512.8, 697.8307 ], "text": "244,370,800", "html_text": "244,370,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 680.7684, 610.32, 697.8307 ], "text": "252,765,600", "html_text": "252,765,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 663.706, 610.32, 680.7684 ], "cells": [ { "location": [ 25.2, 663.706, 122.72, 680.7684 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 663.706, 220.24, 680.7684 ], "text": "10,542,800", "html_text": "10,542,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 663.706, 317.76, 680.7684 ], "text": "322,400", "html_text": "322,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 663.706, 415.28, 680.7684 ], "text": "496,300", "html_text": "496,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 663.706, 512.8, 680.7684 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 663.706, 610.32, 680.7684 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 646.6437, 610.32, 663.706 ], "cells": [ { "location": [ 25.2, 646.6437, 122.72, 663.706 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 646.6437, 220.24, 663.706 ], "text": "2,248,000", "html_text": "2,248,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 646.6437, 317.76, 663.706 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 646.6437, 415.28, 663.706 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 646.6437, 512.8, 663.706 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 646.6437, 610.32, 663.706 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 629.5814, 610.32, 646.6437 ], "cells": [ { "location": [ 25.2, 629.5814, 122.72, 646.6437 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 629.5814, 220.24, 646.6437 ], "text": "233,345,600", "html_text": "233,345,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 629.5814, 317.76, 646.6437 ], "text": "233,200,600", "html_text": "233,200,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 629.5814, 415.28, 646.6437 ], "text": "248,090,100", "html_text": "248,090,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 629.5814, 512.8, 646.6437 ], "text": "244,370,800", "html_text": "244,370,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 629.5814, 610.32, 646.6437 ], "text": "252,765,600", "html_text": "252,765,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 612.5191, 610.32, 629.5814 ], "cells": [ { "location": [ 25.2, 612.5191, 122.72, 629.5814 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 612.5191, 220.24, 629.5814 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 612.5191, 317.76, 629.5814 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 612.5191, 415.28, 629.5814 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 612.5191, 512.8, 629.5814 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 612.5191, 610.32, 629.5814 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 595.4567, 610.32, 612.5191 ], "cells": [ { "location": [ 25.2, 595.4567, 122.72, 612.5191 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 595.4567, 220.24, 612.5191 ], "text": "31,413,848", "html_text": "31,413,848", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 595.4567, 317.76, 612.5191 ], "text": "17,184,067", "html_text": "17,184,067", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 595.4567, 415.28, 612.5191 ], "text": "16,630,800", "html_text": "16,630,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 595.4567, 512.8, 612.5191 ], "text": "14,343,000", "html_text": "14,343,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 595.4567, 610.32, 612.5191 ], "text": "12,865,800", "html_text": "12,865,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 578.3944, 610.32, 595.4567 ], "cells": [ { "location": [ 25.2, 578.3944, 122.72, 595.4567 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 578.3944, 220.24, 595.4567 ], "text": "20,553,583", "html_text": "20,553,583", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 578.3944, 317.76, 595.4567 ], "text": "21,348,905", "html_text": "21,348,905", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 578.3944, 415.28, 595.4567 ], "text": "22,059,100", "html_text": "22,059,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 578.3944, 512.8, 595.4567 ], "text": "22,419,400", "html_text": "22,419,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 578.3944, 610.32, 595.4567 ], "text": "22,639,700", "html_text": "22,639,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 561.3321, 610.32, 578.3944 ], "cells": [ { "location": [ 25.2, 561.3321, 122.72, 578.3944 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 561.3321, 220.24, 578.3944 ], "text": "658,237", "html_text": "658,237", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 561.3321, 317.76, 578.3944 ], "text": "8,639,828", "html_text": "8,639,828", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 561.3321, 415.28, 578.3944 ], "text": "10,407,000", "html_text": "10,407,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 561.3321, 512.8, 578.3944 ], "text": "25,867,000", "html_text": "25,867,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 561.3321, 610.32, 578.3944 ], "text": "10,407,000", "html_text": "10,407,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 544.2698, 610.32, 561.3321 ], "cells": [ { "location": [ 25.2, 544.2698, 122.72, 561.3321 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 544.2698, 220.24, 561.3321 ], "text": "52,625,667", "html_text": "52,625,667", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 544.2698, 317.76, 561.3321 ], "text": "47,172,800", "html_text": "47,172,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 544.2698, 415.28, 561.3321 ], "text": "49,096,900", "html_text": "49,096,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 544.2698, 512.8, 561.3321 ], "text": "62,629,400", "html_text": "62,629,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 544.2698, 610.32, 561.3321 ], "text": "45,912,500", "html_text": "45,912,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 527.2074, 610.32, 544.2698 ], "cells": [ { "location": [ 25.2, 527.2074, 122.72, 544.2698 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 527.2074, 220.24, 544.2698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 527.2074, 317.76, 544.2698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 527.2074, 415.28, 544.2698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 527.2074, 512.8, 544.2698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 527.2074, 610.32, 544.2698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 510.1451, 610.32, 527.2074 ], "cells": [ { "location": [ 25.2, 510.1451, 122.72, 527.2074 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 510.1451, 220.24, 527.2074 ], "text": "(6,796,376)", "html_text": "(6,796,376)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 510.1451, 317.76, 527.2074 ], "text": "180,451", "html_text": "180,451", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 510.1451, 415.28, 527.2074 ], "text": "552,400", "html_text": "552,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 510.1451, 512.8, 527.2074 ], "text": "2,382,600", "html_text": "2,382,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 510.1451, 610.32, 527.2074 ], "text": "1,575,300", "html_text": "1,575,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 493.0828, 610.32, 510.1451 ], "cells": [ { "location": [ 25.2, 493.0828, 122.72, 510.1451 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 493.0828, 220.24, 510.1451 ], "text": "20,149,582", "html_text": "20,149,582", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 493.0828, 317.76, 510.1451 ], "text": "18,323,628", "html_text": "18,323,628", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 493.0828, 415.28, 510.1451 ], "text": "25,173,200", "html_text": "25,173,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 493.0828, 512.8, 510.1451 ], "text": "22,467,200", "html_text": "22,467,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 493.0828, 610.32, 510.1451 ], "text": "22,409,000", "html_text": "22,409,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 476.0205, 610.32, 493.0828 ], "cells": [ { "location": [ 25.2, 476.0205, 122.72, 493.0828 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 476.0205, 220.24, 493.0828 ], "text": "9,088,348", "html_text": "9,088,348", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 476.0205, 317.76, 493.0828 ], "text": "(250,000)", "html_text": "(250,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 476.0205, 415.28, 493.0828 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 476.0205, 512.8, 493.0828 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 476.0205, 610.32, 493.0828 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 458.9581, 610.32, 476.0205 ], "cells": [ { "location": [ 25.2, 458.9581, 122.72, 476.0205 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 458.9581, 220.24, 476.0205 ], "text": "22,441,554", "html_text": "22,441,554", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 458.9581, 317.76, 476.0205 ], "text": "18,254,080", "html_text": "18,254,080", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 458.9581, 415.28, 476.0205 ], "text": "25,725,600", "html_text": "25,725,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 458.9581, 512.8, 476.0205 ], "text": "24,849,800", "html_text": "24,849,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 458.9581, 610.32, 476.0205 ], "text": "23,984,300", "html_text": "23,984,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 441.8958, 610.32, 458.9581 ], "cells": [ { "location": [ 25.2, 441.8958, 122.72, 458.9581 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 441.8958, 220.24, 458.9581 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 441.8958, 317.76, 458.9581 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 441.8958, 415.28, 458.9581 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 441.8958, 512.8, 458.9581 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 441.8958, 610.32, 458.9581 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 424.8335, 610.32, 441.8958 ], "cells": [ { "location": [ 25.2, 424.8335, 122.72, 441.8958 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 424.8335, 220.24, 441.8958 ], "text": "59,262,500", "html_text": "59,262,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 424.8335, 317.76, 441.8958 ], "text": "56,289,600", "html_text": "56,289,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 424.8335, 415.28, 441.8958 ], "text": "56,372,700", "html_text": "56,372,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 424.8335, 512.8, 441.8958 ], "text": "55,570,300", "html_text": "55,570,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 424.8335, 610.32, 441.8958 ], "text": "57,914,800", "html_text": "57,914,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 407.7712, 610.32, 424.8335 ], "cells": [ { "location": [ 25.2, 407.7712, 122.72, 424.8335 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 407.7712, 220.24, 424.8335 ], "text": "112,900", "html_text": "112,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 407.7712, 317.76, 424.8335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 407.7712, 415.28, 424.8335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 407.7712, 512.8, 424.8335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 407.7712, 610.32, 424.8335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 390.7088, 610.32, 407.7712 ], "cells": [ { "location": [ 25.2, 390.7088, 122.72, 407.7712 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 390.7088, 220.24, 407.7712 ], "text": "59,375,400", "html_text": "59,375,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 390.7088, 317.76, 407.7712 ], "text": "56,289,600", "html_text": "56,289,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 390.7088, 415.28, 407.7712 ], "text": "56,372,700", "html_text": "56,372,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 390.7088, 512.8, 407.7712 ], "text": "55,570,300", "html_text": "55,570,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 390.7088, 610.32, 407.7712 ], "text": "57,914,800", "html_text": "57,914,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 373.6465, 610.32, 390.7088 ], "cells": [ { "location": [ 25.2, 373.6465, 122.72, 390.7088 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 373.6465, 220.24, 390.7088 ], "text": "367,788,221", "html_text": "367,788,221", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 373.6465, 317.76, 390.7088 ], "text": "354,917,080", "html_text": "354,917,080", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 373.6465, 415.28, 390.7088 ], "text": "379,285,300", "html_text": "379,285,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 373.6465, 512.8, 390.7088 ], "text": "387,420,300", "html_text": "387,420,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 373.6465, 610.32, 390.7088 ], "text": "380,577,200", "html_text": "380,577,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 356.5842, 610.32, 373.6465 ], "cells": [ { "location": [ 25.2, 356.5842, 122.72, 373.6465 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 356.5842, 220.24, 373.6465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 356.5842, 317.76, 373.6465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 356.5842, 415.28, 373.6465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 356.5842, 512.8, 373.6465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 356.5842, 610.32, 373.6465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 339.5219, 610.32, 356.5842 ], "cells": [ { "location": [ 25.2, 339.5219, 122.72, 356.5842 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 339.5219, 220.24, 356.5842 ], "text": "267,975,696", "html_text": "267,975,696", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 339.5219, 317.76, 356.5842 ], "text": "251,406,862", "html_text": "251,406,862", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 339.5219, 415.28, 356.5842 ], "text": "272,570,300", "html_text": "272,570,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 339.5219, 512.8, 356.5842 ], "text": "269,880,300", "html_text": "269,880,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 339.5219, 610.32, 356.5842 ], "text": "280,487,700", "html_text": "280,487,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 322.4595, 610.32, 339.5219 ], "cells": [ { "location": [ 25.2, 322.4595, 122.72, 339.5219 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 322.4595, 220.24, 339.5219 ], "text": "58,855,917", "html_text": "58,855,917", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 322.4595, 317.76, 339.5219 ], "text": "68,880,398", "html_text": "68,880,398", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 322.4595, 415.28, 339.5219 ], "text": "75,324,100", "html_text": "75,324,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 322.4595, 512.8, 339.5219 ], "text": "78,693,000", "html_text": "78,693,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 322.4595, 610.32, 339.5219 ], "text": "76,777,200", "html_text": "76,777,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 305.3972, 610.32, 322.4595 ], "cells": [ { "location": [ 25.2, 305.3972, 122.72, 322.4595 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 305.3972, 220.24, 322.4595 ], "text": "324,975", "html_text": "324,975", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 305.3972, 317.76, 322.4595 ], "text": "1,584,405", "html_text": "1,584,405", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 305.3972, 415.28, 322.4595 ], "text": "1,825,600", "html_text": "1,825,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 305.3972, 512.8, 322.4595 ], "text": "1,825,600", "html_text": "1,825,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 305.3972, 610.32, 322.4595 ], "text": "1,825,600", "html_text": "1,825,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 288.3349, 610.32, 305.3972 ], "cells": [ { "location": [ 25.2, 288.3349, 122.72, 305.3972 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 288.3349, 220.24, 305.3972 ], "text": "8,906,000", "html_text": "8,906,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 288.3349, 317.76, 305.3972 ], "text": "3,739,500", "html_text": "3,739,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 288.3349, 415.28, 305.3972 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 288.3349, 512.8, 305.3972 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 288.3349, 610.32, 305.3972 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 271.2726, 610.32, 288.3349 ], "cells": [ { "location": [ 25.2, 271.2726, 122.72, 288.3349 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 271.2726, 220.24, 288.3349 ], "text": "14,111,114", "html_text": "14,111,114", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 271.2726, 317.76, 288.3349 ], "text": "9,335,181", "html_text": "9,335,181", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 271.2726, 415.28, 288.3349 ], "text": "12,839,700", "html_text": "12,839,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 271.2726, 512.8, 288.3349 ], "text": "22,580,300", "html_text": "22,580,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 271.2726, 610.32, 288.3349 ], "text": "9,360,800", "html_text": "9,360,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 254.2102, 610.32, 271.2726 ], "cells": [ { "location": [ 25.2, 254.2102, 122.72, 271.2726 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 254.2102, 220.24, 271.2726 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 254.2102, 317.76, 271.2726 ], "text": "(250,000)", "html_text": "(250,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 254.2102, 415.28, 271.2726 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 254.2102, 512.8, 271.2726 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 254.2102, 610.32, 271.2726 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 237.1479, 610.32, 254.2102 ], "cells": [ { "location": [ 25.2, 237.1479, 122.72, 254.2102 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 237.1479, 220.24, 254.2102 ], "text": "350,423,703", "html_text": "350,423,703", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 237.1479, 317.76, 254.2102 ], "text": "334,696,346", "html_text": "334,696,346", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 237.1479, 415.28, 254.2102 ], "text": "362,559,700", "html_text": "362,559,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 237.1479, 512.8, 254.2102 ], "text": "372,979,200", "html_text": "372,979,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 237.1479, 610.32, 254.2102 ], "text": "368,451,300", "html_text": "368,451,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 220.0856, 610.32, 237.1479 ], "cells": [ { "location": [ 25.2, 220.0856, 122.72, 237.1479 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 220.0856, 220.24, 237.1479 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 220.0856, 317.76, 237.1479 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 220.0856, 415.28, 237.1479 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 220.0856, 512.8, 237.1479 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 220.0856, 610.32, 237.1479 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 203.0233, 610.32, 220.0856 ], "cells": [ { "location": [ 25.2, 203.0233, 122.72, 220.0856 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 203.0233, 220.24, 220.0856 ], "text": "233,345,600", "html_text": "233,345,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 203.0233, 317.76, 220.0856 ], "text": "230,163,147", "html_text": "230,163,147", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 203.0233, 415.28, 220.0856 ], "text": "248,090,100", "html_text": "248,090,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 203.0233, 512.8, 220.0856 ], "text": "244,370,800", "html_text": "244,370,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 203.0233, 610.32, 220.0856 ], "text": "252,765,600", "html_text": "252,765,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 185.9609, 610.32, 203.0233 ], "cells": [ { "location": [ 25.2, 185.9609, 122.72, 203.0233 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 185.9609, 220.24, 203.0233 ], "text": "35,441,600", "html_text": "35,441,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 185.9609, 317.76, 203.0233 ], "text": "30,541,955", "html_text": "30,541,955", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 185.9609, 415.28, 203.0233 ], "text": "34,753,900", "html_text": "34,753,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 185.9609, 512.8, 203.0233 ], "text": "49,763,600", "html_text": "49,763,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 185.9609, 610.32, 203.0233 ], "text": "34,554,600", "html_text": "34,554,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.2, 168.8986, 610.32, 185.9609 ], "cells": [ { "location": [ 25.2, 168.8986, 122.72, 185.9609 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 168.8986, 220.24, 185.9609 ], "text": "22,261,103", "html_text": "22,261,103", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 168.8986, 317.76, 185.9609 ], "text": "17,701,644", "html_text": "17,701,644", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 168.8986, 415.28, 185.9609 ], "text": "23,343,000", "html_text": "23,343,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 168.8986, 512.8, 185.9609 ], "text": "23,274,500", "html_text": "23,274,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 168.8986, 610.32, 185.9609 ], "text": "23,216,300", "html_text": "23,216,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.2, 151.8363, 610.32, 168.8986 ], "cells": [ { "location": [ 25.2, 151.8363, 122.72, 168.8986 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 151.8363, 220.24, 168.8986 ], "text": "59,375,400", "html_text": "59,375,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 151.8363, 317.76, 168.8986 ], "text": "56,289,600", "html_text": "56,289,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 151.8363, 415.28, 168.8986 ], "text": "56,372,700", "html_text": "56,372,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 151.8363, 512.8, 168.8986 ], "text": "55,570,300", "html_text": "55,570,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 151.8363, 610.32, 168.8986 ], "text": "57,914,800", "html_text": "57,914,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.2, 134.774, 610.32, 151.8363 ], "cells": [ { "location": [ 25.2, 134.774, 122.72, 151.8363 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 134.774, 220.24, 151.8363 ], "text": "350,423,703", "html_text": "350,423,703", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 134.774, 317.76, 151.8363 ], "text": "334,696,346", "html_text": "334,696,346", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 134.774, 415.28, 151.8363 ], "text": "362,559,700", "html_text": "362,559,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 134.774, 512.8, 151.8363 ], "text": "372,979,200", "html_text": "372,979,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 134.774, 610.32, 151.8363 ], "text": "368,451,300", "html_text": "368,451,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.2, 117.7116, 610.32, 134.774 ], "cells": [ { "location": [ 25.2, 117.7116, 122.72, 134.774 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 117.7116, 220.24, 134.774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 117.7116, 317.76, 134.774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 117.7116, 415.28, 134.774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 117.7116, 512.8, 134.774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 117.7116, 610.32, 134.774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.2, 100.6493, 610.32, 117.7116 ], "cells": [ { "location": [ 25.2, 100.6493, 122.72, 117.7116 ], "text": "Administration", "html_text": "Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 100.6493, 220.24, 117.7116 ], "text": "32,428,684", "html_text": "32,428,684", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 100.6493, 317.76, 117.7116 ], "text": "39,012,347", "html_text": "39,012,347", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 100.6493, 415.28, 117.7116 ], "text": "53,003,300", "html_text": "53,003,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 100.6493, 512.8, 117.7116 ], "text": "57,981,900", "html_text": "57,981,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 100.6493, 610.32, 117.7116 ], "text": "45,540,100", "html_text": "45,540,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.2, 83.587, 610.32, 100.6493 ], "cells": [ { "location": [ 25.2, 83.587, 122.72, 100.6493 ], "text": "Technical Services", "html_text": "Technical Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 83.587, 220.24, 100.6493 ], "text": "73,349,872", "html_text": "73,349,872", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 83.587, 317.76, 100.6493 ], "text": "72,722,571", "html_text": "72,722,571", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 83.587, 415.28, 100.6493 ], "text": "75,947,900", "html_text": "75,947,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 83.587, 512.8, 100.6493 ], "text": "80,679,700", "html_text": "80,679,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 83.587, 610.32, 100.6493 ], "text": "79,424,600", "html_text": "79,424,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.2, 66.5247, 610.32, 83.587 ], "cells": [ { "location": [ 25.2, 66.5247, 122.72, 83.587 ], "text": "Operations", "html_text": "Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 66.5247, 220.24, 83.587 ], "text": "231,543,823", "html_text": "231,543,823", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 66.5247, 317.76, 83.587 ], "text": "208,401,654", "html_text": "208,401,654", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 66.5247, 415.28, 83.587 ], "text": "217,370,100", "html_text": "217,370,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 66.5247, 512.8, 83.587 ], "text": "217,956,000", "html_text": "217,956,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 66.5247, 610.32, 83.587 ], "text": "226,575,500", "html_text": "226,575,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.2, 49.4623, 610.32, 66.5247 ], "cells": [ { "location": [ 25.2, 49.4623, 122.72, 66.5247 ], "text": "Commercial Vehicle Enforcement", "html_text": "Commercial Vehicle Enforcement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 49.4623, 220.24, 66.5247 ], "text": "13,101,323", "html_text": "13,101,323", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 49.4623, 317.76, 66.5247 ], "text": "14,559,775", "html_text": "14,559,775", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 49.4623, 415.28, 66.5247 ], "text": "16,238,400", "html_text": "16,238,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 49.4623, 512.8, 66.5247 ], "text": "16,361,600", "html_text": "16,361,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 49.4623, 610.32, 66.5247 ], "text": "16,911,100", "html_text": "16,911,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 25.2, 32.4, 610.32, 49.4623 ], "cells": [ { "location": [ 25.2, 32.4, 122.72, 49.4623 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 32.4, 220.24, 49.4623 ], "text": "350,423,703", "html_text": "350,423,703", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 32.4, 317.76, 49.4623 ], "text": "334,696,346", "html_text": "334,696,346", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 32.4, 415.28, 49.4623 ], "text": "362,559,700", "html_text": "362,559,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 32.4, 512.8, 49.4623 ], "text": "372,979,200", "html_text": "372,979,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 32.4, 610.32, 49.4623 ], "text": "368,451,300", "html_text": "368,451,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 43, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 280, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "264", "reading_order": 1 } ] }, { "page": 281, "items": [ { "page": 281, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 602.16, "b": 644.16 }, "text": "The Kentucky State Police, established in 1948, is the statewide law enforcement agency of the Commonwealth. In accordance with Kentucky Revised Statute (KRS) 16, the department shall consist of the commissioner and the number of officers, individuals employed as a Trooper R Class, CVE R Class, and civilians, and shall be organized in the manner as the commissioner determines. The agency will efficiently fulfill the responsibilities placed upon agency officers, as well as those other responsibilities assigned pursuant to any Legislative Act, Administrative Regulation, or Executive Order. State Troopers are assigned to 16 regional posts and Commercial Vehicle Enforcement officers are assigned to 3 regions. The Department is responsible for the enforcement of criminal and traffic laws, including white-collar crime, organized crime, electronic crime, racketeering, and drug-related crime. The State Police also provide executive protection for the Governor, Lieutenant Governor, their families, and state-owned property. The current organization is comprised of the following four offices: Commissioner; Administrative Services; Operations; and Technical Services.", "reading_order": 0 }, { "page": 281, "type": "TEXT", "location": { "l": 26.16, "t": 635.28, "r": 596.88, "b": 610.32 }, "text": "The Office of the Commissioner comprises the executive staff of the commissioner as well as the Executive Security Branch and Legislative Security Branch.", "reading_order": 1 }, { "page": 281, "type": "TEXT", "location": { "l": 25.68, "t": 600.96, "r": 602.16, "b": 527.76 }, "text": "The Office of Administrative Services, includes the Internal Affairs Branch, Strategic Planning Branch, Executive Services, the Division of Operational Support and the Division of Management Services. The Division of the Operational Support provides professional support services for the Department, including Public Affairs, Health and Wellness, Recruitment, and Academy Branches. The Division of Management Services includes Supply, Properties Management, Budget, Financial Grants Management, and Security Branches. The Academy Branch is responsible for all basic training and providing continuing education to meet individual employees' peach officer certification requirements.", "reading_order": 2 }, { "page": 281, "type": "TEXT", "location": { "l": 25.44, "t": 519.6, "r": 605.04, "b": 397.44 }, "text": "The Office of Operations consists of the Inspections and Evaluation Branch, Special Services, Division of East Troops, Division of West Troops, Division Special Enforcement and Division of Commercial Vehicle Enforcement. The Office includes the regional posts and the personnel assigned to each post. State Police posts are maintained in Mayfield, Madisonville, Henderson, Elizabethtown, Bowling Green, Dry Ridge, Frankfort, Campbellsburg, Richmond, Columbia, Morehead, Ashland, Pikeville, Hazard, Harlan, and London. Other functions in this office include Driver's Testing, Highway Safety, Drug Enforcement Special Investigations, Vehicle Investigation, Critical Incident Response Team, Cannabis Suppression, Intelligence, and Special Operations (Hazardous Devices, Special Response Team, and Canine). The Division of Commercial Vehicle Enforcement is responsible for encouraging and promoting a safe driving environment through education and safety awareness while enforcing state and federal laws and regulations, placing special emphasis on commercial vehicles. This Division is staffed with sworn law enforcement officers, regulatory weight and safety inspectors, and civilian staff.", "reading_order": 3 }, { "page": 281, "type": "TEXT", "location": { "l": 25.68, "t": 389.28, "r": 601.68, "b": 303.84 }, "text": "The Office of Technical Services comprises the Division of Forensic Sciences, Division of Electronic Services, Division of Records Management, and the Chief Information Officer. The Office is responsible for providing technical assistance to all departmental areas, along with outside agencies, concerning electronic crimes examination/analysis, communications, criminal history information and records, intelligence information, automated fingerprint information, and computer information technology needs. The Office also has the responsibility of providing forensic analysis for all law enforcement agencies throughout the Commonwealth. The forensic analysis function is provided through the Central Laboratory in Frankfort as well as Regional Laboratories in Ashland, Louisville, Cold Springs, London, and Madisonville.", "reading_order": 4 }, { "page": 281, "type": "TITLE", "location": { "l": 26.64, "t": 295.2, "r": 60, "b": 282.96 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 281, "type": "TEXT", "location": { "l": 25.68, "t": 272.88, "r": 574.56, "b": 248.16 }, "text": "The budget includes additional General Fund in the amount of $5,500,000 in each fiscal year to support compensatory time conversion to paid overtime for sworn Troopers which will improve recruitment and retention.", "reading_order": 6 }, { "page": 281, "type": "TEXT", "location": { "l": 25.68, "t": 239.04, "r": 596.4, "b": 189.84 }, "text": "The budget includes additional funds in the amount of $5,581,900 in fiscal year 2027 and $11,083,300 in fiscal year 2028 to support the additional costs of the KRS 16.052 salary schedule for troopers and commercial vehicle enforcement officers. These include changes in rank and experience and the required, statutory increase in the consumer price index. The General Fund portion is $3,776,300 and $7,380,200, respectively.", "reading_order": 7 }, { "page": 281, "type": "TEXT", "location": { "l": 25.92, "t": 181.44, "r": 596.16, "b": 156.24 }, "text": "The budget includes additional General Fund in the amount of $1,302,900 in fiscal year 2027 and $3,416,000 in fiscal year 2028 to support new drivers testing locations at three existing Transportation Cabinet locations and add six new locations.", "reading_order": 8 }, { "page": 281, "type": "TEXT", "location": { "l": 25.92, "t": 147.6, "r": 582.48, "b": 110.16 }, "text": "The Governor's budget includes additional General Fund in the amount of $867,700 in fiscal year 2027 and $810,200 for two additional forensic biologists, increased lease cost and a vehicle lift at the relocated Northern Kentucky Crime Lab, and four additional forensic biologists for the Central Lab to reduce sexual assault examination backlog.", "reading_order": 9 }, { "page": 281, "type": "TEXT", "location": { "l": 25.92, "t": 100.8, "r": 605.76, "b": 64.08 }, "text": "The budget includes Restricted Funds for a $4,562 training incentive stipend in each fiscal year for state troopers, arson investigators, hazardous devices investigators, legislative security specialist, and Vehicle Enforcement officers within the Kentucky State Police. The stipend payments are provided from the Kentucky Law Enforcement Foundation Fund.", "reading_order": 10 }, { "page": 281, "type": "TEXT", "location": { "l": 25.68, "t": 55.44, "r": 605.76, "b": 31.44 }, "text": "The base budget includes General Fund in the amount of $2,925,200 in each fiscal year for Kentucky Emergency Warning System lease renewals.", "reading_order": 11 }, { "page": 281, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "265", "reading_order": 12 } ] }, { "page": 282, "items": [ { "page": 282, "type": "TEXT", "location": { "l": 26.16, "t": 765.84, "r": 606.48, "b": 728.4 }, "text": "The Governor’s budget includes additional Restricted Funds in fiscal year 2027 in the amount of $13,260,000 for law enforcement vehicles and $2,200,000 for mobile data terminal and mount replacement. The funds are provided from the Kentucky Law Enforcement Foundation Fund.", "reading_order": 0 }, { "page": 282, "type": "TEXT", "location": { "l": 25.68, "t": 719.28, "r": 595.44, "b": 682.56 }, "text": "The Governor's budget includes additional funding in the amount of $1,476,100 in fiscal year 2027 and $3,031,400 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $1,249,700 and $2,566,700, respectively.", "reading_order": 1 }, { "page": 282, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "266", "reading_order": 2 } ] }, { "page": 283, "items": [ { "page": 283, "type": "TABLE", "location": { "l": 27.12, "t": 764.16, "r": 599.04, "b": 56.4 }, "text": "
Justice and Public Safety
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation722,374,000737,791,000775,139,500736,949,900748,684,600
State Salary and Compensation Allocation10,757,10040,100123,900
Special Appropriation30,000,000
Continuing Approp-General Fund1,482,176265,739265,000
Budget Reduction-General Fund(23,257,900)
Other(1,833,400)
Total General Fund762,779,876738,096,839752,270,500736,949,900748,684,600
Restricted Funds
Balance Forward22,099,29525,967,62829,950,10021,595,6009,499,300
Current Receipts24,535,44524,237,91520,501,20018,674,70016,443,500
Non-Revenue Receipts883,323(900,944)7,742,2007,742,200
Total Restricted Funds47,518,06249,304,59950,451,30048,012,50033,685,000
Federal Fund
Balance Forward4,333,007978,711966,600729,700723,700
Current Receipts1,452,05421,023,0801,042,300998,2001,009,200
Non-Revenue Receipts47,091
Total Federal Fund5,785,06022,048,8822,008,9001,727,9001,732,900
TOTAL SOURCE OF FUNDS816,082,999809,450,320804,730,700786,690,300784,102,500
EXPENDITURES BY CLASS
Personnel Costs392,986,075380,347,905397,664,800392,029,200401,141,900
Operating Expenses93,599,719104,807,283105,730,900101,880,500100,315,400
Grants Loans Benefits280,665,288275,550,841278,715,000282,412,900280,995,800
Debt Service19,992,00011,866,500
Capital Outlay1,627,759851,110294,700144,700144,700
Construction16,443
TOTAL EXPENDITURES788,870,840773,440,082782,405,400776,467,300782,597,800
EXPENDITURES BY FUND
SOURCE
General Fund762,514,057733,003,295752,270,500736,949,900748,684,600
Restricted Funds21,550,43519,354,47628,855,70038,513,20032,704,700
Federal Fund4,806,34921,082,3111,279,2001,004,2001,208,500
TOTAL EXPENDITURES788,870,840773,440,082782,405,400776,467,300782,597,800
EXPENDITURES BY UNIT
Corrections Management20,215,71020,306,83520,385,60019,453,80020,219,900
Adult Correctional Institutions490,407,639487,683,323494,917,400492,838,500499,999,500
Community Services and Local Facilities260,773,990248,160,682250,817,500247,890,100246,093,500
Local Jail Support17,473,50217,289,24216,284,90016,284,90016,284,900
TOTAL EXPENDITURES788,870,840773,440,082782,405,400776,467,300782,597,800
", "rows": [ { "row_index": 0, "location": [ 27.12, 747.3086, 599.04, 764.16 ], "cells": [ { "location": [ 27.12, 747.3086, 122.44, 764.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 747.3086, 599.04, 764.16 ], "text": "Justice and Public Safety", "html_text": "Justice and Public Safety", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.12, 730.4571, 599.04, 747.3086 ], "cells": [ { "location": [ 27.12, 730.4571, 122.44, 747.3086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 730.4571, 217.76, 747.3086 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 730.4571, 313.08, 747.3086 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 730.4571, 408.4, 747.3086 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 730.4571, 503.72, 747.3086 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 730.4571, 599.04, 747.3086 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.12, 713.6057, 599.04, 730.4571 ], "cells": [ { "location": [ 27.12, 713.6057, 122.44, 730.4571 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 713.6057, 217.76, 730.4571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 713.6057, 313.08, 730.4571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 713.6057, 408.4, 730.4571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 713.6057, 503.72, 730.4571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 713.6057, 599.04, 730.4571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.12, 696.7543, 599.04, 713.6057 ], "cells": [ { "location": [ 27.12, 696.7543, 122.44, 713.6057 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 696.7543, 217.76, 713.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 696.7543, 313.08, 713.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 696.7543, 408.4, 713.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 696.7543, 503.72, 713.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 696.7543, 599.04, 713.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.12, 679.9029, 599.04, 696.7543 ], "cells": [ { "location": [ 27.12, 679.9029, 122.44, 696.7543 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 679.9029, 217.76, 696.7543 ], "text": "722,374,000", "html_text": "722,374,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 679.9029, 313.08, 696.7543 ], "text": "737,791,000", "html_text": "737,791,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 679.9029, 408.4, 696.7543 ], "text": "775,139,500", "html_text": "775,139,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 679.9029, 503.72, 696.7543 ], "text": "736,949,900", "html_text": "736,949,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 679.9029, 599.04, 696.7543 ], "text": "748,684,600", "html_text": "748,684,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.12, 663.0514, 599.04, 679.9029 ], "cells": [ { "location": [ 27.12, 663.0514, 122.44, 679.9029 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 663.0514, 217.76, 679.9029 ], "text": "10,757,100", "html_text": "10,757,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 663.0514, 313.08, 679.9029 ], "text": "40,100", "html_text": "40,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 663.0514, 408.4, 679.9029 ], "text": "123,900", "html_text": "123,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 663.0514, 503.72, 679.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 663.0514, 599.04, 679.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.12, 646.2, 599.04, 663.0514 ], "cells": [ { "location": [ 27.12, 646.2, 122.44, 663.0514 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 646.2, 217.76, 663.0514 ], "text": "30,000,000", "html_text": "30,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 646.2, 313.08, 663.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 646.2, 408.4, 663.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 646.2, 503.72, 663.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 646.2, 599.04, 663.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.12, 629.3486, 599.04, 646.2 ], "cells": [ { "location": [ 27.12, 629.3486, 122.44, 646.2 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 629.3486, 217.76, 646.2 ], "text": "1,482,176", "html_text": "1,482,176", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 629.3486, 313.08, 646.2 ], "text": "265,739", "html_text": "265,739", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 629.3486, 408.4, 646.2 ], "text": "265,000", "html_text": "265,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 629.3486, 503.72, 646.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 629.3486, 599.04, 646.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.12, 612.4971, 599.04, 629.3486 ], "cells": [ { "location": [ 27.12, 612.4971, 122.44, 629.3486 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 612.4971, 217.76, 629.3486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 612.4971, 313.08, 629.3486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 612.4971, 408.4, 629.3486 ], "text": "(23,257,900)", "html_text": "(23,257,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 612.4971, 503.72, 629.3486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 612.4971, 599.04, 629.3486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.12, 595.6457, 599.04, 612.4971 ], "cells": [ { "location": [ 27.12, 595.6457, 122.44, 612.4971 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 595.6457, 217.76, 612.4971 ], "text": "(1,833,400)", "html_text": "(1,833,400)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 595.6457, 313.08, 612.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 595.6457, 408.4, 612.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 595.6457, 503.72, 612.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 595.6457, 599.04, 612.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.12, 578.7943, 599.04, 595.6457 ], "cells": [ { "location": [ 27.12, 578.7943, 122.44, 595.6457 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 578.7943, 217.76, 595.6457 ], "text": "762,779,876", "html_text": "762,779,876", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 578.7943, 313.08, 595.6457 ], "text": "738,096,839", "html_text": "738,096,839", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 578.7943, 408.4, 595.6457 ], "text": "752,270,500", "html_text": "752,270,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 578.7943, 503.72, 595.6457 ], "text": "736,949,900", "html_text": "736,949,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 578.7943, 599.04, 595.6457 ], "text": "748,684,600", "html_text": "748,684,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.12, 561.9429, 599.04, 578.7943 ], "cells": [ { "location": [ 27.12, 561.9429, 122.44, 578.7943 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 561.9429, 217.76, 578.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 561.9429, 313.08, 578.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 561.9429, 408.4, 578.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 561.9429, 503.72, 578.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 561.9429, 599.04, 578.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.12, 545.0914, 599.04, 561.9429 ], "cells": [ { "location": [ 27.12, 545.0914, 122.44, 561.9429 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 545.0914, 217.76, 561.9429 ], "text": "22,099,295", "html_text": "22,099,295", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 545.0914, 313.08, 561.9429 ], "text": "25,967,628", "html_text": "25,967,628", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 545.0914, 408.4, 561.9429 ], "text": "29,950,100", "html_text": "29,950,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 545.0914, 503.72, 561.9429 ], "text": "21,595,600", "html_text": "21,595,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 545.0914, 599.04, 561.9429 ], "text": "9,499,300", "html_text": "9,499,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.12, 528.24, 599.04, 545.0914 ], "cells": [ { "location": [ 27.12, 528.24, 122.44, 545.0914 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 528.24, 217.76, 545.0914 ], "text": "24,535,445", "html_text": "24,535,445", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 528.24, 313.08, 545.0914 ], "text": "24,237,915", "html_text": "24,237,915", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 528.24, 408.4, 545.0914 ], "text": "20,501,200", "html_text": "20,501,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 528.24, 503.72, 545.0914 ], "text": "18,674,700", "html_text": "18,674,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 528.24, 599.04, 545.0914 ], "text": "16,443,500", "html_text": "16,443,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.12, 511.3886, 599.04, 528.24 ], "cells": [ { "location": [ 27.12, 511.3886, 122.44, 528.24 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 511.3886, 217.76, 528.24 ], "text": "883,323", "html_text": "883,323", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 511.3886, 313.08, 528.24 ], "text": "(900,944)", "html_text": "(900,944)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 511.3886, 408.4, 528.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 511.3886, 503.72, 528.24 ], "text": "7,742,200", "html_text": "7,742,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 511.3886, 599.04, 528.24 ], "text": "7,742,200", "html_text": "7,742,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.12, 494.5371, 599.04, 511.3886 ], "cells": [ { "location": [ 27.12, 494.5371, 122.44, 511.3886 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 494.5371, 217.76, 511.3886 ], "text": "47,518,062", "html_text": "47,518,062", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 494.5371, 313.08, 511.3886 ], "text": "49,304,599", "html_text": "49,304,599", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 494.5371, 408.4, 511.3886 ], "text": "50,451,300", "html_text": "50,451,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 494.5371, 503.72, 511.3886 ], "text": "48,012,500", "html_text": "48,012,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 494.5371, 599.04, 511.3886 ], "text": "33,685,000", "html_text": "33,685,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.12, 477.6857, 599.04, 494.5371 ], "cells": [ { "location": [ 27.12, 477.6857, 122.44, 494.5371 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 477.6857, 217.76, 494.5371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 477.6857, 313.08, 494.5371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 477.6857, 408.4, 494.5371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 477.6857, 503.72, 494.5371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 477.6857, 599.04, 494.5371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.12, 460.8343, 599.04, 477.6857 ], "cells": [ { "location": [ 27.12, 460.8343, 122.44, 477.6857 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 460.8343, 217.76, 477.6857 ], "text": "4,333,007", "html_text": "4,333,007", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 460.8343, 313.08, 477.6857 ], "text": "978,711", "html_text": "978,711", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 460.8343, 408.4, 477.6857 ], "text": "966,600", "html_text": "966,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 460.8343, 503.72, 477.6857 ], "text": "729,700", "html_text": "729,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 460.8343, 599.04, 477.6857 ], "text": "723,700", "html_text": "723,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.12, 443.9829, 599.04, 460.8343 ], "cells": [ { "location": [ 27.12, 443.9829, 122.44, 460.8343 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 443.9829, 217.76, 460.8343 ], "text": "1,452,054", "html_text": "1,452,054", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 443.9829, 313.08, 460.8343 ], "text": "21,023,080", "html_text": "21,023,080", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 443.9829, 408.4, 460.8343 ], "text": "1,042,300", "html_text": "1,042,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 443.9829, 503.72, 460.8343 ], "text": "998,200", "html_text": "998,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 443.9829, 599.04, 460.8343 ], "text": "1,009,200", "html_text": "1,009,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.12, 427.1314, 599.04, 443.9829 ], "cells": [ { "location": [ 27.12, 427.1314, 122.44, 443.9829 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 427.1314, 217.76, 443.9829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 427.1314, 313.08, 443.9829 ], "text": "47,091", "html_text": "47,091", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 427.1314, 408.4, 443.9829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 427.1314, 503.72, 443.9829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 427.1314, 599.04, 443.9829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.12, 410.28, 599.04, 427.1314 ], "cells": [ { "location": [ 27.12, 410.28, 122.44, 427.1314 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 410.28, 217.76, 427.1314 ], "text": "5,785,060", "html_text": "5,785,060", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 410.28, 313.08, 427.1314 ], "text": "22,048,882", "html_text": "22,048,882", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 410.28, 408.4, 427.1314 ], "text": "2,008,900", "html_text": "2,008,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 410.28, 503.72, 427.1314 ], "text": "1,727,900", "html_text": "1,727,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 410.28, 599.04, 427.1314 ], "text": "1,732,900", "html_text": "1,732,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.12, 393.4286, 599.04, 410.28 ], "cells": [ { "location": [ 27.12, 393.4286, 122.44, 410.28 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 393.4286, 217.76, 410.28 ], "text": "816,082,999", "html_text": "816,082,999", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 393.4286, 313.08, 410.28 ], "text": "809,450,320", "html_text": "809,450,320", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 393.4286, 408.4, 410.28 ], "text": "804,730,700", "html_text": "804,730,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 393.4286, 503.72, 410.28 ], "text": "786,690,300", "html_text": "786,690,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 393.4286, 599.04, 410.28 ], "text": "784,102,500", "html_text": "784,102,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.12, 376.5771, 599.04, 393.4286 ], "cells": [ { "location": [ 27.12, 376.5771, 122.44, 393.4286 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 376.5771, 217.76, 393.4286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 376.5771, 313.08, 393.4286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 376.5771, 408.4, 393.4286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 376.5771, 503.72, 393.4286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 376.5771, 599.04, 393.4286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.12, 359.7257, 599.04, 376.5771 ], "cells": [ { "location": [ 27.12, 359.7257, 122.44, 376.5771 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 359.7257, 217.76, 376.5771 ], "text": "392,986,075", "html_text": "392,986,075", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 359.7257, 313.08, 376.5771 ], "text": "380,347,905", "html_text": "380,347,905", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 359.7257, 408.4, 376.5771 ], "text": "397,664,800", "html_text": "397,664,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 359.7257, 503.72, 376.5771 ], "text": "392,029,200", "html_text": "392,029,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 359.7257, 599.04, 376.5771 ], "text": "401,141,900", "html_text": "401,141,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.12, 342.8743, 599.04, 359.7257 ], "cells": [ { "location": [ 27.12, 342.8743, 122.44, 359.7257 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 342.8743, 217.76, 359.7257 ], "text": "93,599,719", "html_text": "93,599,719", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 342.8743, 313.08, 359.7257 ], "text": "104,807,283", "html_text": "104,807,283", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 342.8743, 408.4, 359.7257 ], "text": "105,730,900", "html_text": "105,730,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 342.8743, 503.72, 359.7257 ], "text": "101,880,500", "html_text": "101,880,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 342.8743, 599.04, 359.7257 ], "text": "100,315,400", "html_text": "100,315,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.12, 326.0229, 599.04, 342.8743 ], "cells": [ { "location": [ 27.12, 326.0229, 122.44, 342.8743 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 326.0229, 217.76, 342.8743 ], "text": "280,665,288", "html_text": "280,665,288", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 326.0229, 313.08, 342.8743 ], "text": "275,550,841", "html_text": "275,550,841", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 326.0229, 408.4, 342.8743 ], "text": "278,715,000", "html_text": "278,715,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 326.0229, 503.72, 342.8743 ], "text": "282,412,900", "html_text": "282,412,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 326.0229, 599.04, 342.8743 ], "text": "280,995,800", "html_text": "280,995,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.12, 309.1714, 599.04, 326.0229 ], "cells": [ { "location": [ 27.12, 309.1714, 122.44, 326.0229 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 309.1714, 217.76, 326.0229 ], "text": "19,992,000", "html_text": "19,992,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 309.1714, 313.08, 326.0229 ], "text": "11,866,500", "html_text": "11,866,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 309.1714, 408.4, 326.0229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 309.1714, 503.72, 326.0229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 309.1714, 599.04, 326.0229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.12, 292.32, 599.04, 309.1714 ], "cells": [ { "location": [ 27.12, 292.32, 122.44, 309.1714 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 292.32, 217.76, 309.1714 ], "text": "1,627,759", "html_text": "1,627,759", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 292.32, 313.08, 309.1714 ], "text": "851,110", "html_text": "851,110", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 292.32, 408.4, 309.1714 ], "text": "294,700", "html_text": "294,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 292.32, 503.72, 309.1714 ], "text": "144,700", "html_text": "144,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 292.32, 599.04, 309.1714 ], "text": "144,700", "html_text": "144,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.12, 275.4686, 599.04, 292.32 ], "cells": [ { "location": [ 27.12, 275.4686, 122.44, 292.32 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 275.4686, 217.76, 292.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 275.4686, 313.08, 292.32 ], "text": "16,443", "html_text": "16,443", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 275.4686, 408.4, 292.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 275.4686, 503.72, 292.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 275.4686, 599.04, 292.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.12, 258.6171, 599.04, 275.4686 ], "cells": [ { "location": [ 27.12, 258.6171, 122.44, 275.4686 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 258.6171, 217.76, 275.4686 ], "text": "788,870,840", "html_text": "788,870,840", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 258.6171, 313.08, 275.4686 ], "text": "773,440,082", "html_text": "773,440,082", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 258.6171, 408.4, 275.4686 ], "text": "782,405,400", "html_text": "782,405,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 258.6171, 503.72, 275.4686 ], "text": "776,467,300", "html_text": "776,467,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 258.6171, 599.04, 275.4686 ], "text": "782,597,800", "html_text": "782,597,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.12, 241.7657, 599.04, 258.6171 ], "cells": [ { "location": [ 27.12, 241.7657, 122.44, 258.6171 ], "text": "EXPENDITURES BY FUND", "html_text": "EXPENDITURES BY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 241.7657, 217.76, 258.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 241.7657, 313.08, 258.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 241.7657, 408.4, 258.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 241.7657, 503.72, 258.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 241.7657, 599.04, 258.6171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.12, 224.9143, 599.04, 241.7657 ], "cells": [ { "location": [ 27.12, 224.9143, 122.44, 241.7657 ], "text": "SOURCE", "html_text": "SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 224.9143, 217.76, 241.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 224.9143, 313.08, 241.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 224.9143, 408.4, 241.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 224.9143, 503.72, 241.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 224.9143, 599.04, 241.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.12, 208.0629, 599.04, 224.9143 ], "cells": [ { "location": [ 27.12, 208.0629, 122.44, 224.9143 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 208.0629, 217.76, 224.9143 ], "text": "762,514,057", "html_text": "762,514,057", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 208.0629, 313.08, 224.9143 ], "text": "733,003,295", "html_text": "733,003,295", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 208.0629, 408.4, 224.9143 ], "text": "752,270,500", "html_text": "752,270,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 208.0629, 503.72, 224.9143 ], "text": "736,949,900", "html_text": "736,949,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 208.0629, 599.04, 224.9143 ], "text": "748,684,600", "html_text": "748,684,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.12, 191.2114, 599.04, 208.0629 ], "cells": [ { "location": [ 27.12, 191.2114, 122.44, 208.0629 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 191.2114, 217.76, 208.0629 ], "text": "21,550,435", "html_text": "21,550,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 191.2114, 313.08, 208.0629 ], "text": "19,354,476", "html_text": "19,354,476", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 191.2114, 408.4, 208.0629 ], "text": "28,855,700", "html_text": "28,855,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 191.2114, 503.72, 208.0629 ], "text": "38,513,200", "html_text": "38,513,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 191.2114, 599.04, 208.0629 ], "text": "32,704,700", "html_text": "32,704,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.12, 174.36, 599.04, 191.2114 ], "cells": [ { "location": [ 27.12, 174.36, 122.44, 191.2114 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 174.36, 217.76, 191.2114 ], "text": "4,806,349", "html_text": "4,806,349", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 174.36, 313.08, 191.2114 ], "text": "21,082,311", "html_text": "21,082,311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 174.36, 408.4, 191.2114 ], "text": "1,279,200", "html_text": "1,279,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 174.36, 503.72, 191.2114 ], "text": "1,004,200", "html_text": "1,004,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 174.36, 599.04, 191.2114 ], "text": "1,208,500", "html_text": "1,208,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.12, 157.5086, 599.04, 174.36 ], "cells": [ { "location": [ 27.12, 157.5086, 122.44, 174.36 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 157.5086, 217.76, 174.36 ], "text": "788,870,840", "html_text": "788,870,840", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 157.5086, 313.08, 174.36 ], "text": "773,440,082", "html_text": "773,440,082", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 157.5086, 408.4, 174.36 ], "text": "782,405,400", "html_text": "782,405,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 157.5086, 503.72, 174.36 ], "text": "776,467,300", "html_text": "776,467,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 157.5086, 599.04, 174.36 ], "text": "782,597,800", "html_text": "782,597,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 27.12, 140.6571, 599.04, 157.5086 ], "cells": [ { "location": [ 27.12, 140.6571, 122.44, 157.5086 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 140.6571, 217.76, 157.5086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 140.6571, 313.08, 157.5086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 140.6571, 408.4, 157.5086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 140.6571, 503.72, 157.5086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 140.6571, 599.04, 157.5086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 27.12, 123.8057, 599.04, 140.6571 ], "cells": [ { "location": [ 27.12, 123.8057, 122.44, 140.6571 ], "text": "Corrections Management", "html_text": "Corrections Management", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 123.8057, 217.76, 140.6571 ], "text": "20,215,710", "html_text": "20,215,710", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 123.8057, 313.08, 140.6571 ], "text": "20,306,835", "html_text": "20,306,835", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 123.8057, 408.4, 140.6571 ], "text": "20,385,600", "html_text": "20,385,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 123.8057, 503.72, 140.6571 ], "text": "19,453,800", "html_text": "19,453,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 123.8057, 599.04, 140.6571 ], "text": "20,219,900", "html_text": "20,219,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 27.12, 106.9543, 599.04, 123.8057 ], "cells": [ { "location": [ 27.12, 106.9543, 122.44, 123.8057 ], "text": "Adult Correctional Institutions", "html_text": "Adult Correctional Institutions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 106.9543, 217.76, 123.8057 ], "text": "490,407,639", "html_text": "490,407,639", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 106.9543, 313.08, 123.8057 ], "text": "487,683,323", "html_text": "487,683,323", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 106.9543, 408.4, 123.8057 ], "text": "494,917,400", "html_text": "494,917,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 106.9543, 503.72, 123.8057 ], "text": "492,838,500", "html_text": "492,838,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 106.9543, 599.04, 123.8057 ], "text": "499,999,500", "html_text": "499,999,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 27.12, 90.1029, 599.04, 106.9543 ], "cells": [ { "location": [ 27.12, 90.1029, 122.44, 106.9543 ], "text": "Community Services and Local Facilities", "html_text": "Community Services and Local Facilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 90.1029, 217.76, 106.9543 ], "text": "260,773,990", "html_text": "260,773,990", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 90.1029, 313.08, 106.9543 ], "text": "248,160,682", "html_text": "248,160,682", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 90.1029, 408.4, 106.9543 ], "text": "250,817,500", "html_text": "250,817,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 90.1029, 503.72, 106.9543 ], "text": "247,890,100", "html_text": "247,890,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 90.1029, 599.04, 106.9543 ], "text": "246,093,500", "html_text": "246,093,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 27.12, 73.2514, 599.04, 90.1029 ], "cells": [ { "location": [ 27.12, 73.2514, 122.44, 90.1029 ], "text": "Local Jail Support", "html_text": "Local Jail Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 73.2514, 217.76, 90.1029 ], "text": "17,473,502", "html_text": "17,473,502", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 73.2514, 313.08, 90.1029 ], "text": "17,289,242", "html_text": "17,289,242", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 73.2514, 408.4, 90.1029 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 73.2514, 503.72, 90.1029 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 73.2514, 599.04, 90.1029 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 27.12, 56.4, 599.04, 73.2514 ], "cells": [ { "location": [ 27.12, 56.4, 122.44, 73.2514 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 56.4, 217.76, 73.2514 ], "text": "788,870,840", "html_text": "788,870,840", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.76, 56.4, 313.08, 73.2514 ], "text": "773,440,082", "html_text": "773,440,082", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 313.08, 56.4, 408.4, 73.2514 ], "text": "782,405,400", "html_text": "782,405,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 56.4, 503.72, 73.2514 ], "text": "776,467,300", "html_text": "776,467,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 503.72, 56.4, 599.04, 73.2514 ], "text": "782,597,800", "html_text": "782,597,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 42, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 283, "type": "TEXT", "location": { "l": 308.64, "t": 18.96, "r": 324.72, "b": 8.88 }, "text": "267", "reading_order": 1 } ] }, { "page": 284, "items": [ { "page": 284, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 605.04, "b": 680.64 }, "text": "The Department of Corrections, pursuant to KRS 196 - 197, is responsible for the broad range of activities associated with adult criminal incarceration, public safety, inmate rehabilitation, probation and parole, and criminal recidivism. As the largest department in the Justice and Public Safety Cabinet, Corrections has four separate appropriation units: Corrections Management, Community Services and Local Facilities, Adult Institutions, and Local Jail Support. The Department of Corrections utilizes resources from each of these units to provide the necessary balance between public safety and fiscal responsibility. In order to accomplish this, the Department is charged with accommodating a growing inmate population through a balance of community and institutional based solutions.", "reading_order": 0 }, { "page": 284, "type": "TEXT", "location": { "l": 25.2, "t": 671.28, "r": 607.44, "b": 597.84 }, "text": "I ne Department's core cost driver is the teion population. KRS 196.111 mandates the use of evidence-based practices in the sentencing process for convicted felons and in the decision making process for the supervision and treatment of felons in prison or on probation or parole. In 2011, modifications to KRS Chapter 218A controlled substance statutes placed emphasis on probation, diversion, and treatment and diverts savings from the drug law changes to drug treatment programs. Other provisions in KRS 439.335, KRS 439.340, KRS 439.320, and KRS 197.045 emphasize the use of parole to effectuate accelerated parole hearings; to order mandatory reentry supervision release; and to allow for good time credit that reduces the sentence while on parole.", "reading_order": 1 }, { "page": 284, "type": "TITLE", "location": { "l": 26.4, "t": 589.2, "r": 60, "b": 576.96 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 284, "type": "TEXT", "location": { "l": 25.92, "t": 567.6, "r": 568.8, "b": 541.92 }, "text": "The budget incorporates the following array of institutional and community beds to accommodate the projected prison and community felon population under the custody of the Department of Corrections.", "reading_order": 3 }, { "page": 284, "type": "TEXT", "location": { "l": 198, "t": 530.88, "r": 435.84, "b": 518.64 }, "text": "2026 - 2028 Felon and Community Beds Forecast", "reading_order": 4 }, { "page": 284, "type": "TABLE", "location": { "l": 161.04, "t": 510.24, "r": 470.64, "b": 446.4 }, "text": "
FY 2026
RevisedFY 2027FY 2028
Felons *19,20619,29819,438
Other **1,6761,6471,647
Total20,88220,94521,085
", "rows": [ { "row_index": 0, "location": [ 161.04, 497.472, 470.64, 510.24 ], "cells": [ { "location": [ 161.04, 497.472, 238.44, 510.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.44, 497.472, 470.64, 510.24 ], "text": "FY 2026", "html_text": "FY 2026", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 161.04, 484.704, 470.64, 497.472 ], "cells": [ { "location": [ 161.04, 484.704, 238.44, 497.472 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.44, 484.704, 315.84, 497.472 ], "text": "Revised", "html_text": "Revised", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 484.704, 393.24, 497.472 ], "text": "FY 2027", "html_text": "FY 2027", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 393.24, 484.704, 470.64, 497.472 ], "text": "FY 2028", "html_text": "FY 2028", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 161.04, 471.936, 470.64, 484.704 ], "cells": [ { "location": [ 161.04, 471.936, 238.44, 484.704 ], "text": "Felons $ ^{{*}} $", "html_text": "Felons $ ^{{*}} $", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.44, 471.936, 315.84, 484.704 ], "text": "19,206", "html_text": "19,206", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 471.936, 393.24, 484.704 ], "text": "19,298", "html_text": "19,298", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 393.24, 471.936, 470.64, 484.704 ], "text": "19,438", "html_text": "19,438", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 161.04, 459.168, 470.64, 471.936 ], "cells": [ { "location": [ 161.04, 459.168, 238.44, 471.936 ], "text": "Other $ ^{{**}} $", "html_text": "Other $ ^{{**}} $", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.44, 459.168, 315.84, 471.936 ], "text": "1,676", "html_text": "1,676", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 459.168, 393.24, 471.936 ], "text": "1,647", "html_text": "1,647", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 393.24, 459.168, 470.64, 471.936 ], "text": "1,647", "html_text": "1,647", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 161.04, 446.4, 470.64, 459.168 ], "cells": [ { "location": [ 161.04, 446.4, 238.44, 459.168 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.44, 446.4, 315.84, 459.168 ], "text": "20,882", "html_text": "20,882", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 446.4, 393.24, 459.168 ], "text": "20,945", "html_text": "20,945", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 393.24, 446.4, 470.64, 459.168 ], "text": "21,085", "html_text": "21,085", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 5, "n_cols": 4, "ref": "#/tables/0", "reading_order": 5 }, { "page": 284, "type": "TEXT", "location": { "l": 25.44, "t": 434.64, "r": 600.24, "b": 409.68 }, "text": "* The incarcerated felon forecast is a consensus estimating process involving the Department of Corrections and the Office of the State Budget Director.", "reading_order": 6 }, { "page": 284, "type": "TEXT", "location": { "l": 24.96, "t": 400.32, "r": 596.16, "b": 363.84 }, "text": "**The Other category is the remaining population under the custody of the Department of Corrections located in Halfway House and Recovery Kentucky beds for parolees and probationers, as well as others serving time in jails under an alternative sentence arrangement with the Courts.", "reading_order": 7 }, { "page": 284, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "268", "reading_order": 8 } ] }, { "page": 285, "items": [ { "page": 285, "type": "TABLE", "location": { "l": 25.92, "t": 769.2, "r": 607.44, "b": 201.84 }, "text": "
Justice and Public Safety Corrections Management
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation16,038,30020,212,90020,405,20019,072,50019,765,600
State Salary and Compensation Allocation657,40069,600
Budget Reduction-General Fund(614,200)
Reorganization Adjustment3,215,000
Total General Fund19,910,70020,212,90019,860,60019,072,50019,765,600
Restricted Funds
Balance Forward426,860918,017485,300367,300118,000
Current Receipts536,97432,31432,00032,00032,000
Non-Revenue Receipts(450,000)
Total Restricted Funds963,834500,330517,300399,300150,000
Federal Fund
Balance Forward436,509471,296486,300205,300199,300
Current Receipts293,98093,88694,00094,000105,000
Total Federal Fund730,489565,182580,300299,300304,300
TOTAL SOURCE OF FUNDS21,605,02221,278,41220,958,20019,771,10020,219,900
EXPENDITURES BY CLASS
Personnel Costs17,190,05717,007,51516,812,00016,207,50016,769,300
Operating Expenses2,904,8283,204,6493,573,6003,246,3003,450,600
Grants Loans Benefits77,77694,671
Capital Outlay43,049
TOTAL EXPENDITURES20,215,71020,306,83520,385,60019,453,80020,219,900
EXPENDITURES BY FUND SOURCE
General Fund19,910,70020,212,90019,860,60019,072,50019,765,600
Restricted Funds45,81715,030150,000281,300150,000
Federal Fund259,19278,905375,000100,000304,300
TOTAL EXPENDITURES20,215,71020,306,83520,385,60019,453,80020,219,900
EXPENDITURES BY UNIT
Corrections Management20,215,71020,306,83520,385,60019,453,80020,219,900
TOTAL EXPENDITURES20,215,71020,306,83520,385,60019,453,80020,219,900
", "rows": [ { "row_index": 0, "location": [ 25.92, 752.0073, 607.44, 769.2 ], "cells": [ { "location": [ 25.92, 752.0073, 122.84, 769.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 752.0073, 607.44, 769.2 ], "text": "Justice and Public Safety Corrections Management", "html_text": "Justice and Public Safety Corrections Management", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.92, 734.8145, 607.44, 752.0073 ], "cells": [ { "location": [ 25.92, 734.8145, 122.84, 752.0073 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 734.8145, 219.76, 752.0073 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 734.8145, 316.68, 752.0073 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 734.8145, 413.6, 752.0073 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 734.8145, 510.52, 752.0073 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 734.8145, 607.44, 752.0073 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.92, 717.6218, 607.44, 734.8145 ], "cells": [ { "location": [ 25.92, 717.6218, 122.84, 734.8145 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 717.6218, 219.76, 734.8145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 717.6218, 316.68, 734.8145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 717.6218, 413.6, 734.8145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 717.6218, 510.52, 734.8145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 717.6218, 607.44, 734.8145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.92, 700.4291, 607.44, 717.6218 ], "cells": [ { "location": [ 25.92, 700.4291, 122.84, 717.6218 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 700.4291, 219.76, 717.6218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 700.4291, 316.68, 717.6218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 700.4291, 413.6, 717.6218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 700.4291, 510.52, 717.6218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 700.4291, 607.44, 717.6218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.92, 683.2364, 607.44, 700.4291 ], "cells": [ { "location": [ 25.92, 683.2364, 122.84, 700.4291 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 683.2364, 219.76, 700.4291 ], "text": "16,038,300", "html_text": "16,038,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 683.2364, 316.68, 700.4291 ], "text": "20,212,900", "html_text": "20,212,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 683.2364, 413.6, 700.4291 ], "text": "20,405,200", "html_text": "20,405,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 683.2364, 510.52, 700.4291 ], "text": "19,072,500", "html_text": "19,072,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 683.2364, 607.44, 700.4291 ], "text": "19,765,600", "html_text": "19,765,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.92, 666.0436, 607.44, 683.2364 ], "cells": [ { "location": [ 25.92, 666.0436, 122.84, 683.2364 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 666.0436, 219.76, 683.2364 ], "text": "657,400", "html_text": "657,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 666.0436, 316.68, 683.2364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 666.0436, 413.6, 683.2364 ], "text": "69,600", "html_text": "69,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 666.0436, 510.52, 683.2364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 666.0436, 607.44, 683.2364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.92, 648.8509, 607.44, 666.0436 ], "cells": [ { "location": [ 25.92, 648.8509, 122.84, 666.0436 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 648.8509, 219.76, 666.0436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 648.8509, 316.68, 666.0436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 648.8509, 413.6, 666.0436 ], "text": "(614,200)", "html_text": "(614,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 648.8509, 510.52, 666.0436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 648.8509, 607.44, 666.0436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.92, 631.6582, 607.44, 648.8509 ], "cells": [ { "location": [ 25.92, 631.6582, 122.84, 648.8509 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 631.6582, 219.76, 648.8509 ], "text": "3,215,000", "html_text": "3,215,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 631.6582, 316.68, 648.8509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 631.6582, 413.6, 648.8509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 631.6582, 510.52, 648.8509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 631.6582, 607.44, 648.8509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.92, 614.4655, 607.44, 631.6582 ], "cells": [ { "location": [ 25.92, 614.4655, 122.84, 631.6582 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 614.4655, 219.76, 631.6582 ], "text": "19,910,700", "html_text": "19,910,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 614.4655, 316.68, 631.6582 ], "text": "20,212,900", "html_text": "20,212,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 614.4655, 413.6, 631.6582 ], "text": "19,860,600", "html_text": "19,860,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 614.4655, 510.52, 631.6582 ], "text": "19,072,500", "html_text": "19,072,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 614.4655, 607.44, 631.6582 ], "text": "19,765,600", "html_text": "19,765,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.92, 597.2727, 607.44, 614.4655 ], "cells": [ { "location": [ 25.92, 597.2727, 122.84, 614.4655 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 597.2727, 219.76, 614.4655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 597.2727, 316.68, 614.4655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 597.2727, 413.6, 614.4655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 597.2727, 510.52, 614.4655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 597.2727, 607.44, 614.4655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.92, 580.08, 607.44, 597.2727 ], "cells": [ { "location": [ 25.92, 580.08, 122.84, 597.2727 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 580.08, 219.76, 597.2727 ], "text": "426,860", "html_text": "426,860", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 580.08, 316.68, 597.2727 ], "text": "918,017", "html_text": "918,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 580.08, 413.6, 597.2727 ], "text": "485,300", "html_text": "485,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 580.08, 510.52, 597.2727 ], "text": "367,300", "html_text": "367,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 580.08, 607.44, 597.2727 ], "text": "118,000", "html_text": "118,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.92, 562.8873, 607.44, 580.08 ], "cells": [ { "location": [ 25.92, 562.8873, 122.84, 580.08 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 562.8873, 219.76, 580.08 ], "text": "536,974", "html_text": "536,974", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 562.8873, 316.68, 580.08 ], "text": "32,314", "html_text": "32,314", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 562.8873, 413.6, 580.08 ], "text": "32,000", "html_text": "32,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 562.8873, 510.52, 580.08 ], "text": "32,000", "html_text": "32,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 562.8873, 607.44, 580.08 ], "text": "32,000", "html_text": "32,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.92, 545.6945, 607.44, 562.8873 ], "cells": [ { "location": [ 25.92, 545.6945, 122.84, 562.8873 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 545.6945, 219.76, 562.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 545.6945, 316.68, 562.8873 ], "text": "(450,000)", "html_text": "(450,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 545.6945, 413.6, 562.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 545.6945, 510.52, 562.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 545.6945, 607.44, 562.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.92, 528.5018, 607.44, 545.6945 ], "cells": [ { "location": [ 25.92, 528.5018, 122.84, 545.6945 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 528.5018, 219.76, 545.6945 ], "text": "963,834", "html_text": "963,834", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 528.5018, 316.68, 545.6945 ], "text": "500,330", "html_text": "500,330", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 528.5018, 413.6, 545.6945 ], "text": "517,300", "html_text": "517,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 528.5018, 510.52, 545.6945 ], "text": "399,300", "html_text": "399,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 528.5018, 607.44, 545.6945 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.92, 511.3091, 607.44, 528.5018 ], "cells": [ { "location": [ 25.92, 511.3091, 122.84, 528.5018 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 511.3091, 219.76, 528.5018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 511.3091, 316.68, 528.5018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 511.3091, 413.6, 528.5018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 511.3091, 510.52, 528.5018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 511.3091, 607.44, 528.5018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.92, 494.1164, 607.44, 511.3091 ], "cells": [ { "location": [ 25.92, 494.1164, 122.84, 511.3091 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 494.1164, 219.76, 511.3091 ], "text": "436,509", "html_text": "436,509", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 494.1164, 316.68, 511.3091 ], "text": "471,296", "html_text": "471,296", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 494.1164, 413.6, 511.3091 ], "text": "486,300", "html_text": "486,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 494.1164, 510.52, 511.3091 ], "text": "205,300", "html_text": "205,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 494.1164, 607.44, 511.3091 ], "text": "199,300", "html_text": "199,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.92, 476.9236, 607.44, 494.1164 ], "cells": [ { "location": [ 25.92, 476.9236, 122.84, 494.1164 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 476.9236, 219.76, 494.1164 ], "text": "293,980", "html_text": "293,980", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 476.9236, 316.68, 494.1164 ], "text": "93,886", "html_text": "93,886", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 476.9236, 413.6, 494.1164 ], "text": "94,000", "html_text": "94,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 476.9236, 510.52, 494.1164 ], "text": "94,000", "html_text": "94,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 476.9236, 607.44, 494.1164 ], "text": "105,000", "html_text": "105,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.92, 459.7309, 607.44, 476.9236 ], "cells": [ { "location": [ 25.92, 459.7309, 122.84, 476.9236 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 459.7309, 219.76, 476.9236 ], "text": "730,489", "html_text": "730,489", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 459.7309, 316.68, 476.9236 ], "text": "565,182", "html_text": "565,182", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 459.7309, 413.6, 476.9236 ], "text": "580,300", "html_text": "580,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 459.7309, 510.52, 476.9236 ], "text": "299,300", "html_text": "299,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 459.7309, 607.44, 476.9236 ], "text": "304,300", "html_text": "304,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.92, 442.5382, 607.44, 459.7309 ], "cells": [ { "location": [ 25.92, 442.5382, 122.84, 459.7309 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 442.5382, 219.76, 459.7309 ], "text": "21,605,022", "html_text": "21,605,022", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 442.5382, 316.68, 459.7309 ], "text": "21,278,412", "html_text": "21,278,412", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 442.5382, 413.6, 459.7309 ], "text": "20,958,200", "html_text": "20,958,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 442.5382, 510.52, 459.7309 ], "text": "19,771,100", "html_text": "19,771,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 442.5382, 607.44, 459.7309 ], "text": "20,219,900", "html_text": "20,219,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.92, 425.3455, 607.44, 442.5382 ], "cells": [ { "location": [ 25.92, 425.3455, 122.84, 442.5382 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 425.3455, 219.76, 442.5382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 425.3455, 316.68, 442.5382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 425.3455, 413.6, 442.5382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 425.3455, 510.52, 442.5382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 425.3455, 607.44, 442.5382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.92, 408.1527, 607.44, 425.3455 ], "cells": [ { "location": [ 25.92, 408.1527, 122.84, 425.3455 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 408.1527, 219.76, 425.3455 ], "text": "17,190,057", "html_text": "17,190,057", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 408.1527, 316.68, 425.3455 ], "text": "17,007,515", "html_text": "17,007,515", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 408.1527, 413.6, 425.3455 ], "text": "16,812,000", "html_text": "16,812,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 408.1527, 510.52, 425.3455 ], "text": "16,207,500", "html_text": "16,207,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 408.1527, 607.44, 425.3455 ], "text": "16,769,300", "html_text": "16,769,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.92, 390.96, 607.44, 408.1527 ], "cells": [ { "location": [ 25.92, 390.96, 122.84, 408.1527 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 390.96, 219.76, 408.1527 ], "text": "2,904,828", "html_text": "2,904,828", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 390.96, 316.68, 408.1527 ], "text": "3,204,649", "html_text": "3,204,649", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 390.96, 413.6, 408.1527 ], "text": "3,573,600", "html_text": "3,573,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 390.96, 510.52, 408.1527 ], "text": "3,246,300", "html_text": "3,246,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 390.96, 607.44, 408.1527 ], "text": "3,450,600", "html_text": "3,450,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.92, 373.7673, 607.44, 390.96 ], "cells": [ { "location": [ 25.92, 373.7673, 122.84, 390.96 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 373.7673, 219.76, 390.96 ], "text": "77,776", "html_text": "77,776", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 373.7673, 316.68, 390.96 ], "text": "94,671", "html_text": "94,671", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 373.7673, 413.6, 390.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 373.7673, 510.52, 390.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 373.7673, 607.44, 390.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.92, 356.5745, 607.44, 373.7673 ], "cells": [ { "location": [ 25.92, 356.5745, 122.84, 373.7673 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 356.5745, 219.76, 373.7673 ], "text": "43,049", "html_text": "43,049", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 356.5745, 316.68, 373.7673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 356.5745, 413.6, 373.7673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 356.5745, 510.52, 373.7673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 356.5745, 607.44, 373.7673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.92, 339.3818, 607.44, 356.5745 ], "cells": [ { "location": [ 25.92, 339.3818, 122.84, 356.5745 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 339.3818, 219.76, 356.5745 ], "text": "20,215,710", "html_text": "20,215,710", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 339.3818, 316.68, 356.5745 ], "text": "20,306,835", "html_text": "20,306,835", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 339.3818, 413.6, 356.5745 ], "text": "20,385,600", "html_text": "20,385,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 339.3818, 510.52, 356.5745 ], "text": "19,453,800", "html_text": "19,453,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 339.3818, 607.44, 356.5745 ], "text": "20,219,900", "html_text": "20,219,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.92, 322.1891, 607.44, 339.3818 ], "cells": [ { "location": [ 25.92, 322.1891, 122.84, 339.3818 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 322.1891, 219.76, 339.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 322.1891, 316.68, 339.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 322.1891, 413.6, 339.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 322.1891, 510.52, 339.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 322.1891, 607.44, 339.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.92, 304.9964, 607.44, 322.1891 ], "cells": [ { "location": [ 25.92, 304.9964, 122.84, 322.1891 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 304.9964, 219.76, 322.1891 ], "text": "19,910,700", "html_text": "19,910,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 304.9964, 316.68, 322.1891 ], "text": "20,212,900", "html_text": "20,212,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 304.9964, 413.6, 322.1891 ], "text": "19,860,600", "html_text": "19,860,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 304.9964, 510.52, 322.1891 ], "text": "19,072,500", "html_text": "19,072,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 304.9964, 607.44, 322.1891 ], "text": "19,765,600", "html_text": "19,765,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.92, 287.8036, 607.44, 304.9964 ], "cells": [ { "location": [ 25.92, 287.8036, 122.84, 304.9964 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 287.8036, 219.76, 304.9964 ], "text": "45,817", "html_text": "45,817", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 287.8036, 316.68, 304.9964 ], "text": "15,030", "html_text": "15,030", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 287.8036, 413.6, 304.9964 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 287.8036, 510.52, 304.9964 ], "text": "281,300", "html_text": "281,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 287.8036, 607.44, 304.9964 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.92, 270.6109, 607.44, 287.8036 ], "cells": [ { "location": [ 25.92, 270.6109, 122.84, 287.8036 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 270.6109, 219.76, 287.8036 ], "text": "259,192", "html_text": "259,192", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 270.6109, 316.68, 287.8036 ], "text": "78,905", "html_text": "78,905", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 270.6109, 413.6, 287.8036 ], "text": "375,000", "html_text": "375,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 270.6109, 510.52, 287.8036 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 270.6109, 607.44, 287.8036 ], "text": "304,300", "html_text": "304,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.92, 253.4182, 607.44, 270.6109 ], "cells": [ { "location": [ 25.92, 253.4182, 122.84, 270.6109 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 253.4182, 219.76, 270.6109 ], "text": "20,215,710", "html_text": "20,215,710", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 253.4182, 316.68, 270.6109 ], "text": "20,306,835", "html_text": "20,306,835", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 253.4182, 413.6, 270.6109 ], "text": "20,385,600", "html_text": "20,385,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 253.4182, 510.52, 270.6109 ], "text": "19,453,800", "html_text": "19,453,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 253.4182, 607.44, 270.6109 ], "text": "20,219,900", "html_text": "20,219,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.92, 236.2255, 607.44, 253.4182 ], "cells": [ { "location": [ 25.92, 236.2255, 122.84, 253.4182 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 236.2255, 219.76, 253.4182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 236.2255, 316.68, 253.4182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 236.2255, 413.6, 253.4182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 236.2255, 510.52, 253.4182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 236.2255, 607.44, 253.4182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.92, 219.0327, 607.44, 236.2255 ], "cells": [ { "location": [ 25.92, 219.0327, 122.84, 236.2255 ], "text": "Corrections Management", "html_text": "Corrections Management", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 219.0327, 219.76, 236.2255 ], "text": "20,215,710", "html_text": "20,215,710", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 219.0327, 316.68, 236.2255 ], "text": "20,306,835", "html_text": "20,306,835", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 219.0327, 413.6, 236.2255 ], "text": "20,385,600", "html_text": "20,385,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 219.0327, 510.52, 236.2255 ], "text": "19,453,800", "html_text": "19,453,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 219.0327, 607.44, 236.2255 ], "text": "20,219,900", "html_text": "20,219,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.92, 201.84, 607.44, 219.0327 ], "cells": [ { "location": [ 25.92, 201.84, 122.84, 219.0327 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.84, 201.84, 219.76, 219.0327 ], "text": "20,215,710", "html_text": "20,215,710", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 201.84, 316.68, 219.0327 ], "text": "20,306,835", "html_text": "20,306,835", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 201.84, 413.6, 219.0327 ], "text": "20,385,600", "html_text": "20,385,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 201.84, 510.52, 219.0327 ], "text": "19,453,800", "html_text": "19,453,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 201.84, 607.44, 219.0327 ], "text": "20,219,900", "html_text": "20,219,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 33, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 285, "type": "TEXT", "location": { "l": 25.68, "t": 188.64, "r": 586.08, "b": 150.24 }, "text": "Corrections Management provides the administrative and management functions for the Department of Corrections. These functions are achieved through the following program areas: Office of the Commissioner, Division of Corrections Training, and Division of Administrative Services.", "reading_order": 1 }, { "page": 285, "type": "TEXT", "location": { "l": 25.2, "t": 142.32, "r": 603.12, "b": 67.92 }, "text": "The Office of the Commissioner provides departmental management and administrative support necessary for the Commissioner of Corrections to conduct statutorily assigned duties pursuant to KRS 196 and 197. The Kentucky State Corrections Commission is administratively attached to the Office. Also attached to the Office of the Commissioner is the Office of the Deputy Commissioner for Support Services, responsible for the Division of Correctional Industries and Division of Administrative Services. The Division of Population Management, Division of Offender Information, which includes the Information Technology Branch, and the Division of Parole Board Support are also under the Office of the Deputy Commissioner of Support Services.", "reading_order": 2 }, { "page": 285, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 8.64 }, "text": "269", "reading_order": 3 } ] }, { "page": 286, "items": [ { "page": 286, "type": "TEXT", "location": { "l": 25.92, "t": 765.36, "r": 603.36, "b": 727.68 }, "text": "The Division of Corrections Training is responsible for developing curriculum and providing job training to corrections employees including staff in the county jails. Instruction is provided through the Basic Academy program, the Common Core/Officer In-service program, Jail Training programs, and various specialized programs.", "reading_order": 0 }, { "page": 286, "type": "TEXT", "location": { "l": 25.92, "t": 719.04, "r": 587.04, "b": 694.56 }, "text": "I ne Division of Administrative Services is comprised of two branches that provide support services to the entire Department in accounting and purchasing, property inventory, and budgeting.", "reading_order": 1 }, { "page": 286, "type": "TITLE", "location": { "l": 26.64, "t": 685.2, "r": 60, "b": 672.96 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 286, "type": "TEXT", "location": { "l": 25.68, "t": 663.6, "r": 606.48, "b": 638.16 }, "text": "The Governor's budget includes additional General Fund in the amount of $286,100 in fiscal year 2027 and $588,000 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 3 }, { "page": 286, "type": "TEXT", "location": { "l": 308.88, "t": 18.24, "r": 324.96, "b": 9.12 }, "text": "270", "reading_order": 4 } ] }, { "page": 287, "items": [ { "page": 287, "type": "TABLE", "location": { "l": 25.44, "t": 765.36, "r": 607.44, "b": 44.88 }, "text": "
Justice and Public Safety Adult Correctional Institutions
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation425,982,200448,922,400479,587,300470,739,400482,498,600
State Salary and Compensation Allocation6,128,50040,10054,300
Special Appropriation30,000,000
Continuing Approp-General Fund265,020265,000
Budget Reduction-General Fund(6,389,200)
Reorganization Adjustment(3,705,000)
Other12,506,1007,200,000
Total General Fund470,911,800456,427,520473,517,400470,739,400482,498,600
Restricted Funds
Balance Forward13,978,94018,065,07421,235,90015,833,9007,067,200
Current Receipts19,152,86418,512,28015,968,00013,302,40011,056,400
Non-Revenue Receipts883,323(900,944)
Total Restricted Funds34,015,12735,676,41037,203,90029,136,30018,123,600
Federal Fund
Balance Forward4,323,229533,782524,400524,400524,400
Current Receipts21,43920,119,41830,00030,00030,000
Non-Revenue Receipts47,091
Total Federal Fund4,344,66820,700,292554,400554,400554,400
TOTAL SOURCE OF FUNDS509,271,595512,804,221511,275,700500,430,100501,176,600
EXPENDITURES BY CLASS
Personnel Costs287,353,551272,546,896285,873,100281,868,400287,988,400
Operating Expenses79,080,64889,890,31889,144,20084,621,60082,662,600
Grants Loans Benefits103,492,738112,512,056119,605,400126,203,800129,203,800
Debt Service19,992,00011,866,500
Capital Outlay488,702851,110294,700144,700144,700
Construction16,443
TOTAL EXPENDITURES490,407,639487,683,323494,917,400492,838,500499,999,500
EXPENDITURES BY FUND SOURCE
General Fund470,646,700453,066,936473,517,400470,739,400482,498,600
Restricted Funds15,950,05314,440,50621,370,00022,069,10017,470,900
Federal Fund3,810,88620,175,88230,00030,00030,000
TOTAL EXPENDITURES490,407,639487,683,323494,917,400492,838,500499,999,500
EXPENDITURES BY UNIT
Institutions Operations4,869,7414,006,9774,315,8003,566,3003,352,500
Medical Services76,970,04482,441,28494,843,80094,822,80095,024,800
Education5,472,0295,968,0636,897,1006,900,0007,156,400
Correctional Industries10,214,0919,670,16312,944,20012,671,00012,771,200
Correctional Facilities350,024,397343,659,516338,421,800336,502,000343,246,800
Mental Health15,143,60713,268,4348,663,2008,768,1008,839,500
Private Prisons27,713,72928,668,88728,831,50029,608,30029,608,300
TOTAL EXPENDITURES490,407,639487,683,323494,917,400492,838,500499,999,500
", "rows": [ { "row_index": 0, "location": [ 25.44, 749.3493, 607.44, 765.36 ], "cells": [ { "location": [ 25.44, 749.3493, 122.44, 765.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 749.3493, 607.44, 765.36 ], "text": "Justice and Public Safety Adult Correctional Institutions", "html_text": "Justice and Public Safety Adult Correctional Institutions", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.44, 733.3387, 607.44, 749.3493 ], "cells": [ { "location": [ 25.44, 733.3387, 122.44, 749.3493 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 733.3387, 219.44, 749.3493 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 733.3387, 316.44, 749.3493 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 733.3387, 413.44, 749.3493 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 733.3387, 510.44, 749.3493 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 733.3387, 607.44, 749.3493 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.44, 717.328, 607.44, 733.3387 ], "cells": [ { "location": [ 25.44, 717.328, 122.44, 733.3387 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 717.328, 219.44, 733.3387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 717.328, 316.44, 733.3387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 717.328, 413.44, 733.3387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 717.328, 510.44, 733.3387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 717.328, 607.44, 733.3387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.44, 701.3173, 607.44, 717.328 ], "cells": [ { "location": [ 25.44, 701.3173, 122.44, 717.328 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 701.3173, 219.44, 717.328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 701.3173, 316.44, 717.328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 701.3173, 413.44, 717.328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 701.3173, 510.44, 717.328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 701.3173, 607.44, 717.328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.44, 685.3067, 607.44, 701.3173 ], "cells": [ { "location": [ 25.44, 685.3067, 122.44, 701.3173 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 685.3067, 219.44, 701.3173 ], "text": "425,982,200", "html_text": "425,982,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 685.3067, 316.44, 701.3173 ], "text": "448,922,400", "html_text": "448,922,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 685.3067, 413.44, 701.3173 ], "text": "479,587,300", "html_text": "479,587,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 685.3067, 510.44, 701.3173 ], "text": "470,739,400", "html_text": "470,739,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 685.3067, 607.44, 701.3173 ], "text": "482,498,600", "html_text": "482,498,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.44, 669.296, 607.44, 685.3067 ], "cells": [ { "location": [ 25.44, 669.296, 122.44, 685.3067 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 669.296, 219.44, 685.3067 ], "text": "6,128,500", "html_text": "6,128,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 669.296, 316.44, 685.3067 ], "text": "40,100", "html_text": "40,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 669.296, 413.44, 685.3067 ], "text": "54,300", "html_text": "54,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 669.296, 510.44, 685.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 669.296, 607.44, 685.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.44, 653.2853, 607.44, 669.296 ], "cells": [ { "location": [ 25.44, 653.2853, 122.44, 669.296 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 653.2853, 219.44, 669.296 ], "text": "30,000,000", "html_text": "30,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 653.2853, 316.44, 669.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 653.2853, 413.44, 669.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 653.2853, 510.44, 669.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 653.2853, 607.44, 669.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.44, 637.2747, 607.44, 653.2853 ], "cells": [ { "location": [ 25.44, 637.2747, 122.44, 653.2853 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 637.2747, 219.44, 653.2853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 637.2747, 316.44, 653.2853 ], "text": "265,020", "html_text": "265,020", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 637.2747, 413.44, 653.2853 ], "text": "265,000", "html_text": "265,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 637.2747, 510.44, 653.2853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 637.2747, 607.44, 653.2853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.44, 621.264, 607.44, 637.2747 ], "cells": [ { "location": [ 25.44, 621.264, 122.44, 637.2747 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 621.264, 219.44, 637.2747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 621.264, 316.44, 637.2747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 621.264, 413.44, 637.2747 ], "text": "(6,389,200)", "html_text": "(6,389,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 621.264, 510.44, 637.2747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 621.264, 607.44, 637.2747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.44, 605.2533, 607.44, 621.264 ], "cells": [ { "location": [ 25.44, 605.2533, 122.44, 621.264 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 605.2533, 219.44, 621.264 ], "text": "(3,705,000)", "html_text": "(3,705,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 605.2533, 316.44, 621.264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 605.2533, 413.44, 621.264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 605.2533, 510.44, 621.264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 605.2533, 607.44, 621.264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.44, 589.2427, 607.44, 605.2533 ], "cells": [ { "location": [ 25.44, 589.2427, 122.44, 605.2533 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 589.2427, 219.44, 605.2533 ], "text": "12,506,100", "html_text": "12,506,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 589.2427, 316.44, 605.2533 ], "text": "7,200,000", "html_text": "7,200,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 589.2427, 413.44, 605.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 589.2427, 510.44, 605.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 589.2427, 607.44, 605.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.44, 573.232, 607.44, 589.2427 ], "cells": [ { "location": [ 25.44, 573.232, 122.44, 589.2427 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 573.232, 219.44, 589.2427 ], "text": "470,911,800", "html_text": "470,911,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 573.232, 316.44, 589.2427 ], "text": "456,427,520", "html_text": "456,427,520", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 573.232, 413.44, 589.2427 ], "text": "473,517,400", "html_text": "473,517,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 573.232, 510.44, 589.2427 ], "text": "470,739,400", "html_text": "470,739,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 573.232, 607.44, 589.2427 ], "text": "482,498,600", "html_text": "482,498,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.44, 557.2213, 607.44, 573.232 ], "cells": [ { "location": [ 25.44, 557.2213, 122.44, 573.232 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 557.2213, 219.44, 573.232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 557.2213, 316.44, 573.232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 557.2213, 413.44, 573.232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 557.2213, 510.44, 573.232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 557.2213, 607.44, 573.232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.44, 541.2107, 607.44, 557.2213 ], "cells": [ { "location": [ 25.44, 541.2107, 122.44, 557.2213 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 541.2107, 219.44, 557.2213 ], "text": "13,978,940", "html_text": "13,978,940", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 541.2107, 316.44, 557.2213 ], "text": "18,065,074", "html_text": "18,065,074", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 541.2107, 413.44, 557.2213 ], "text": "21,235,900", "html_text": "21,235,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 541.2107, 510.44, 557.2213 ], "text": "15,833,900", "html_text": "15,833,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 541.2107, 607.44, 557.2213 ], "text": "7,067,200", "html_text": "7,067,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.44, 525.2, 607.44, 541.2107 ], "cells": [ { "location": [ 25.44, 525.2, 122.44, 541.2107 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 525.2, 219.44, 541.2107 ], "text": "19,152,864", "html_text": "19,152,864", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 525.2, 316.44, 541.2107 ], "text": "18,512,280", "html_text": "18,512,280", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 525.2, 413.44, 541.2107 ], "text": "15,968,000", "html_text": "15,968,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 525.2, 510.44, 541.2107 ], "text": "13,302,400", "html_text": "13,302,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 525.2, 607.44, 541.2107 ], "text": "11,056,400", "html_text": "11,056,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.44, 509.1893, 607.44, 525.2 ], "cells": [ { "location": [ 25.44, 509.1893, 122.44, 525.2 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 509.1893, 219.44, 525.2 ], "text": "883,323", "html_text": "883,323", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 509.1893, 316.44, 525.2 ], "text": "(900,944)", "html_text": "(900,944)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 509.1893, 413.44, 525.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 509.1893, 510.44, 525.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 509.1893, 607.44, 525.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.44, 493.1787, 607.44, 509.1893 ], "cells": [ { "location": [ 25.44, 493.1787, 122.44, 509.1893 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 493.1787, 219.44, 509.1893 ], "text": "34,015,127", "html_text": "34,015,127", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 493.1787, 316.44, 509.1893 ], "text": "35,676,410", "html_text": "35,676,410", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 493.1787, 413.44, 509.1893 ], "text": "37,203,900", "html_text": "37,203,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 493.1787, 510.44, 509.1893 ], "text": "29,136,300", "html_text": "29,136,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 493.1787, 607.44, 509.1893 ], "text": "18,123,600", "html_text": "18,123,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.44, 477.168, 607.44, 493.1787 ], "cells": [ { "location": [ 25.44, 477.168, 122.44, 493.1787 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 477.168, 219.44, 493.1787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 477.168, 316.44, 493.1787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 477.168, 413.44, 493.1787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 477.168, 510.44, 493.1787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 477.168, 607.44, 493.1787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.44, 461.1573, 607.44, 477.168 ], "cells": [ { "location": [ 25.44, 461.1573, 122.44, 477.168 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 461.1573, 219.44, 477.168 ], "text": "4,323,229", "html_text": "4,323,229", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 461.1573, 316.44, 477.168 ], "text": "533,782", "html_text": "533,782", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 461.1573, 413.44, 477.168 ], "text": "524,400", "html_text": "524,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 461.1573, 510.44, 477.168 ], "text": "524,400", "html_text": "524,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 461.1573, 607.44, 477.168 ], "text": "524,400", "html_text": "524,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.44, 445.1467, 607.44, 461.1573 ], "cells": [ { "location": [ 25.44, 445.1467, 122.44, 461.1573 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 445.1467, 219.44, 461.1573 ], "text": "21,439", "html_text": "21,439", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 445.1467, 316.44, 461.1573 ], "text": "20,119,418", "html_text": "20,119,418", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 445.1467, 413.44, 461.1573 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 445.1467, 510.44, 461.1573 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 445.1467, 607.44, 461.1573 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.44, 429.136, 607.44, 445.1467 ], "cells": [ { "location": [ 25.44, 429.136, 122.44, 445.1467 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 429.136, 219.44, 445.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 429.136, 316.44, 445.1467 ], "text": "47,091", "html_text": "47,091", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 429.136, 413.44, 445.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 429.136, 510.44, 445.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 429.136, 607.44, 445.1467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.44, 413.1253, 607.44, 429.136 ], "cells": [ { "location": [ 25.44, 413.1253, 122.44, 429.136 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 413.1253, 219.44, 429.136 ], "text": "4,344,668", "html_text": "4,344,668", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 413.1253, 316.44, 429.136 ], "text": "20,700,292", "html_text": "20,700,292", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 413.1253, 413.44, 429.136 ], "text": "554,400", "html_text": "554,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 413.1253, 510.44, 429.136 ], "text": "554,400", "html_text": "554,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 413.1253, 607.44, 429.136 ], "text": "554,400", "html_text": "554,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.44, 397.1147, 607.44, 413.1253 ], "cells": [ { "location": [ 25.44, 397.1147, 122.44, 413.1253 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 397.1147, 219.44, 413.1253 ], "text": "509,271,595", "html_text": "509,271,595", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 397.1147, 316.44, 413.1253 ], "text": "512,804,221", "html_text": "512,804,221", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 397.1147, 413.44, 413.1253 ], "text": "511,275,700", "html_text": "511,275,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 397.1147, 510.44, 413.1253 ], "text": "500,430,100", "html_text": "500,430,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 397.1147, 607.44, 413.1253 ], "text": "501,176,600", "html_text": "501,176,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.44, 381.104, 607.44, 397.1147 ], "cells": [ { "location": [ 25.44, 381.104, 122.44, 397.1147 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 381.104, 219.44, 397.1147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 381.104, 316.44, 397.1147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 381.104, 413.44, 397.1147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 381.104, 510.44, 397.1147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 381.104, 607.44, 397.1147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.44, 365.0933, 607.44, 381.104 ], "cells": [ { "location": [ 25.44, 365.0933, 122.44, 381.104 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 365.0933, 219.44, 381.104 ], "text": "287,353,551", "html_text": "287,353,551", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 365.0933, 316.44, 381.104 ], "text": "272,546,896", "html_text": "272,546,896", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 365.0933, 413.44, 381.104 ], "text": "285,873,100", "html_text": "285,873,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 365.0933, 510.44, 381.104 ], "text": "281,868,400", "html_text": "281,868,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 365.0933, 607.44, 381.104 ], "text": "287,988,400", "html_text": "287,988,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.44, 349.0827, 607.44, 365.0933 ], "cells": [ { "location": [ 25.44, 349.0827, 122.44, 365.0933 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 349.0827, 219.44, 365.0933 ], "text": "79,080,648", "html_text": "79,080,648", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 349.0827, 316.44, 365.0933 ], "text": "89,890,318", "html_text": "89,890,318", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 349.0827, 413.44, 365.0933 ], "text": "89,144,200", "html_text": "89,144,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 349.0827, 510.44, 365.0933 ], "text": "84,621,600", "html_text": "84,621,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 349.0827, 607.44, 365.0933 ], "text": "82,662,600", "html_text": "82,662,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.44, 333.072, 607.44, 349.0827 ], "cells": [ { "location": [ 25.44, 333.072, 122.44, 349.0827 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 333.072, 219.44, 349.0827 ], "text": "103,492,738", "html_text": "103,492,738", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 333.072, 316.44, 349.0827 ], "text": "112,512,056", "html_text": "112,512,056", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 333.072, 413.44, 349.0827 ], "text": "119,605,400", "html_text": "119,605,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 333.072, 510.44, 349.0827 ], "text": "126,203,800", "html_text": "126,203,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 333.072, 607.44, 349.0827 ], "text": "129,203,800", "html_text": "129,203,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.44, 317.0613, 607.44, 333.072 ], "cells": [ { "location": [ 25.44, 317.0613, 122.44, 333.072 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 317.0613, 219.44, 333.072 ], "text": "19,992,000", "html_text": "19,992,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 317.0613, 316.44, 333.072 ], "text": "11,866,500", "html_text": "11,866,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 317.0613, 413.44, 333.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 317.0613, 510.44, 333.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 317.0613, 607.44, 333.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.44, 301.0507, 607.44, 317.0613 ], "cells": [ { "location": [ 25.44, 301.0507, 122.44, 317.0613 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 301.0507, 219.44, 317.0613 ], "text": "488,702", "html_text": "488,702", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 301.0507, 316.44, 317.0613 ], "text": "851,110", "html_text": "851,110", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 301.0507, 413.44, 317.0613 ], "text": "294,700", "html_text": "294,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 301.0507, 510.44, 317.0613 ], "text": "144,700", "html_text": "144,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 301.0507, 607.44, 317.0613 ], "text": "144,700", "html_text": "144,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.44, 285.04, 607.44, 301.0507 ], "cells": [ { "location": [ 25.44, 285.04, 122.44, 301.0507 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 285.04, 219.44, 301.0507 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 285.04, 316.44, 301.0507 ], "text": "16,443", "html_text": "16,443", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 285.04, 413.44, 301.0507 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 285.04, 510.44, 301.0507 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 285.04, 607.44, 301.0507 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.44, 269.0293, 607.44, 285.04 ], "cells": [ { "location": [ 25.44, 269.0293, 122.44, 285.04 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 269.0293, 219.44, 285.04 ], "text": "490,407,639", "html_text": "490,407,639", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 269.0293, 316.44, 285.04 ], "text": "487,683,323", "html_text": "487,683,323", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 269.0293, 413.44, 285.04 ], "text": "494,917,400", "html_text": "494,917,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 269.0293, 510.44, 285.04 ], "text": "492,838,500", "html_text": "492,838,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 269.0293, 607.44, 285.04 ], "text": "499,999,500", "html_text": "499,999,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.44, 253.0187, 607.44, 269.0293 ], "cells": [ { "location": [ 25.44, 253.0187, 122.44, 269.0293 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 253.0187, 219.44, 269.0293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 253.0187, 316.44, 269.0293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 253.0187, 413.44, 269.0293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 253.0187, 510.44, 269.0293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 253.0187, 607.44, 269.0293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.44, 237.008, 607.44, 253.0187 ], "cells": [ { "location": [ 25.44, 237.008, 122.44, 253.0187 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 237.008, 219.44, 253.0187 ], "text": "470,646,700", "html_text": "470,646,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 237.008, 316.44, 253.0187 ], "text": "453,066,936", "html_text": "453,066,936", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 237.008, 413.44, 253.0187 ], "text": "473,517,400", "html_text": "473,517,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 237.008, 510.44, 253.0187 ], "text": "470,739,400", "html_text": "470,739,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 237.008, 607.44, 253.0187 ], "text": "482,498,600", "html_text": "482,498,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.44, 220.9973, 607.44, 237.008 ], "cells": [ { "location": [ 25.44, 220.9973, 122.44, 237.008 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 220.9973, 219.44, 237.008 ], "text": "15,950,053", "html_text": "15,950,053", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 220.9973, 316.44, 237.008 ], "text": "14,440,506", "html_text": "14,440,506", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 220.9973, 413.44, 237.008 ], "text": "21,370,000", "html_text": "21,370,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 220.9973, 510.44, 237.008 ], "text": "22,069,100", "html_text": "22,069,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 220.9973, 607.44, 237.008 ], "text": "17,470,900", "html_text": "17,470,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.44, 204.9867, 607.44, 220.9973 ], "cells": [ { "location": [ 25.44, 204.9867, 122.44, 220.9973 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 204.9867, 219.44, 220.9973 ], "text": "3,810,886", "html_text": "3,810,886", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 204.9867, 316.44, 220.9973 ], "text": "20,175,882", "html_text": "20,175,882", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 204.9867, 413.44, 220.9973 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 204.9867, 510.44, 220.9973 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 204.9867, 607.44, 220.9973 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.44, 188.976, 607.44, 204.9867 ], "cells": [ { "location": [ 25.44, 188.976, 122.44, 204.9867 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 188.976, 219.44, 204.9867 ], "text": "490,407,639", "html_text": "490,407,639", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 188.976, 316.44, 204.9867 ], "text": "487,683,323", "html_text": "487,683,323", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 188.976, 413.44, 204.9867 ], "text": "494,917,400", "html_text": "494,917,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 188.976, 510.44, 204.9867 ], "text": "492,838,500", "html_text": "492,838,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 188.976, 607.44, 204.9867 ], "text": "499,999,500", "html_text": "499,999,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.44, 172.9653, 607.44, 188.976 ], "cells": [ { "location": [ 25.44, 172.9653, 122.44, 188.976 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 172.9653, 219.44, 188.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 172.9653, 316.44, 188.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 172.9653, 413.44, 188.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 172.9653, 510.44, 188.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 172.9653, 607.44, 188.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.44, 156.9547, 607.44, 172.9653 ], "cells": [ { "location": [ 25.44, 156.9547, 122.44, 172.9653 ], "text": "Institutions Operations", "html_text": "Institutions Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 156.9547, 219.44, 172.9653 ], "text": "4,869,741", "html_text": "4,869,741", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 156.9547, 316.44, 172.9653 ], "text": "4,006,977", "html_text": "4,006,977", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 156.9547, 413.44, 172.9653 ], "text": "4,315,800", "html_text": "4,315,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 156.9547, 510.44, 172.9653 ], "text": "3,566,300", "html_text": "3,566,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 156.9547, 607.44, 172.9653 ], "text": "3,352,500", "html_text": "3,352,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.44, 140.944, 607.44, 156.9547 ], "cells": [ { "location": [ 25.44, 140.944, 122.44, 156.9547 ], "text": "Medical Services", "html_text": "Medical Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 140.944, 219.44, 156.9547 ], "text": "76,970,044", "html_text": "76,970,044", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 140.944, 316.44, 156.9547 ], "text": "82,441,284", "html_text": "82,441,284", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 140.944, 413.44, 156.9547 ], "text": "94,843,800", "html_text": "94,843,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 140.944, 510.44, 156.9547 ], "text": "94,822,800", "html_text": "94,822,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 140.944, 607.44, 156.9547 ], "text": "95,024,800", "html_text": "95,024,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.44, 124.9333, 607.44, 140.944 ], "cells": [ { "location": [ 25.44, 124.9333, 122.44, 140.944 ], "text": "Education", "html_text": "Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 124.9333, 219.44, 140.944 ], "text": "5,472,029", "html_text": "5,472,029", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 124.9333, 316.44, 140.944 ], "text": "5,968,063", "html_text": "5,968,063", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 124.9333, 413.44, 140.944 ], "text": "6,897,100", "html_text": "6,897,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 124.9333, 510.44, 140.944 ], "text": "6,900,000", "html_text": "6,900,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 124.9333, 607.44, 140.944 ], "text": "7,156,400", "html_text": "7,156,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.44, 108.9227, 607.44, 124.9333 ], "cells": [ { "location": [ 25.44, 108.9227, 122.44, 124.9333 ], "text": "Correctional Industries", "html_text": "Correctional Industries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 108.9227, 219.44, 124.9333 ], "text": "10,214,091", "html_text": "10,214,091", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 108.9227, 316.44, 124.9333 ], "text": "9,670,163", "html_text": "9,670,163", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 108.9227, 413.44, 124.9333 ], "text": "12,944,200", "html_text": "12,944,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 108.9227, 510.44, 124.9333 ], "text": "12,671,000", "html_text": "12,671,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 108.9227, 607.44, 124.9333 ], "text": "12,771,200", "html_text": "12,771,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.44, 92.912, 607.44, 108.9227 ], "cells": [ { "location": [ 25.44, 92.912, 122.44, 108.9227 ], "text": "Correctional Facilities", "html_text": "Correctional Facilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 92.912, 219.44, 108.9227 ], "text": "350,024,397", "html_text": "350,024,397", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 92.912, 316.44, 108.9227 ], "text": "343,659,516", "html_text": "343,659,516", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 92.912, 413.44, 108.9227 ], "text": "338,421,800", "html_text": "338,421,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 92.912, 510.44, 108.9227 ], "text": "336,502,000", "html_text": "336,502,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 92.912, 607.44, 108.9227 ], "text": "343,246,800", "html_text": "343,246,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 25.44, 76.9013, 607.44, 92.912 ], "cells": [ { "location": [ 25.44, 76.9013, 122.44, 92.912 ], "text": "Mental Health", "html_text": "Mental Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 76.9013, 219.44, 92.912 ], "text": "15,143,607", "html_text": "15,143,607", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 76.9013, 316.44, 92.912 ], "text": "13,268,434", "html_text": "13,268,434", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 76.9013, 413.44, 92.912 ], "text": "8,663,200", "html_text": "8,663,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 76.9013, 510.44, 92.912 ], "text": "8,768,100", "html_text": "8,768,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 76.9013, 607.44, 92.912 ], "text": "8,839,500", "html_text": "8,839,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 25.44, 60.8907, 607.44, 76.9013 ], "cells": [ { "location": [ 25.44, 60.8907, 122.44, 76.9013 ], "text": "Private Prisons", "html_text": "Private Prisons", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 60.8907, 219.44, 76.9013 ], "text": "27,713,729", "html_text": "27,713,729", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 60.8907, 316.44, 76.9013 ], "text": "28,668,887", "html_text": "28,668,887", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 60.8907, 413.44, 76.9013 ], "text": "28,831,500", "html_text": "28,831,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 60.8907, 510.44, 76.9013 ], "text": "29,608,300", "html_text": "29,608,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 60.8907, 607.44, 76.9013 ], "text": "29,608,300", "html_text": "29,608,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 25.44, 44.88, 607.44, 60.8907 ], "cells": [ { "location": [ 25.44, 44.88, 122.44, 60.8907 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 44.88, 219.44, 60.8907 ], "text": "490,407,639", "html_text": "490,407,639", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 44.88, 316.44, 60.8907 ], "text": "487,683,323", "html_text": "487,683,323", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 44.88, 413.44, 60.8907 ], "text": "494,917,400", "html_text": "494,917,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 44.88, 510.44, 60.8907 ], "text": "492,838,500", "html_text": "492,838,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 44.88, 607.44, 60.8907 ], "text": "499,999,500", "html_text": "499,999,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 45, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 287, "type": "TEXT", "location": { "l": 308.64, "t": 18.48, "r": 324.72, "b": 8.88 }, "text": "271", "reading_order": 1 } ] }, { "page": 288, "items": [ { "page": 288, "type": "TEXT", "location": { "l": 25.68, "t": 765.36, "r": 602.16, "b": 715.92 }, "text": "Adult Correctional Institutions is comprised of 13 state correctional facilities and one contracted correctional facility for adult felon offenders. Seven additional programmatic areas serve all institutions and their incarcerated populations: the Division of Operations, the Division of Mental Health, Education programs, Inmate Medical Services, the Division of Adult Institutions and the Division of Correctional Industries.", "reading_order": 0 }, { "page": 288, "type": "TEXT", "location": { "l": 25.92, "t": 707.04, "r": 602.4, "b": 670.08 }, "text": "The Division of Operations, pursuant to KRS 197.505, 197.065, 196.240, and 197.110, supervises and directs the following activities: coordination of academic and technical programs, coordination of dietary and health programs for state owned facilities, and coordination of security threat group information.", "reading_order": 1 }, { "page": 288, "type": "TEXT", "location": { "l": 25.92, "t": 661.2, "r": 592.56, "b": 624 }, "text": "The Division of Mental Health is responsible for providing mental health treatment services to Kentucky's incarcerated, paroled, and probated populations. The Division is comprised of three units: sex offender treatment programs, the Sex Offender Risk Assessment Unit, and psychiatric and psychological out-patient services.", "reading_order": 2 }, { "page": 288, "type": "TEXT", "location": { "l": 25.68, "t": 615.12, "r": 602.4, "b": 542.4 }, "text": "Inmate Medical Services, pursuant to KRS 197.020, provides necessary health services to inmates committed to the Department. Services are performed at each institutional location through institutional medical staff, personal service contracts, and outside referrals to local specialists and hospitals. The provision of medical services is monitored, authorized, and reviewed by a system-wide Medical Director. Beneficiaries of the Division of Inmate Medical Services also include the state inmates housed in local jails who are able to participate in the healthcare network administered through the Division. County jail inmates are now beneficiaries of the healthcare network in accordance with KRS 441.560.", "reading_order": 3 }, { "page": 288, "type": "TEXT", "location": { "l": 26.4, "t": 533.04, "r": 592.56, "b": 473.28 }, "text": "Kentucky Correctional Industries (KCI), as authorized by KRS 197.200, produces goods and services employing inmate labor. Kentucky Correctional Industries operates thirteen industries at seven plants in the Department's state-operated institutions. Plants produce products and provide services such as office furniture, license tags, janitorial products, printing, mattresses, ergonomic chairs, signage, furniture refurbishing, coupon sorting, Braille printing services, and mail services are also offered by KCI.", "reading_order": 4 }, { "page": 288, "type": "TEXT", "location": { "l": 25.92, "t": 463.2, "r": 602.16, "b": 401.76 }, "text": "Also administered by the Division of Correctional Industries is the Institutional Farm program. Farm programs are currently operated at Blackburn Correctional Complex, Northpoint Training Center, Roederer Correctional Complex, and Western Kentucky Correctional Complex. Current farm operations consist of cattle (including commercial cattle and a prime Registered Angus herd), grain, hay, orchards, and vegetables. The farm program also has a working agreement with the Thoroughbred Retirement Foundation, and operates a refuge for retired thoroughbred horses at the Blackburn Correctional Complex.", "reading_order": 5 }, { "page": 288, "type": "TITLE", "location": { "l": 26.64, "t": 393.12, "r": 145.92, "b": 381.12 }, "text": "Correctional Institutions", "reading_order": 6, "level": 2 }, { "page": 288, "type": "TEXT", "location": { "l": 25.44, "t": 371.28, "r": 606.48, "b": 310.08 }, "text": "Kentucky State Reformatory (KSR) is a medium security institution with current operational capacity of 363 inmates located near LaGrange in Oldham County. The inmate population is divided into four segments: general population, special management unit, nursing care facility, and mental health unit. Since 1980, KSR has converted designated living areas into single cell facilities and opened a new 150-bed mental health unit during 1998. In 1995 KSR opened the Nursing Care Facility which houses inmates in need of medical care due to their medical condition.", "reading_order": 7 }, { "page": 288, "type": "TEXT", "location": { "l": 25.44, "t": 300.96, "r": 602.16, "b": 264.24 }, "text": "Kentucky State Penitentiary (KSP) is a maximum security institution with an operational capacity of 914 inmates, located near Eddyville in Lyon County. The inmate population is separated into three major groups: general population, protective custody, and disciplinary/administrative segregation. KSP also houses the state's capital punishment unit.", "reading_order": 8 }, { "page": 288, "type": "TEXT", "location": { "l": 25.68, "t": 255.36, "r": 599.52, "b": 217.68 }, "text": "Blackburn Correctional Complex (BCC) is a minimum security institution with an operational capacity of 320 inmates located near Lexington in Fayette County. The institution programmatically directs inmates to halfway houses or returns the inmate to the community by parole, based upon the individual's demonstrated conduct, program performance, and need.", "reading_order": 9 }, { "page": 288, "type": "TEXT", "location": { "l": 25.68, "t": 209.04, "r": 593.28, "b": 172.08 }, "text": "Bell County Forestry Camp (BCFC) is a minimum security institution with an operational capacity of 300 inmates located near Pineville in Bell County. The institution provides manpower to the Division of Forestry for fire suppression in Bell and seven surrounding counties during fire season along with road, highway garage, and community service details.", "reading_order": 10 }, { "page": 288, "type": "TEXT", "location": { "l": 25.68, "t": 163.44, "r": 602.16, "b": 126.24 }, "text": "Kentucky Correctional Institution for Women (KCIW), the only state institutional facility for women in the Commonwealth, is located in PeeWee Valley in Shelby County, and has an operational capacity of 715 inmates. All levels of security and all levels of medical services must be provided since virtually all female prisoners are housed at KCIW.", "reading_order": 11 }, { "page": 288, "type": "TEXT", "location": { "l": 25.44, "t": 117.12, "r": 601.92, "b": 80.4 }, "text": "Eastern Kentucky Correctional Complex (EKCC) is a medium security institution with an operational capacity of 1,914 inmates located near West Liberty in Morgan County. The facility is the second largest correctional institution in the state, providing inmates with employment opportunities, academic resources, and vocational programs.", "reading_order": 12 }, { "page": 288, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.96, "b": 9.12 }, "text": "272", "reading_order": 13 } ] }, { "page": 289, "items": [ { "page": 289, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 599.52, "b": 692.16 }, "text": "Western Kentucky Correctional Complex (WKCC) is a medium security institution with an operational capacity of 493 inmates located near Caldwell County. The institution operates a full farm operation on 2,500 acres, a community work program for surrounding parks and cities, and the Correctional Industries recycling program serving the surrounding counties. Ross-Cash Center (R-CC) is located on the grounds of Western Kentucky Correctional Complex in Lyon County and has an operational capacity of 200 female inmates. The facility, which opened in October 2015, is named for two correctional employees killed in the line of duty during the 1980s.", "reading_order": 0 }, { "page": 289, "type": "TEXT", "location": { "l": 25.44, "t": 683.28, "r": 606.24, "b": 621.36 }, "text": "Roederer Correctional Complex (RCC) is a medium security institution with an operational capacity of 1,238 inmates located near LaGrange in Oldham County. The institution operates the Department's Assessment and Classification Center, serving all incoming male inmates with the exception of inmates sentenced to capital punishment. The operational capacity includes 200 female assessment center beds, which is a temporary measure to alleviate the female controlled intake population. The institution also operates a full farm operation on approximately 2,800 acres.", "reading_order": 1 }, { "page": 289, "type": "TEXT", "location": { "l": 25.92, "t": 613.2, "r": 606, "b": 552.24 }, "text": "Luther Luckett Correctional Complex (LLCC) is a medium security institution with an operational capacity of 1,200 inmates, also located near LaGrange in Oldham County. The facility houses two separate institutions: the Department of Correction's prison facility and the Cabinet for Health and Family Services' Kentucky Correctional Psychiatric Center (KCPC). Due to KCPC, the inmate population has a variety of psychological, pharmaceutical, recreational, academic, vocational, and substance abuse programs available.", "reading_order": 2 }, { "page": 289, "type": "TEXT", "location": { "l": 25.44, "t": 543.6, "r": 601.92, "b": 518.4 }, "text": "Green River Correctional Complex (GRCC) is a medium security institution with an operational capacity of 982 inmates located near Central City in Muhlenberg County.", "reading_order": 3 }, { "page": 289, "type": "TEXT", "location": { "l": 25.68, "t": 509.04, "r": 587.76, "b": 484.08 }, "text": "Northpoint Training Center (NTC) is a medium security institution with an operational capacity of 1,272 inmates located near Danville in Boyle County. The institution operates a prison farm, along with counseling, academic, and vocational programs.", "reading_order": 4 }, { "page": 289, "type": "TEXT", "location": { "l": 25.92, "t": 475.2, "r": 606, "b": 437.76 }, "text": "Little Sandy Correctional Complex (LSCC) is located near Sandy Hook in Elliott County and will have an operational capacity of 1,882 inmates upon expansion. Programming at the institution consists of basic educational and vocational training classes, as well as psychological services. Correctional industries programs include wood furniture and office seating.", "reading_order": 5 }, { "page": 289, "type": "TEXT", "location": { "l": 25.92, "t": 429.36, "r": 604.56, "b": 392.64 }, "text": "Southeast State Correctional Complex (SSCC) is a medium security facility with an operational capacity of 621 inmates located in Wheelwright in Floyd County. This facility is operated by the Commonwealth and is privately owned by CoreCivic and leased to the Commonwealth.", "reading_order": 6 }, { "page": 289, "type": "TEXT", "location": { "l": 25.68, "t": 383.28, "r": 584.88, "b": 358.56 }, "text": "Lee Adjustment Center (LAC) is located near Beattyville in Lee County and has an operational capacity of 866 inmates. The Department contracts with CoreCivic for operation of this medium security facility.", "reading_order": 7 }, { "page": 289, "type": "TITLE", "location": { "l": 27.12, "t": 349.44, "r": 60, "b": 336.48 }, "text": "Policy", "reading_order": 8, "level": 2 }, { "page": 289, "type": "TEXT", "location": { "l": 25.92, "t": 327.12, "r": 600.96, "b": 302.4 }, "text": "The Governor's budget includes additional General Fund in the amount of $4,000,000 in fiscal year 2027 and $9,000,000 in fiscal year 2028 to support medical cost increases.", "reading_order": 9 }, { "page": 289, "type": "TEXT", "location": { "l": 25.92, "t": 293.28, "r": 595.92, "b": 256.32 }, "text": "The Governor's budget includes additional funding in the amount of $3,725,800 in fiscal year 2027 and $7,700,200 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $3,688,500 and $7,623,200, respectively.", "reading_order": 10 }, { "page": 289, "type": "TEXT", "location": { "l": 308.88, "t": 18.24, "r": 325.2, "b": 8.88 }, "text": "273", "reading_order": 11 } ] }, { "page": 290, "items": [ { "page": 290, "type": "TEXT", "location": { "l": 217.2, "t": 765.6, "r": 415.44, "b": 740.88 }, "text": "Justice and Public Safety\nCommunity Services and Local Facilities", "reading_order": 0 }, { "page": 290, "type": "TABLE", "location": { "l": 25.68, "t": 753.36, "r": 609.36, "b": 113.28 }, "text": "
Community Services and Local Facilities
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation263,564,900251,867,100258,358,400230,853,100230,135,500
State Salary and Compensation Allocation3,971,200
Continuing Approp-General Fund1,096,555
Budget Reduction-General Fund(15,750,800)
Reorganization Adjustment490,000
Other(14,639,500)(7,700,000)
Total General Fund254,483,155244,167,100242,607,600230,853,100230,135,500
Restricted Funds
Balance Forward7,693,4946,984,5378,228,9005,394,4002,314,100
Current Receipts4,845,6075,693,3224,501,2005,340,3005,355,100
Non-Revenue Receipts450,0007,742,2007,742,200
Total Restricted Funds12,539,10213,127,85912,730,10018,476,90015,411,400
Federal Fund
Balance Forward(426,731)(26,367)(44,100)
Current Receipts1,136,634809,775918,300874,200874,200
Total Federal Fund709,904783,408874,200874,200874,200
TOTAL SOURCE OF FUNDS267,732,160258,078,367256,211,900250,204,200246,421,100
EXPENDITURES BY CLASS
Personnel Costs88,419,62790,760,27194,919,70093,893,30096,324,200
Operating Expenses11,209,24211,313,31612,608,10013,607,60013,797,200
Grants Loans Benefits160,049,113146,087,095143,289,700140,389,200135,972,100
Capital Outlay1,096,008
TOTAL EXPENDITURES260,773,990248,160,682250,817,500247,890,100246,093,500
EXPENDITURES BY FUND SOURCE
General Fund254,483,155242,434,217242,607,600230,853,100230,135,500
Restricted Funds5,554,5644,898,9417,335,70016,162,80015,083,800
Federal Fund736,270827,524874,200874,200874,200
TOTAL EXPENDITURES260,773,990248,160,682250,817,500247,890,100246,093,500
EXPENDITURES BY UNIT
Probation and Parole Program79,874,76081,598,33987,233,30086,761,40088,847,300
Local Facilities Operations1,474,6711,613,1001,599,0001,587,3001,628,700
Local Facilities - Jail Program125,787,479111,608,018107,550,400105,523,800101,106,700
Community Corrections Commission594,544627,095670,500670,500670,500
Halfway Houses23,302,76522,849,70423,767,10023,767,10023,767,100
Addiction Services23,860,01123,510,57224,123,60023,240,20023,579,900
Reentry Division5,879,7606,353,8535,873,6006,339,8006,493,300
TOTAL EXPENDITURES260,773,990248,160,682250,817,500247,890,100246,093,500
", "rows": [ { "row_index": 0, "location": [ 25.68, 737.7483, 609.36, 753.36 ], "cells": [ { "location": [ 25.68, 737.7483, 122.96, 753.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 737.7483, 609.36, 753.36 ], "text": "Community Services and Local Facilities", "html_text": "Community Services and Local Facilities", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.68, 722.1366, 609.36, 737.7483 ], "cells": [ { "location": [ 25.68, 722.1366, 122.96, 737.7483 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 722.1366, 220.24, 737.7483 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 722.1366, 317.52, 737.7483 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 722.1366, 414.8, 737.7483 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 722.1366, 512.08, 737.7483 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 722.1366, 609.36, 737.7483 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.68, 706.5249, 609.36, 722.1366 ], "cells": [ { "location": [ 25.68, 706.5249, 122.96, 722.1366 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 706.5249, 220.24, 722.1366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 706.5249, 317.52, 722.1366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 706.5249, 414.8, 722.1366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 706.5249, 512.08, 722.1366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 706.5249, 609.36, 722.1366 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.68, 690.9132, 609.36, 706.5249 ], "cells": [ { "location": [ 25.68, 690.9132, 122.96, 706.5249 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 690.9132, 220.24, 706.5249 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 690.9132, 317.52, 706.5249 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 690.9132, 414.8, 706.5249 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 690.9132, 512.08, 706.5249 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 690.9132, 609.36, 706.5249 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.68, 675.3015, 609.36, 690.9132 ], "cells": [ { "location": [ 25.68, 675.3015, 122.96, 690.9132 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 675.3015, 220.24, 690.9132 ], "text": "263,564,900", "html_text": "263,564,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 675.3015, 317.52, 690.9132 ], "text": "251,867,100", "html_text": "251,867,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 675.3015, 414.8, 690.9132 ], "text": "258,358,400", "html_text": "258,358,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 675.3015, 512.08, 690.9132 ], "text": "230,853,100", "html_text": "230,853,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 675.3015, 609.36, 690.9132 ], "text": "230,135,500", "html_text": "230,135,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.68, 659.6898, 609.36, 675.3015 ], "cells": [ { "location": [ 25.68, 659.6898, 122.96, 675.3015 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 659.6898, 220.24, 675.3015 ], "text": "3,971,200", "html_text": "3,971,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 659.6898, 317.52, 675.3015 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 659.6898, 414.8, 675.3015 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 659.6898, 512.08, 675.3015 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 659.6898, 609.36, 675.3015 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.68, 644.078, 609.36, 659.6898 ], "cells": [ { "location": [ 25.68, 644.078, 122.96, 659.6898 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 644.078, 220.24, 659.6898 ], "text": "1,096,555", "html_text": "1,096,555", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 644.078, 317.52, 659.6898 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 644.078, 414.8, 659.6898 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 644.078, 512.08, 659.6898 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 644.078, 609.36, 659.6898 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.68, 628.4663, 609.36, 644.078 ], "cells": [ { "location": [ 25.68, 628.4663, 122.96, 644.078 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 628.4663, 220.24, 644.078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 628.4663, 317.52, 644.078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 628.4663, 414.8, 644.078 ], "text": "(15,750,800)", "html_text": "(15,750,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 628.4663, 512.08, 644.078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 628.4663, 609.36, 644.078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.68, 612.8546, 609.36, 628.4663 ], "cells": [ { "location": [ 25.68, 612.8546, 122.96, 628.4663 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 612.8546, 220.24, 628.4663 ], "text": "490,000", "html_text": "490,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 612.8546, 317.52, 628.4663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 612.8546, 414.8, 628.4663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 612.8546, 512.08, 628.4663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 612.8546, 609.36, 628.4663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.68, 597.2429, 609.36, 612.8546 ], "cells": [ { "location": [ 25.68, 597.2429, 122.96, 612.8546 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 597.2429, 220.24, 612.8546 ], "text": "(14,639,500)", "html_text": "(14,639,500)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 597.2429, 317.52, 612.8546 ], "text": "(7,700,000)", "html_text": "(7,700,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 597.2429, 414.8, 612.8546 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 597.2429, 512.08, 612.8546 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 597.2429, 609.36, 612.8546 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.68, 581.6312, 609.36, 597.2429 ], "cells": [ { "location": [ 25.68, 581.6312, 122.96, 597.2429 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 581.6312, 220.24, 597.2429 ], "text": "254,483,155", "html_text": "254,483,155", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 581.6312, 317.52, 597.2429 ], "text": "244,167,100", "html_text": "244,167,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 581.6312, 414.8, 597.2429 ], "text": "242,607,600", "html_text": "242,607,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 581.6312, 512.08, 597.2429 ], "text": "230,853,100", "html_text": "230,853,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 581.6312, 609.36, 597.2429 ], "text": "230,135,500", "html_text": "230,135,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.68, 566.0195, 609.36, 581.6312 ], "cells": [ { "location": [ 25.68, 566.0195, 122.96, 581.6312 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 566.0195, 220.24, 581.6312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 566.0195, 317.52, 581.6312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 566.0195, 414.8, 581.6312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 566.0195, 512.08, 581.6312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 566.0195, 609.36, 581.6312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.68, 550.4078, 609.36, 566.0195 ], "cells": [ { "location": [ 25.68, 550.4078, 122.96, 566.0195 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 550.4078, 220.24, 566.0195 ], "text": "7,693,494", "html_text": "7,693,494", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 550.4078, 317.52, 566.0195 ], "text": "6,984,537", "html_text": "6,984,537", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 550.4078, 414.8, 566.0195 ], "text": "8,228,900", "html_text": "8,228,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 550.4078, 512.08, 566.0195 ], "text": "5,394,400", "html_text": "5,394,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 550.4078, 609.36, 566.0195 ], "text": "2,314,100", "html_text": "2,314,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.68, 534.7961, 609.36, 550.4078 ], "cells": [ { "location": [ 25.68, 534.7961, 122.96, 550.4078 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 534.7961, 220.24, 550.4078 ], "text": "4,845,607", "html_text": "4,845,607", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 534.7961, 317.52, 550.4078 ], "text": "5,693,322", "html_text": "5,693,322", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 534.7961, 414.8, 550.4078 ], "text": "4,501,200", "html_text": "4,501,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 534.7961, 512.08, 550.4078 ], "text": "5,340,300", "html_text": "5,340,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 534.7961, 609.36, 550.4078 ], "text": "5,355,100", "html_text": "5,355,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.68, 519.1844, 609.36, 534.7961 ], "cells": [ { "location": [ 25.68, 519.1844, 122.96, 534.7961 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 519.1844, 220.24, 534.7961 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 519.1844, 317.52, 534.7961 ], "text": "450,000", "html_text": "450,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 519.1844, 414.8, 534.7961 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 519.1844, 512.08, 534.7961 ], "text": "7,742,200", "html_text": "7,742,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 519.1844, 609.36, 534.7961 ], "text": "7,742,200", "html_text": "7,742,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.68, 503.5727, 609.36, 519.1844 ], "cells": [ { "location": [ 25.68, 503.5727, 122.96, 519.1844 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 503.5727, 220.24, 519.1844 ], "text": "12,539,102", "html_text": "12,539,102", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 503.5727, 317.52, 519.1844 ], "text": "13,127,859", "html_text": "13,127,859", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 503.5727, 414.8, 519.1844 ], "text": "12,730,100", "html_text": "12,730,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 503.5727, 512.08, 519.1844 ], "text": "18,476,900", "html_text": "18,476,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 503.5727, 609.36, 519.1844 ], "text": "15,411,400", "html_text": "15,411,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.68, 487.961, 609.36, 503.5727 ], "cells": [ { "location": [ 25.68, 487.961, 122.96, 503.5727 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 487.961, 220.24, 503.5727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 487.961, 317.52, 503.5727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 487.961, 414.8, 503.5727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 487.961, 512.08, 503.5727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 487.961, 609.36, 503.5727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.68, 472.3493, 609.36, 487.961 ], "cells": [ { "location": [ 25.68, 472.3493, 122.96, 487.961 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 472.3493, 220.24, 487.961 ], "text": "(426,731)", "html_text": "(426,731)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 472.3493, 317.52, 487.961 ], "text": "(26,367)", "html_text": "(26,367)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 472.3493, 414.8, 487.961 ], "text": "(44,100)", "html_text": "(44,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 472.3493, 512.08, 487.961 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 472.3493, 609.36, 487.961 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.68, 456.7376, 609.36, 472.3493 ], "cells": [ { "location": [ 25.68, 456.7376, 122.96, 472.3493 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 456.7376, 220.24, 472.3493 ], "text": "1,136,634", "html_text": "1,136,634", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 456.7376, 317.52, 472.3493 ], "text": "809,775", "html_text": "809,775", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 456.7376, 414.8, 472.3493 ], "text": "918,300", "html_text": "918,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 456.7376, 512.08, 472.3493 ], "text": "874,200", "html_text": "874,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 456.7376, 609.36, 472.3493 ], "text": "874,200", "html_text": "874,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.68, 441.1259, 609.36, 456.7376 ], "cells": [ { "location": [ 25.68, 441.1259, 122.96, 456.7376 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 441.1259, 220.24, 456.7376 ], "text": "709,904", "html_text": "709,904", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 441.1259, 317.52, 456.7376 ], "text": "783,408", "html_text": "783,408", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 441.1259, 414.8, 456.7376 ], "text": "874,200", "html_text": "874,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 441.1259, 512.08, 456.7376 ], "text": "874,200", "html_text": "874,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 441.1259, 609.36, 456.7376 ], "text": "874,200", "html_text": "874,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.68, 425.5141, 609.36, 441.1259 ], "cells": [ { "location": [ 25.68, 425.5141, 122.96, 441.1259 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 425.5141, 220.24, 441.1259 ], "text": "267,732,160", "html_text": "267,732,160", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 425.5141, 317.52, 441.1259 ], "text": "258,078,367", "html_text": "258,078,367", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 425.5141, 414.8, 441.1259 ], "text": "256,211,900", "html_text": "256,211,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 425.5141, 512.08, 441.1259 ], "text": "250,204,200", "html_text": "250,204,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 425.5141, 609.36, 441.1259 ], "text": "246,421,100", "html_text": "246,421,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.68, 409.9024, 609.36, 425.5141 ], "cells": [ { "location": [ 25.68, 409.9024, 122.96, 425.5141 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 409.9024, 220.24, 425.5141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 409.9024, 317.52, 425.5141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 409.9024, 414.8, 425.5141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 409.9024, 512.08, 425.5141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 409.9024, 609.36, 425.5141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.68, 394.2907, 609.36, 409.9024 ], "cells": [ { "location": [ 25.68, 394.2907, 122.96, 409.9024 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 394.2907, 220.24, 409.9024 ], "text": "88,419,627", "html_text": "88,419,627", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 394.2907, 317.52, 409.9024 ], "text": "90,760,271", "html_text": "90,760,271", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 394.2907, 414.8, 409.9024 ], "text": "94,919,700", "html_text": "94,919,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 394.2907, 512.08, 409.9024 ], "text": "93,893,300", "html_text": "93,893,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 394.2907, 609.36, 409.9024 ], "text": "96,324,200", "html_text": "96,324,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.68, 378.679, 609.36, 394.2907 ], "cells": [ { "location": [ 25.68, 378.679, 122.96, 394.2907 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 378.679, 220.24, 394.2907 ], "text": "11,209,242", "html_text": "11,209,242", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 378.679, 317.52, 394.2907 ], "text": "11,313,316", "html_text": "11,313,316", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 378.679, 414.8, 394.2907 ], "text": "12,608,100", "html_text": "12,608,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 378.679, 512.08, 394.2907 ], "text": "13,607,600", "html_text": "13,607,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 378.679, 609.36, 394.2907 ], "text": "13,797,200", "html_text": "13,797,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.68, 363.0673, 609.36, 378.679 ], "cells": [ { "location": [ 25.68, 363.0673, 122.96, 378.679 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 363.0673, 220.24, 378.679 ], "text": "160,049,113", "html_text": "160,049,113", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 363.0673, 317.52, 378.679 ], "text": "146,087,095", "html_text": "146,087,095", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 363.0673, 414.8, 378.679 ], "text": "143,289,700", "html_text": "143,289,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 363.0673, 512.08, 378.679 ], "text": "140,389,200", "html_text": "140,389,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 363.0673, 609.36, 378.679 ], "text": "135,972,100", "html_text": "135,972,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.68, 347.4556, 609.36, 363.0673 ], "cells": [ { "location": [ 25.68, 347.4556, 122.96, 363.0673 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 347.4556, 220.24, 363.0673 ], "text": "1,096,008", "html_text": "1,096,008", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 347.4556, 317.52, 363.0673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 347.4556, 414.8, 363.0673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 347.4556, 512.08, 363.0673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 347.4556, 609.36, 363.0673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.68, 331.8439, 609.36, 347.4556 ], "cells": [ { "location": [ 25.68, 331.8439, 122.96, 347.4556 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 331.8439, 220.24, 347.4556 ], "text": "260,773,990", "html_text": "260,773,990", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 331.8439, 317.52, 347.4556 ], "text": "248,160,682", "html_text": "248,160,682", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 331.8439, 414.8, 347.4556 ], "text": "250,817,500", "html_text": "250,817,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 331.8439, 512.08, 347.4556 ], "text": "247,890,100", "html_text": "247,890,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 331.8439, 609.36, 347.4556 ], "text": "246,093,500", "html_text": "246,093,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.68, 316.2322, 609.36, 331.8439 ], "cells": [ { "location": [ 25.68, 316.2322, 122.96, 331.8439 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 316.2322, 220.24, 331.8439 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 316.2322, 317.52, 331.8439 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 316.2322, 414.8, 331.8439 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 316.2322, 512.08, 331.8439 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 316.2322, 609.36, 331.8439 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.68, 300.6205, 609.36, 316.2322 ], "cells": [ { "location": [ 25.68, 300.6205, 122.96, 316.2322 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 300.6205, 220.24, 316.2322 ], "text": "254,483,155", "html_text": "254,483,155", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 300.6205, 317.52, 316.2322 ], "text": "242,434,217", "html_text": "242,434,217", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 300.6205, 414.8, 316.2322 ], "text": "242,607,600", "html_text": "242,607,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 300.6205, 512.08, 316.2322 ], "text": "230,853,100", "html_text": "230,853,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 300.6205, 609.36, 316.2322 ], "text": "230,135,500", "html_text": "230,135,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.68, 285.0088, 609.36, 300.6205 ], "cells": [ { "location": [ 25.68, 285.0088, 122.96, 300.6205 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 285.0088, 220.24, 300.6205 ], "text": "5,554,564", "html_text": "5,554,564", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 285.0088, 317.52, 300.6205 ], "text": "4,898,941", "html_text": "4,898,941", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 285.0088, 414.8, 300.6205 ], "text": "7,335,700", "html_text": "7,335,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 285.0088, 512.08, 300.6205 ], "text": "16,162,800", "html_text": "16,162,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 285.0088, 609.36, 300.6205 ], "text": "15,083,800", "html_text": "15,083,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.68, 269.3971, 609.36, 285.0088 ], "cells": [ { "location": [ 25.68, 269.3971, 122.96, 285.0088 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 269.3971, 220.24, 285.0088 ], "text": "736,270", "html_text": "736,270", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 269.3971, 317.52, 285.0088 ], "text": "827,524", "html_text": "827,524", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 269.3971, 414.8, 285.0088 ], "text": "874,200", "html_text": "874,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 269.3971, 512.08, 285.0088 ], "text": "874,200", "html_text": "874,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 269.3971, 609.36, 285.0088 ], "text": "874,200", "html_text": "874,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.68, 253.7854, 609.36, 269.3971 ], "cells": [ { "location": [ 25.68, 253.7854, 122.96, 269.3971 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 253.7854, 220.24, 269.3971 ], "text": "260,773,990", "html_text": "260,773,990", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 253.7854, 317.52, 269.3971 ], "text": "248,160,682", "html_text": "248,160,682", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 253.7854, 414.8, 269.3971 ], "text": "250,817,500", "html_text": "250,817,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 253.7854, 512.08, 269.3971 ], "text": "247,890,100", "html_text": "247,890,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 253.7854, 609.36, 269.3971 ], "text": "246,093,500", "html_text": "246,093,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.68, 238.1737, 609.36, 253.7854 ], "cells": [ { "location": [ 25.68, 238.1737, 122.96, 253.7854 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 238.1737, 220.24, 253.7854 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 238.1737, 317.52, 253.7854 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 238.1737, 414.8, 253.7854 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 238.1737, 512.08, 253.7854 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 238.1737, 609.36, 253.7854 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.68, 222.562, 609.36, 238.1737 ], "cells": [ { "location": [ 25.68, 222.562, 122.96, 238.1737 ], "text": "Probation and Parole Program", "html_text": "Probation and Parole Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 222.562, 220.24, 238.1737 ], "text": "79,874,760", "html_text": "79,874,760", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 222.562, 317.52, 238.1737 ], "text": "81,598,339", "html_text": "81,598,339", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 222.562, 414.8, 238.1737 ], "text": "87,233,300", "html_text": "87,233,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 222.562, 512.08, 238.1737 ], "text": "86,761,400", "html_text": "86,761,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 222.562, 609.36, 238.1737 ], "text": "88,847,300", "html_text": "88,847,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.68, 206.9502, 609.36, 222.562 ], "cells": [ { "location": [ 25.68, 206.9502, 122.96, 222.562 ], "text": "Local Facilities Operations", "html_text": "Local Facilities Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 206.9502, 220.24, 222.562 ], "text": "1,474,671", "html_text": "1,474,671", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 206.9502, 317.52, 222.562 ], "text": "1,613,100", "html_text": "1,613,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 206.9502, 414.8, 222.562 ], "text": "1,599,000", "html_text": "1,599,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 206.9502, 512.08, 222.562 ], "text": "1,587,300", "html_text": "1,587,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 206.9502, 609.36, 222.562 ], "text": "1,628,700", "html_text": "1,628,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.68, 191.3385, 609.36, 206.9502 ], "cells": [ { "location": [ 25.68, 191.3385, 122.96, 206.9502 ], "text": "Local Facilities - Jail Program", "html_text": "Local Facilities - Jail Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 191.3385, 220.24, 206.9502 ], "text": "125,787,479", "html_text": "125,787,479", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 191.3385, 317.52, 206.9502 ], "text": "111,608,018", "html_text": "111,608,018", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 191.3385, 414.8, 206.9502 ], "text": "107,550,400", "html_text": "107,550,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 191.3385, 512.08, 206.9502 ], "text": "105,523,800", "html_text": "105,523,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 191.3385, 609.36, 206.9502 ], "text": "101,106,700", "html_text": "101,106,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.68, 175.7268, 609.36, 191.3385 ], "cells": [ { "location": [ 25.68, 175.7268, 122.96, 191.3385 ], "text": "Community Corrections Commission", "html_text": "Community Corrections Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 175.7268, 220.24, 191.3385 ], "text": "594,544", "html_text": "594,544", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 175.7268, 317.52, 191.3385 ], "text": "627,095", "html_text": "627,095", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 175.7268, 414.8, 191.3385 ], "text": "670,500", "html_text": "670,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 175.7268, 512.08, 191.3385 ], "text": "670,500", "html_text": "670,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 175.7268, 609.36, 191.3385 ], "text": "670,500", "html_text": "670,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.68, 160.1151, 609.36, 175.7268 ], "cells": [ { "location": [ 25.68, 160.1151, 122.96, 175.7268 ], "text": "Halfway Houses", "html_text": "Halfway Houses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 160.1151, 220.24, 175.7268 ], "text": "23,302,765", "html_text": "23,302,765", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 160.1151, 317.52, 175.7268 ], "text": "22,849,704", "html_text": "22,849,704", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 160.1151, 414.8, 175.7268 ], "text": "23,767,100", "html_text": "23,767,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 160.1151, 512.08, 175.7268 ], "text": "23,767,100", "html_text": "23,767,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 160.1151, 609.36, 175.7268 ], "text": "23,767,100", "html_text": "23,767,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.68, 144.5034, 609.36, 160.1151 ], "cells": [ { "location": [ 25.68, 144.5034, 122.96, 160.1151 ], "text": "Addiction Services", "html_text": "Addiction Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 144.5034, 220.24, 160.1151 ], "text": "23,860,011", "html_text": "23,860,011", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 144.5034, 317.52, 160.1151 ], "text": "23,510,572", "html_text": "23,510,572", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 144.5034, 414.8, 160.1151 ], "text": "24,123,600", "html_text": "24,123,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 144.5034, 512.08, 160.1151 ], "text": "23,240,200", "html_text": "23,240,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 144.5034, 609.36, 160.1151 ], "text": "23,579,900", "html_text": "23,579,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.68, 128.8917, 609.36, 144.5034 ], "cells": [ { "location": [ 25.68, 128.8917, 122.96, 144.5034 ], "text": "Reentry Division", "html_text": "Reentry Division", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 128.8917, 220.24, 144.5034 ], "text": "5,879,760", "html_text": "5,879,760", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 128.8917, 317.52, 144.5034 ], "text": "6,353,853", "html_text": "6,353,853", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 128.8917, 414.8, 144.5034 ], "text": "5,873,600", "html_text": "5,873,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 128.8917, 512.08, 144.5034 ], "text": "6,339,800", "html_text": "6,339,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 128.8917, 609.36, 144.5034 ], "text": "6,493,300", "html_text": "6,493,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.68, 113.28, 609.36, 128.8917 ], "cells": [ { "location": [ 25.68, 113.28, 122.96, 128.8917 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.96, 113.28, 220.24, 128.8917 ], "text": "260,773,990", "html_text": "260,773,990", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 113.28, 317.52, 128.8917 ], "text": "248,160,682", "html_text": "248,160,682", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 113.28, 414.8, 128.8917 ], "text": "250,817,500", "html_text": "250,817,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.8, 113.28, 512.08, 128.8917 ], "text": "247,890,100", "html_text": "247,890,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.08, 113.28, 609.36, 128.8917 ], "text": "246,093,500", "html_text": "246,093,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 41, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 290, "type": "TEXT", "location": { "l": 308.64, "t": 18.72, "r": 324.96, "b": 8.88 }, "text": "274", "reading_order": 2 } ] }, { "page": 291, "items": [ { "page": 291, "type": "TEXT", "location": { "l": 25.2, "t": 764.88, "r": 606, "b": 680.4 }, "text": "The Community Corrections area is comprised of the Division of Local Facilities, County Jail Program, Halfway House program, Kentucky Corrections Commission, the Division of Reentry, Probation and Parole, and the Division of Addiction Services. Pursuant to KRS Chapter 439, the Halfway House program provides rehabilitation in community residential correctional centers throughout the Commonwealth where inmates are transitioned prior to their release. Pursuant to KRS Chapter 196, the Kentucky Corrections Commission grants funds for the purpose of assisting judges, throughout the Commonwealth, develop alternatives to incarceration. In accordance with KRS 532.260, the Department of Corrections has initiated the Home Incarceration program (HIP). The current average daily population of HIP participants is 211.", "reading_order": 0 }, { "page": 291, "type": "TITLE", "location": { "l": 26.64, "t": 671.04, "r": 60.24, "b": 658.8 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 291, "type": "TEXT", "location": { "l": 25.44, "t": 649.2, "r": 602.88, "b": 576 }, "text": "The Department of Corrections estimates a 0.9% percent year-over-year decline, and an 1.8% decline over the biennium, in the number of probationers and parolees. The number of individuals completing their sentence and being discharged has become the most common form of release from the direct supervision of the prison system. Recent data indicates a lower Release to Supervision for a significant number of felons due to increased awards of good-time and educational credits, Mandatory Release Supervision, expanded reentry services such as job placement, counseling, housing support, and Medicaid enrollment upon release. These program initiatives have impacted fewer admissions associated with being returned from supervision.", "reading_order": 2 }, { "page": 291, "type": "TABLE", "location": { "l": 180.96, "t": 564.96, "r": 451.44, "b": 508.32 }, "text": "
Fiscal YearProbation and Parole Population
2026 Revised46,586
2027 Estimated46,158
2028 Estimated45,762
", "rows": [ { "row_index": 0, "location": [ 180.96, 550.8, 451.44, 564.96 ], "cells": [ { "location": [ 180.96, 550.8, 316.2, 564.96 ], "text": "Fiscal Year", "html_text": "Fiscal Year", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 550.8, 451.44, 564.96 ], "text": "Probation and Parole Population", "html_text": "Probation and Parole Population", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 180.96, 536.64, 451.44, 550.8 ], "cells": [ { "location": [ 180.96, 536.64, 316.2, 550.8 ], "text": "2026 Revised", "html_text": "2026 Revised", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 536.64, 451.44, 550.8 ], "text": "46,586", "html_text": "46,586", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 180.96, 522.48, 451.44, 536.64 ], "cells": [ { "location": [ 180.96, 522.48, 316.2, 536.64 ], "text": "2027 Estimated", "html_text": "2027 Estimated", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 522.48, 451.44, 536.64 ], "text": "46,158", "html_text": "46,158", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 180.96, 508.32, 451.44, 522.48 ], "cells": [ { "location": [ 180.96, 508.32, 316.2, 522.48 ], "text": "2028 Estimated", "html_text": "2028 Estimated", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 508.32, 451.44, 522.48 ], "text": "45,762", "html_text": "45,762", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 4, "n_cols": 2, "ref": "#/tables/0", "reading_order": 3 }, { "page": 291, "type": "TEXT", "location": { "l": 25.92, "t": 495.12, "r": 583.92, "b": 469.44 }, "text": "Notwithstanding KRS 197.045(6), the base budget includes General Fund in the amount of $12,000,000 in each fiscal year to support payments for program completions resulting in sentencing credit as prescribed in KRS 197.045(6)(a), (b), and (c).", "reading_order": 4 }, { "page": 291, "type": "TEXT", "location": { "l": 25.92, "t": 461.28, "r": 594.72, "b": 424.08 }, "text": "The Governor's budget includes additional funding in the amount of $1,508,700 in fiscal year 2027 and $3,109,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $1,493,600 and $3,078,200, respectively.", "reading_order": 5 }, { "page": 291, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "275", "reading_order": 6 } ] }, { "page": 292, "items": [ { "page": 292, "type": "TABLE", "location": { "l": 26.4, "t": 769.92, "r": 605.28, "b": 346.08 }, "text": "
Justice and Public Safety\\nLocal Jail Support
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation16,788,60016,788,60016,788,60016,284,90016,284,900
Continuing Approp-General Fund385,621719
Budget Reduction-General Fund(503,700)
Other300,000500,000
Total General Fund17,474,22117,289,31916,284,90016,284,90016,284,900
TOTAL SOURCE OF FUNDS17,474,22117,289,31916,284,90016,284,90016,284,900
EXPENDITURES BY CLASS
Personnel Costs22,84133,22360,00060,00060,000
Operating Expenses405,000399,000405,000405,000405,000
Grants Loans Benefits17,045,66116,857,01915,819,90015,819,90015,819,900
TOTAL EXPENDITURES17,473,50217,289,24216,284,90016,284,90016,284,900
EXPENDITURES BY FUND SOURCE
General Fund17,473,50217,289,24216,284,90016,284,90016,284,900
TOTAL EXPENDITURES17,473,50217,289,24216,284,90016,284,90016,284,900
EXPENDITURES BY UNIT
Local Jail Allotment10,048,80010,048,80010,048,80010,048,80010,048,800
Restricted Medical792,800792,800792,800792,800792,800
Jailers' Allowance427,841432,223465,000465,000465,000
Catastrophic Medical1,573,8611,385,219851,800851,800851,800
Local Corrections Assistance Fund4,630,2004,630,2004,126,5004,126,5004,126,500
TOTAL EXPENDITURES17,473,50217,289,24216,284,90016,284,90016,284,900
", "rows": [ { "row_index": 0, "location": [ 26.4, 752.9664, 605.28, 769.92 ], "cells": [ { "location": [ 26.4, 752.9664, 122.88, 769.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 752.9664, 605.28, 769.92 ], "text": "Justice and Public Safety\\nLocal Jail Support", "html_text": "Justice and Public Safety\\nLocal Jail Support", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 736.0128, 605.28, 752.9664 ], "cells": [ { "location": [ 26.4, 736.0128, 122.88, 752.9664 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 736.0128, 219.36, 752.9664 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 736.0128, 315.84, 752.9664 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 736.0128, 412.32, 752.9664 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 736.0128, 508.8, 752.9664 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 736.0128, 605.28, 752.9664 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 719.0592, 605.28, 736.0128 ], "cells": [ { "location": [ 26.4, 719.0592, 122.88, 736.0128 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 719.0592, 219.36, 736.0128 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 719.0592, 315.84, 736.0128 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 719.0592, 412.32, 736.0128 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 719.0592, 508.8, 736.0128 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 719.0592, 605.28, 736.0128 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 702.1056, 605.28, 719.0592 ], "cells": [ { "location": [ 26.4, 702.1056, 122.88, 719.0592 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 702.1056, 219.36, 719.0592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 702.1056, 315.84, 719.0592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 702.1056, 412.32, 719.0592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 702.1056, 508.8, 719.0592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 702.1056, 605.28, 719.0592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 685.152, 605.28, 702.1056 ], "cells": [ { "location": [ 26.4, 685.152, 122.88, 702.1056 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 685.152, 219.36, 702.1056 ], "text": "16,788,600", "html_text": "16,788,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 685.152, 315.84, 702.1056 ], "text": "16,788,600", "html_text": "16,788,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 685.152, 412.32, 702.1056 ], "text": "16,788,600", "html_text": "16,788,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 685.152, 508.8, 702.1056 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 685.152, 605.28, 702.1056 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 668.1984, 605.28, 685.152 ], "cells": [ { "location": [ 26.4, 668.1984, 122.88, 685.152 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 668.1984, 219.36, 685.152 ], "text": "385,621", "html_text": "385,621", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 668.1984, 315.84, 685.152 ], "text": "719", "html_text": "719", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 668.1984, 412.32, 685.152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 668.1984, 508.8, 685.152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 668.1984, 605.28, 685.152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 651.2448, 605.28, 668.1984 ], "cells": [ { "location": [ 26.4, 651.2448, 122.88, 668.1984 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 651.2448, 219.36, 668.1984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 651.2448, 315.84, 668.1984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 651.2448, 412.32, 668.1984 ], "text": "(503,700)", "html_text": "(503,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 651.2448, 508.8, 668.1984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 651.2448, 605.28, 668.1984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 634.2912, 605.28, 651.2448 ], "cells": [ { "location": [ 26.4, 634.2912, 122.88, 651.2448 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 634.2912, 219.36, 651.2448 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 634.2912, 315.84, 651.2448 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 634.2912, 412.32, 651.2448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 634.2912, 508.8, 651.2448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 634.2912, 605.28, 651.2448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 617.3376, 605.28, 634.2912 ], "cells": [ { "location": [ 26.4, 617.3376, 122.88, 634.2912 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 617.3376, 219.36, 634.2912 ], "text": "17,474,221", "html_text": "17,474,221", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 617.3376, 315.84, 634.2912 ], "text": "17,289,319", "html_text": "17,289,319", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 617.3376, 412.32, 634.2912 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 617.3376, 508.8, 634.2912 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 617.3376, 605.28, 634.2912 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 600.384, 605.28, 617.3376 ], "cells": [ { "location": [ 26.4, 600.384, 122.88, 617.3376 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 600.384, 219.36, 617.3376 ], "text": "17,474,221", "html_text": "17,474,221", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 600.384, 315.84, 617.3376 ], "text": "17,289,319", "html_text": "17,289,319", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 600.384, 412.32, 617.3376 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 600.384, 508.8, 617.3376 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 600.384, 605.28, 617.3376 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 583.4304, 605.28, 600.384 ], "cells": [ { "location": [ 26.4, 583.4304, 122.88, 600.384 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 583.4304, 219.36, 600.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 583.4304, 315.84, 600.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 583.4304, 412.32, 600.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 583.4304, 508.8, 600.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 583.4304, 605.28, 600.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 566.4768, 605.28, 583.4304 ], "cells": [ { "location": [ 26.4, 566.4768, 122.88, 583.4304 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 566.4768, 219.36, 583.4304 ], "text": "22,841", "html_text": "22,841", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 566.4768, 315.84, 583.4304 ], "text": "33,223", "html_text": "33,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 566.4768, 412.32, 583.4304 ], "text": "60,000", "html_text": "60,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 566.4768, 508.8, 583.4304 ], "text": "60,000", "html_text": "60,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 566.4768, 605.28, 583.4304 ], "text": "60,000", "html_text": "60,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 549.5232, 605.28, 566.4768 ], "cells": [ { "location": [ 26.4, 549.5232, 122.88, 566.4768 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 549.5232, 219.36, 566.4768 ], "text": "405,000", "html_text": "405,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 549.5232, 315.84, 566.4768 ], "text": "399,000", "html_text": "399,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 549.5232, 412.32, 566.4768 ], "text": "405,000", "html_text": "405,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 549.5232, 508.8, 566.4768 ], "text": "405,000", "html_text": "405,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 549.5232, 605.28, 566.4768 ], "text": "405,000", "html_text": "405,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 532.5696, 605.28, 549.5232 ], "cells": [ { "location": [ 26.4, 532.5696, 122.88, 549.5232 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 532.5696, 219.36, 549.5232 ], "text": "17,045,661", "html_text": "17,045,661", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 532.5696, 315.84, 549.5232 ], "text": "16,857,019", "html_text": "16,857,019", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 532.5696, 412.32, 549.5232 ], "text": "15,819,900", "html_text": "15,819,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 532.5696, 508.8, 549.5232 ], "text": "15,819,900", "html_text": "15,819,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 532.5696, 605.28, 549.5232 ], "text": "15,819,900", "html_text": "15,819,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 515.616, 605.28, 532.5696 ], "cells": [ { "location": [ 26.4, 515.616, 122.88, 532.5696 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 515.616, 219.36, 532.5696 ], "text": "17,473,502", "html_text": "17,473,502", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 515.616, 315.84, 532.5696 ], "text": "17,289,242", "html_text": "17,289,242", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 515.616, 412.32, 532.5696 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 515.616, 508.8, 532.5696 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 515.616, 605.28, 532.5696 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 498.6624, 605.28, 515.616 ], "cells": [ { "location": [ 26.4, 498.6624, 122.88, 515.616 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 498.6624, 219.36, 515.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 498.6624, 315.84, 515.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 498.6624, 412.32, 515.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 498.6624, 508.8, 515.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 498.6624, 605.28, 515.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 481.7088, 605.28, 498.6624 ], "cells": [ { "location": [ 26.4, 481.7088, 122.88, 498.6624 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 481.7088, 219.36, 498.6624 ], "text": "17,473,502", "html_text": "17,473,502", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 481.7088, 315.84, 498.6624 ], "text": "17,289,242", "html_text": "17,289,242", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 481.7088, 412.32, 498.6624 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 481.7088, 508.8, 498.6624 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 481.7088, 605.28, 498.6624 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 464.7552, 605.28, 481.7088 ], "cells": [ { "location": [ 26.4, 464.7552, 122.88, 481.7088 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 464.7552, 219.36, 481.7088 ], "text": "17,473,502", "html_text": "17,473,502", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 464.7552, 315.84, 481.7088 ], "text": "17,289,242", "html_text": "17,289,242", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 464.7552, 412.32, 481.7088 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 464.7552, 508.8, 481.7088 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 464.7552, 605.28, 481.7088 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 447.8016, 605.28, 464.7552 ], "cells": [ { "location": [ 26.4, 447.8016, 122.88, 464.7552 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 447.8016, 219.36, 464.7552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 447.8016, 315.84, 464.7552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 447.8016, 412.32, 464.7552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 447.8016, 508.8, 464.7552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 447.8016, 605.28, 464.7552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 430.848, 605.28, 447.8016 ], "cells": [ { "location": [ 26.4, 430.848, 122.88, 447.8016 ], "text": "Local Jail Allotment", "html_text": "Local Jail Allotment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 430.848, 219.36, 447.8016 ], "text": "10,048,800", "html_text": "10,048,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 430.848, 315.84, 447.8016 ], "text": "10,048,800", "html_text": "10,048,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 430.848, 412.32, 447.8016 ], "text": "10,048,800", "html_text": "10,048,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 430.848, 508.8, 447.8016 ], "text": "10,048,800", "html_text": "10,048,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 430.848, 605.28, 447.8016 ], "text": "10,048,800", "html_text": "10,048,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 413.8944, 605.28, 430.848 ], "cells": [ { "location": [ 26.4, 413.8944, 122.88, 430.848 ], "text": "Restricted Medical", "html_text": "Restricted Medical", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 413.8944, 219.36, 430.848 ], "text": "792,800", "html_text": "792,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 413.8944, 315.84, 430.848 ], "text": "792,800", "html_text": "792,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 413.8944, 412.32, 430.848 ], "text": "792,800", "html_text": "792,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 413.8944, 508.8, 430.848 ], "text": "792,800", "html_text": "792,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 413.8944, 605.28, 430.848 ], "text": "792,800", "html_text": "792,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 396.9408, 605.28, 413.8944 ], "cells": [ { "location": [ 26.4, 396.9408, 122.88, 413.8944 ], "text": "Jailers' Allowance", "html_text": "Jailers' Allowance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 396.9408, 219.36, 413.8944 ], "text": "427,841", "html_text": "427,841", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 396.9408, 315.84, 413.8944 ], "text": "432,223", "html_text": "432,223", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 396.9408, 412.32, 413.8944 ], "text": "465,000", "html_text": "465,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 396.9408, 508.8, 413.8944 ], "text": "465,000", "html_text": "465,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 396.9408, 605.28, 413.8944 ], "text": "465,000", "html_text": "465,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 379.9872, 605.28, 396.9408 ], "cells": [ { "location": [ 26.4, 379.9872, 122.88, 396.9408 ], "text": "Catastrophic Medical", "html_text": "Catastrophic Medical", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 379.9872, 219.36, 396.9408 ], "text": "1,573,861", "html_text": "1,573,861", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 379.9872, 315.84, 396.9408 ], "text": "1,385,219", "html_text": "1,385,219", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 379.9872, 412.32, 396.9408 ], "text": "851,800", "html_text": "851,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 379.9872, 508.8, 396.9408 ], "text": "851,800", "html_text": "851,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 379.9872, 605.28, 396.9408 ], "text": "851,800", "html_text": "851,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 363.0336, 605.28, 379.9872 ], "cells": [ { "location": [ 26.4, 363.0336, 122.88, 379.9872 ], "text": "Local Corrections Assistance Fund", "html_text": "Local Corrections Assistance Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 363.0336, 219.36, 379.9872 ], "text": "4,630,200", "html_text": "4,630,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 363.0336, 315.84, 379.9872 ], "text": "4,630,200", "html_text": "4,630,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 363.0336, 412.32, 379.9872 ], "text": "4,126,500", "html_text": "4,126,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 363.0336, 508.8, 379.9872 ], "text": "4,126,500", "html_text": "4,126,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 363.0336, 605.28, 379.9872 ], "text": "4,126,500", "html_text": "4,126,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.4, 346.08, 605.28, 363.0336 ], "cells": [ { "location": [ 26.4, 346.08, 122.88, 363.0336 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.88, 346.08, 219.36, 363.0336 ], "text": "17,473,502", "html_text": "17,473,502", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 346.08, 315.84, 363.0336 ], "text": "17,289,242", "html_text": "17,289,242", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 346.08, 412.32, 363.0336 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 346.08, 508.8, 363.0336 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.8, 346.08, 605.28, 363.0336 ], "text": "16,284,900", "html_text": "16,284,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 25, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 292, "type": "TEXT", "location": { "l": 26.16, "t": 333.84, "r": 594.48, "b": 295.2 }, "text": "The Local Jail Support program consists of five funds used to assist counties in local jail operations: Local Jail Allotment, Restricted Medical Allotment, Jailer's Allowance, Local Corrections Assistance Fund and Catastrophic Medical. These programs were part of the Jail Reform package passed in the 1982 and 1984 Regular Sessions of the General Assembly.", "reading_order": 1 }, { "page": 292, "type": "TEXT", "location": { "l": 25.92, "t": 287.52, "r": 593.52, "b": 249.6 }, "text": "The Local Jail Allotment, pursuant to KRS 441.206, was established for the care and maintenance of prisoners charged with or convicted of violations of state law. Funds appropriated for the Jail Allotment and Restricted Medical programs are distributed to each county based upon the formula in KRS 441.206.", "reading_order": 2 }, { "page": 292, "type": "TEXT", "location": { "l": 25.92, "t": 241.68, "r": 602.88, "b": 203.52 }, "text": "The Jailer's Allowance program, pursuant to KRS 441.115, trains jailers and jail personnel. No fee is charged for this training. Three hundred dollars ($300) per month is paid to jailers to help defray the costs of participation in this training program. Expense allowance payments are discontinued if the jailer fails to satisfactorily complete annual continuing training.", "reading_order": 3 }, { "page": 292, "type": "TEXT", "location": { "l": 25.92, "t": 195.6, "r": 592.32, "b": 145.92 }, "text": "The Catastrophic Medical program, pursuant to KRS 441.045, provides funds that assist counties with costs of providing necessary medical, dental, or psychological care beyond routine care and diagnostic services. When the cost of providing such services exceeds $1,000, the county is reimbursed. Initial reimbursements are limited by the maximum payments allowed for services under the Kentucky Medical Assistance Program.", "reading_order": 4 }, { "page": 292, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 8.64 }, "text": "276", "reading_order": 5 } ] }, { "page": 293, "items": [ { "page": 293, "type": "TITLE", "location": { "l": 26.64, "t": 765.36, "r": 59.76, "b": 753.12 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 293, "type": "TEXT", "location": { "l": 26.16, "t": 743.52, "r": 568.56, "b": 731.04 }, "text": "The base budget includes General Fund in each fiscal year for jailer expense allowance to the statutory amount of $3,600.", "reading_order": 1 }, { "page": 293, "type": "TEXT", "location": { "l": 25.92, "t": 721.44, "r": 589.92, "b": 684.48 }, "text": "The base budget includes General Fund appropriation of $860,000 each fiscal year to provide a monthly payment of an annual amount of $20,000 to each county with a Life Safety or Closed Jails Program. The payment shall be in addition to the payment required by KRS 441.206(2).", "reading_order": 2 }, { "page": 293, "type": "TEXT", "location": { "l": 25.92, "t": 675.36, "r": 604.08, "b": 627.36 }, "text": "Ine base budget includes General Fund appropriation in the amount of $792,800 each fiscal year for medical care contracts to be distributed, upon approval of the Department of Corrections, to counties by the formula codified in KRS 441.206, and $851,800 each fiscal year, on a partial reimbursement basis, for medical claims in excess of the statutory threshold pursuant to KRS 441.045.", "reading_order": 3 }, { "page": 293, "type": "TEXT", "location": { "l": 308.88, "t": 18.24, "r": 324.72, "b": 9.12 }, "text": "277", "reading_order": 4 } ] }, { "page": 294, "items": [ { "page": 294, "type": "TABLE", "location": { "l": 27.6, "t": 766.8, "r": 607.2, "b": 172.32 }, "text": "
Justice and Public Safety Public Advocacy
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS General Fund
Regular Appropriation82,432,90096,178,70098,448,50093,413,30095,240,300
State Salary and Compensation Allocation2,592,90014,20021,500\\n(2,954,100)
Budget Reduction-General Fund
Total General Fund85,025,80096,192,90095,515,90093,413,30095,240,300
Restricted Funds
Balance Forward1,888,0762,226,8422,225,1002,225,1002,171,400
Current Receipts4,849,8664,760,6504,511,4004,511,4004,511,400
Total Restricted Funds6,737,9426,987,4936,736,5006,736,5006,682,800
Federal Fund
Balance Forward(141,011)(252,831)(50,300)
Current Receipts2,148,7982,996,3042,387,5002,392,4002,392,400
Total Federal Fund2,007,7882,743,4722,337,2002,392,4002,392,400
TOTAL SOURCE OF FUNDS93,771,530105,923,865104,589,600102,542,200104,315,500
EXPENDITURES BY CLASS
Personnel Costs81,647,90290,782,15089,505,80087,108,00088,992,600
Operating Expenses10,149,21812,944,56112,858,50013,262,60013,262,600
Grants Loans Benefits40014,103200200200
Capital Outlay8,229
TOTAL EXPENDITURES91,797,519103,749,043102,364,500100,370,800102,255,400
EXPENDITURES BY FUND SOURCE
General Fund85,025,80096,192,90095,515,90093,413,30095,240,300
Restricted Funds4,511,1004,762,3754,511,4004,565,1004,622,700
Federal Fund2,260,6192,793,7692,337,2002,392,4002,392,400
TOTAL EXPENDITURES91,797,519103,749,043102,364,500100,370,800102,255,400
EXPENDITURES BY UNIT
Office of the Public Advocate2,150,0003,319,5003,375,7003,293,8003,344,500
Defense Services83,305,25692,809,63291,267,90089,414,30091,133,300
Conflict Services343,184765,8431,039,8001,008,6001,032,400
Law Operations2,401,2092,990,7003,060,9002,983,1003,047,800
Protection and Advocacy3,597,8713,863,3693,620,2003,671,0003,697,400
TOTAL EXPENDITURES91,797,519103,749,043102,364,500100,370,800102,255,400
", "rows": [ { "row_index": 0, "location": [ 27.6, 749.3153, 607.2, 766.8 ], "cells": [ { "location": [ 27.6, 749.3153, 124.2, 766.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 749.3153, 607.2, 766.8 ], "text": "Justice and Public Safety Public Advocacy", "html_text": "Justice and Public Safety Public Advocacy", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 731.8306, 607.2, 749.3153 ], "cells": [ { "location": [ 27.6, 731.8306, 124.2, 749.3153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 731.8306, 220.8, 749.3153 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 731.8306, 317.4, 749.3153 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 731.8306, 414, 749.3153 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 731.8306, 510.6, 749.3153 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 731.8306, 607.2, 749.3153 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 714.3459, 607.2, 731.8306 ], "cells": [ { "location": [ 27.6, 714.3459, 124.2, 731.8306 ], "text": "SOURCE OF FUNDS General Fund", "html_text": "SOURCE OF FUNDS General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 714.3459, 220.8, 731.8306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 714.3459, 317.4, 731.8306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 714.3459, 414, 731.8306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 714.3459, 510.6, 731.8306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 714.3459, 607.2, 731.8306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 696.8612, 607.2, 714.3459 ], "cells": [ { "location": [ 27.6, 696.8612, 124.2, 714.3459 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 696.8612, 220.8, 714.3459 ], "text": "82,432,900", "html_text": "82,432,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 696.8612, 317.4, 714.3459 ], "text": "96,178,700", "html_text": "96,178,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 696.8612, 414, 714.3459 ], "text": "98,448,500", "html_text": "98,448,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 696.8612, 510.6, 714.3459 ], "text": "93,413,300", "html_text": "93,413,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 696.8612, 607.2, 714.3459 ], "text": "95,240,300", "html_text": "95,240,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 679.3765, 607.2, 696.8612 ], "cells": [ { "location": [ 27.6, 679.3765, 124.2, 696.8612 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 679.3765, 220.8, 696.8612 ], "text": "2,592,900", "html_text": "2,592,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 679.3765, 317.4, 696.8612 ], "text": "14,200", "html_text": "14,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 679.3765, 414, 696.8612 ], "text": "21,500\\n(2,954,100)", "html_text": "21,500\\n(2,954,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 679.3765, 510.6, 696.8612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 679.3765, 607.2, 696.8612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 661.8918, 607.2, 679.3765 ], "cells": [ { "location": [ 27.6, 661.8918, 124.2, 679.3765 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 661.8918, 220.8, 679.3765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 661.8918, 317.4, 679.3765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 661.8918, 414, 679.3765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 661.8918, 510.6, 679.3765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 661.8918, 607.2, 679.3765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 644.4071, 607.2, 661.8918 ], "cells": [ { "location": [ 27.6, 644.4071, 124.2, 661.8918 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 644.4071, 220.8, 661.8918 ], "text": "85,025,800", "html_text": "85,025,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 644.4071, 317.4, 661.8918 ], "text": "96,192,900", "html_text": "96,192,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 644.4071, 414, 661.8918 ], "text": "95,515,900", "html_text": "95,515,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 644.4071, 510.6, 661.8918 ], "text": "93,413,300", "html_text": "93,413,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 644.4071, 607.2, 661.8918 ], "text": "95,240,300", "html_text": "95,240,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 626.9224, 607.2, 644.4071 ], "cells": [ { "location": [ 27.6, 626.9224, 124.2, 644.4071 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 626.9224, 220.8, 644.4071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 626.9224, 317.4, 644.4071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 626.9224, 414, 644.4071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 626.9224, 510.6, 644.4071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 626.9224, 607.2, 644.4071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 609.4376, 607.2, 626.9224 ], "cells": [ { "location": [ 27.6, 609.4376, 124.2, 626.9224 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 609.4376, 220.8, 626.9224 ], "text": "1,888,076", "html_text": "1,888,076", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 609.4376, 317.4, 626.9224 ], "text": "2,226,842", "html_text": "2,226,842", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 609.4376, 414, 626.9224 ], "text": "2,225,100", "html_text": "2,225,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 609.4376, 510.6, 626.9224 ], "text": "2,225,100", "html_text": "2,225,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 609.4376, 607.2, 626.9224 ], "text": "2,171,400", "html_text": "2,171,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 591.9529, 607.2, 609.4376 ], "cells": [ { "location": [ 27.6, 591.9529, 124.2, 609.4376 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 591.9529, 220.8, 609.4376 ], "text": "4,849,866", "html_text": "4,849,866", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 591.9529, 317.4, 609.4376 ], "text": "4,760,650", "html_text": "4,760,650", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 591.9529, 414, 609.4376 ], "text": "4,511,400", "html_text": "4,511,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 591.9529, 510.6, 609.4376 ], "text": "4,511,400", "html_text": "4,511,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 591.9529, 607.2, 609.4376 ], "text": "4,511,400", "html_text": "4,511,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 574.4682, 607.2, 591.9529 ], "cells": [ { "location": [ 27.6, 574.4682, 124.2, 591.9529 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 574.4682, 220.8, 591.9529 ], "text": "6,737,942", "html_text": "6,737,942", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 574.4682, 317.4, 591.9529 ], "text": "6,987,493", "html_text": "6,987,493", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 574.4682, 414, 591.9529 ], "text": "6,736,500", "html_text": "6,736,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 574.4682, 510.6, 591.9529 ], "text": "6,736,500", "html_text": "6,736,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 574.4682, 607.2, 591.9529 ], "text": "6,682,800", "html_text": "6,682,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 556.9835, 607.2, 574.4682 ], "cells": [ { "location": [ 27.6, 556.9835, 124.2, 574.4682 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 556.9835, 220.8, 574.4682 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 556.9835, 317.4, 574.4682 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 556.9835, 414, 574.4682 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 556.9835, 510.6, 574.4682 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 556.9835, 607.2, 574.4682 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 539.4988, 607.2, 556.9835 ], "cells": [ { "location": [ 27.6, 539.4988, 124.2, 556.9835 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 539.4988, 220.8, 556.9835 ], "text": "(141,011)", "html_text": "(141,011)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 539.4988, 317.4, 556.9835 ], "text": "(252,831)", "html_text": "(252,831)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 539.4988, 414, 556.9835 ], "text": "(50,300)", "html_text": "(50,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 539.4988, 510.6, 556.9835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 539.4988, 607.2, 556.9835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 522.0141, 607.2, 539.4988 ], "cells": [ { "location": [ 27.6, 522.0141, 124.2, 539.4988 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 522.0141, 220.8, 539.4988 ], "text": "2,148,798", "html_text": "2,148,798", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 522.0141, 317.4, 539.4988 ], "text": "2,996,304", "html_text": "2,996,304", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 522.0141, 414, 539.4988 ], "text": "2,387,500", "html_text": "2,387,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 522.0141, 510.6, 539.4988 ], "text": "2,392,400", "html_text": "2,392,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 522.0141, 607.2, 539.4988 ], "text": "2,392,400", "html_text": "2,392,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 504.5294, 607.2, 522.0141 ], "cells": [ { "location": [ 27.6, 504.5294, 124.2, 522.0141 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 504.5294, 220.8, 522.0141 ], "text": "2,007,788", "html_text": "2,007,788", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 504.5294, 317.4, 522.0141 ], "text": "2,743,472", "html_text": "2,743,472", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 504.5294, 414, 522.0141 ], "text": "2,337,200", "html_text": "2,337,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 504.5294, 510.6, 522.0141 ], "text": "2,392,400", "html_text": "2,392,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 504.5294, 607.2, 522.0141 ], "text": "2,392,400", "html_text": "2,392,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 487.0447, 607.2, 504.5294 ], "cells": [ { "location": [ 27.6, 487.0447, 124.2, 504.5294 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 487.0447, 220.8, 504.5294 ], "text": "93,771,530", "html_text": "93,771,530", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 487.0447, 317.4, 504.5294 ], "text": "105,923,865", "html_text": "105,923,865", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 487.0447, 414, 504.5294 ], "text": "104,589,600", "html_text": "104,589,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 487.0447, 510.6, 504.5294 ], "text": "102,542,200", "html_text": "102,542,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 487.0447, 607.2, 504.5294 ], "text": "104,315,500", "html_text": "104,315,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 469.56, 607.2, 487.0447 ], "cells": [ { "location": [ 27.6, 469.56, 124.2, 487.0447 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 469.56, 220.8, 487.0447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 469.56, 317.4, 487.0447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 469.56, 414, 487.0447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 469.56, 510.6, 487.0447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 469.56, 607.2, 487.0447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 452.0753, 607.2, 469.56 ], "cells": [ { "location": [ 27.6, 452.0753, 124.2, 469.56 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 452.0753, 220.8, 469.56 ], "text": "81,647,902", "html_text": "81,647,902", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 452.0753, 317.4, 469.56 ], "text": "90,782,150", "html_text": "90,782,150", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 452.0753, 414, 469.56 ], "text": "89,505,800", "html_text": "89,505,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 452.0753, 510.6, 469.56 ], "text": "87,108,000", "html_text": "87,108,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 452.0753, 607.2, 469.56 ], "text": "88,992,600", "html_text": "88,992,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 434.5906, 607.2, 452.0753 ], "cells": [ { "location": [ 27.6, 434.5906, 124.2, 452.0753 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 434.5906, 220.8, 452.0753 ], "text": "10,149,218", "html_text": "10,149,218", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 434.5906, 317.4, 452.0753 ], "text": "12,944,561", "html_text": "12,944,561", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 434.5906, 414, 452.0753 ], "text": "12,858,500", "html_text": "12,858,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 434.5906, 510.6, 452.0753 ], "text": "13,262,600", "html_text": "13,262,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 434.5906, 607.2, 452.0753 ], "text": "13,262,600", "html_text": "13,262,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 417.1059, 607.2, 434.5906 ], "cells": [ { "location": [ 27.6, 417.1059, 124.2, 434.5906 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 417.1059, 220.8, 434.5906 ], "text": "400", "html_text": "400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 417.1059, 317.4, 434.5906 ], "text": "14,103", "html_text": "14,103", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 417.1059, 414, 434.5906 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 417.1059, 510.6, 434.5906 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 417.1059, 607.2, 434.5906 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 399.6212, 607.2, 417.1059 ], "cells": [ { "location": [ 27.6, 399.6212, 124.2, 417.1059 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 399.6212, 220.8, 417.1059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 399.6212, 317.4, 417.1059 ], "text": "8,229", "html_text": "8,229", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 399.6212, 414, 417.1059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 399.6212, 510.6, 417.1059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 399.6212, 607.2, 417.1059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 382.1365, 607.2, 399.6212 ], "cells": [ { "location": [ 27.6, 382.1365, 124.2, 399.6212 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 382.1365, 220.8, 399.6212 ], "text": "91,797,519", "html_text": "91,797,519", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 382.1365, 317.4, 399.6212 ], "text": "103,749,043", "html_text": "103,749,043", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 382.1365, 414, 399.6212 ], "text": "102,364,500", "html_text": "102,364,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 382.1365, 510.6, 399.6212 ], "text": "100,370,800", "html_text": "100,370,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 382.1365, 607.2, 399.6212 ], "text": "102,255,400", "html_text": "102,255,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 364.6518, 607.2, 382.1365 ], "cells": [ { "location": [ 27.6, 364.6518, 124.2, 382.1365 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 364.6518, 220.8, 382.1365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 364.6518, 317.4, 382.1365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 364.6518, 414, 382.1365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 364.6518, 510.6, 382.1365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 364.6518, 607.2, 382.1365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 347.1671, 607.2, 364.6518 ], "cells": [ { "location": [ 27.6, 347.1671, 124.2, 364.6518 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 347.1671, 220.8, 364.6518 ], "text": "85,025,800", "html_text": "85,025,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 347.1671, 317.4, 364.6518 ], "text": "96,192,900", "html_text": "96,192,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 347.1671, 414, 364.6518 ], "text": "95,515,900", "html_text": "95,515,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 347.1671, 510.6, 364.6518 ], "text": "93,413,300", "html_text": "93,413,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 347.1671, 607.2, 364.6518 ], "text": "95,240,300", "html_text": "95,240,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 329.6824, 607.2, 347.1671 ], "cells": [ { "location": [ 27.6, 329.6824, 124.2, 347.1671 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 329.6824, 220.8, 347.1671 ], "text": "4,511,100", "html_text": "4,511,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 329.6824, 317.4, 347.1671 ], "text": "4,762,375", "html_text": "4,762,375", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 329.6824, 414, 347.1671 ], "text": "4,511,400", "html_text": "4,511,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 329.6824, 510.6, 347.1671 ], "text": "4,565,100", "html_text": "4,565,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 329.6824, 607.2, 347.1671 ], "text": "4,622,700", "html_text": "4,622,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 312.1976, 607.2, 329.6824 ], "cells": [ { "location": [ 27.6, 312.1976, 124.2, 329.6824 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 312.1976, 220.8, 329.6824 ], "text": "2,260,619", "html_text": "2,260,619", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 312.1976, 317.4, 329.6824 ], "text": "2,793,769", "html_text": "2,793,769", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 312.1976, 414, 329.6824 ], "text": "2,337,200", "html_text": "2,337,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 312.1976, 510.6, 329.6824 ], "text": "2,392,400", "html_text": "2,392,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 312.1976, 607.2, 329.6824 ], "text": "2,392,400", "html_text": "2,392,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 294.7129, 607.2, 312.1976 ], "cells": [ { "location": [ 27.6, 294.7129, 124.2, 312.1976 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 294.7129, 220.8, 312.1976 ], "text": "91,797,519", "html_text": "91,797,519", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 294.7129, 317.4, 312.1976 ], "text": "103,749,043", "html_text": "103,749,043", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 294.7129, 414, 312.1976 ], "text": "102,364,500", "html_text": "102,364,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 294.7129, 510.6, 312.1976 ], "text": "100,370,800", "html_text": "100,370,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 294.7129, 607.2, 312.1976 ], "text": "102,255,400", "html_text": "102,255,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 277.2282, 607.2, 294.7129 ], "cells": [ { "location": [ 27.6, 277.2282, 124.2, 294.7129 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 277.2282, 220.8, 294.7129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 277.2282, 317.4, 294.7129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 277.2282, 414, 294.7129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 277.2282, 510.6, 294.7129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 277.2282, 607.2, 294.7129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 259.7435, 607.2, 277.2282 ], "cells": [ { "location": [ 27.6, 259.7435, 124.2, 277.2282 ], "text": "Office of the Public Advocate", "html_text": "Office of the Public Advocate", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 259.7435, 220.8, 277.2282 ], "text": "2,150,000", "html_text": "2,150,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 259.7435, 317.4, 277.2282 ], "text": "3,319,500", "html_text": "3,319,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 259.7435, 414, 277.2282 ], "text": "3,375,700", "html_text": "3,375,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 259.7435, 510.6, 277.2282 ], "text": "3,293,800", "html_text": "3,293,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 259.7435, 607.2, 277.2282 ], "text": "3,344,500", "html_text": "3,344,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 242.2588, 607.2, 259.7435 ], "cells": [ { "location": [ 27.6, 242.2588, 124.2, 259.7435 ], "text": "Defense Services", "html_text": "Defense Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 242.2588, 220.8, 259.7435 ], "text": "83,305,256", "html_text": "83,305,256", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 242.2588, 317.4, 259.7435 ], "text": "92,809,632", "html_text": "92,809,632", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 242.2588, 414, 259.7435 ], "text": "91,267,900", "html_text": "91,267,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 242.2588, 510.6, 259.7435 ], "text": "89,414,300", "html_text": "89,414,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 242.2588, 607.2, 259.7435 ], "text": "91,133,300", "html_text": "91,133,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 224.7741, 607.2, 242.2588 ], "cells": [ { "location": [ 27.6, 224.7741, 124.2, 242.2588 ], "text": "Conflict Services", "html_text": "Conflict Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 224.7741, 220.8, 242.2588 ], "text": "343,184", "html_text": "343,184", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 224.7741, 317.4, 242.2588 ], "text": "765,843", "html_text": "765,843", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 224.7741, 414, 242.2588 ], "text": "1,039,800", "html_text": "1,039,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 224.7741, 510.6, 242.2588 ], "text": "1,008,600", "html_text": "1,008,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 224.7741, 607.2, 242.2588 ], "text": "1,032,400", "html_text": "1,032,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 207.2894, 607.2, 224.7741 ], "cells": [ { "location": [ 27.6, 207.2894, 124.2, 224.7741 ], "text": "Law Operations", "html_text": "Law Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 207.2894, 220.8, 224.7741 ], "text": "2,401,209", "html_text": "2,401,209", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 207.2894, 317.4, 224.7741 ], "text": "2,990,700", "html_text": "2,990,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 207.2894, 414, 224.7741 ], "text": "3,060,900", "html_text": "3,060,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 207.2894, 510.6, 224.7741 ], "text": "2,983,100", "html_text": "2,983,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 207.2894, 607.2, 224.7741 ], "text": "3,047,800", "html_text": "3,047,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 189.8047, 607.2, 207.2894 ], "cells": [ { "location": [ 27.6, 189.8047, 124.2, 207.2894 ], "text": "Protection and Advocacy", "html_text": "Protection and Advocacy", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 189.8047, 220.8, 207.2894 ], "text": "3,597,871", "html_text": "3,597,871", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 189.8047, 317.4, 207.2894 ], "text": "3,863,369", "html_text": "3,863,369", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 189.8047, 414, 207.2894 ], "text": "3,620,200", "html_text": "3,620,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 189.8047, 510.6, 207.2894 ], "text": "3,671,000", "html_text": "3,671,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 189.8047, 607.2, 207.2894 ], "text": "3,697,400", "html_text": "3,697,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.6, 172.32, 607.2, 189.8047 ], "cells": [ { "location": [ 27.6, 172.32, 124.2, 189.8047 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 172.32, 220.8, 189.8047 ], "text": "91,797,519", "html_text": "91,797,519", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 172.32, 317.4, 189.8047 ], "text": "103,749,043", "html_text": "103,749,043", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 172.32, 414, 189.8047 ], "text": "102,364,500", "html_text": "102,364,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 172.32, 510.6, 189.8047 ], "text": "100,370,800", "html_text": "100,370,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 172.32, 607.2, 189.8047 ], "text": "102,255,400", "html_text": "102,255,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 294, "type": "TEXT", "location": { "l": 24.96, "t": 160.08, "r": 604.56, "b": 36.96 }, "text": "The United States and Kentucky Constitutions guarantee all Americans the right to the assistance of counsel when charged with a crime. These provisions also require that individuals who cannot afford an attorney, and who face potential loss of liberty, be provided with an attorney by the state. The Kentucky Department of Public Advocacy (DPA) created under KRS Chapter 31, fulfills this mandate by representing indigent persons accused of crimes or facing involuntary hospitalization for a mental illness or condition. Kentucky's public defender services are delivered through a statewide system of DPA offices staffed by full-time employed public defenders and supplemented by private attorneys for cases that cannot be handled by DPA attorneys, usually due to conflicts of interest. As of July 1, 2024, DPA assumed responsibility for defender services in all 120 Kentucky counties, following the enactment of 2023 House Bill 568, which merged the Louisville-Jefferson County Public Defender Office into the Department, completing the unification of the statewide public defender system in Kentucky. The Department, under the direction of the Public Advocate, is attached to the Justice and Public Safety Cabinet for administrative purposes.", "reading_order": 1 }, { "page": 294, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 325.2, "b": 8.88 }, "text": "278", "reading_order": 2 } ] }, { "page": 295, "items": [ { "page": 295, "type": "TEXT", "location": { "l": 25.2, "t": 765.12, "r": 605.52, "b": 691.92 }, "text": "The Public Advocacy Commission serves as the governing board of the Department. It consists of twelve members: the Dean or a designee from each of the three Kentucky law schools; three members appointed by the Governor from recommendations of the Kentucky Bar Association; one member appointed by the Governor from recommendations by the Protection and Advocacy Advisory Boards; three at-large members appointed by the Governor; and two members appointed by the Kentucky Supreme Court. The Commission ensures that DPA maintains its professional independence and delivers professional representation of individual clients consistent with the American Bar Association's Ten Principles of a Public Defense Delivery System (2002).", "reading_order": 0 }, { "page": 295, "type": "TEXT", "location": { "l": 25.68, "t": 683.04, "r": 596.64, "b": 658.32 }, "text": "The Office of the Public Advocate is responsible for the oversight of the agency and includes the Public Advocate, Deputy Public Advocate, and General Counsel who manage compliance, policy development, and legislative advocacy for the Department.", "reading_order": 1 }, { "page": 295, "type": "TEXT", "location": { "l": 25.68, "t": 648.96, "r": 599.28, "b": 612.48 }, "text": "The Education, Recruitment, and Strategic Planning Division is responsible for attorney and defender staff training and long-term planning for the Department. The Division also oversees DPA's recruiting activities to attract attorneys and law school graduates to be public defenders.", "reading_order": 2 }, { "page": 295, "type": "TEXT", "location": { "l": 26.16, "t": 602.88, "r": 597.36, "b": 578.64 }, "text": "The Law Operations Division provides budget, personnel, administrative, technology, facility oversight, library services, research, archive services and management support for the Department and its offices across the state.", "reading_order": 3 }, { "page": 295, "type": "TEXT", "location": { "l": 25.92, "t": 569.04, "r": 585.6, "b": 531.84 }, "text": "The Trial Division represents all needy persons accused of crimes punishable by loss of liberty, persons accused of juvenile delinquency and status offenses, and all needy persons faced with involuntary commitments due to mental state or condition in all of Kentucky's 120 counties. This includes district, circuit, drug, juvenile, mental health, veterans and family court venues.", "reading_order": 4 }, { "page": 295, "type": "TEXT", "location": { "l": 26.4, "t": 523.2, "r": 583.44, "b": 486.24 }, "text": "The Post-Trial Division provides mandated defender services after conviction. These services include providing counsel to indigent persons on appeal to the Kentucky Supreme Court and Court of Appeals, to incarcerated persons on post-conviction actions in state and federal court, and to all juveniles in treatment facilities.", "reading_order": 5 }, { "page": 295, "type": "TEXT", "location": { "l": 26.16, "t": 477.12, "r": 594.72, "b": 452.4 }, "text": "The Division of Conflict Services was established to build a statewide indigent conflict system and improve the quality of the departments existing conflict defense program that supports individuals represented through contract conflict counsel statewide.", "reading_order": 6 }, { "page": 295, "type": "TEXT", "location": { "l": 25.68, "t": 442.8, "r": 599.52, "b": 382.08 }, "text": "Kentucky Protection & Advocacy (P&A), a division within the Department of Public Advocacy attached to the Department for administrative purposes only, was established pursuant to Public Law 99-319 (42 USC 10805 et seq.), Public Law 106-402 (42 USC § 15042 et seq.), and KRS 31.010 (2). P&A seeks legal, administrative, and other appropriate remedies to protect and promote the rights of Kentuckyians with disabilities. The majority of funds in this division's budget are federal funds that have strict non-supplanting requirements.", "reading_order": 7 }, { "page": 295, "type": "TITLE", "location": { "l": 26.88, "t": 373.2, "r": 60, "b": 360.96 }, "text": "Policy", "reading_order": 8, "level": 2 }, { "page": 295, "type": "TEXT", "location": { "l": 25.68, "t": 351.84, "r": 595.68, "b": 314.4 }, "text": "The Governor’s budget includes additional funding in the amount of $1,385,100 in fiscal year 2027 and $2,844,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $1,315,800 and $2,702,400, respectively.", "reading_order": 9 }, { "page": 295, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "279", "reading_order": 10 } ] }, { "page": 296, "items": [] }, { "page": 297, "items": [ { "page": 297, "type": "TABLE", "location": { "l": 25.68, "t": 774.72, "r": 606.24, "b": 77.52 }, "text": "
Actual FY 2024Personnel Personnel
Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS\\nGeneral Fund
Regular Appropriation89,924,80075,657,30069,750,40069,691,60069,691,600
State Salary and Compensation Allocation(70,658,800)(1,500,000)(1,500,000)
Special Appropriation65,851,800
Total General Fund88,117,80077,157,30069,750,40069,691,60069,691,600
Restricted Funds
Balance Forward40,064,33345,656,40248,019,80040,933,60033,409,900
Current Receipts32,829,24731,372,57430,425,00027,191,90027,244,400
Non-Revenue Receipts26,501,30025,889,00428,774,20032,555,90032,872,700
Total Restricted Funds99,394,881102,917,980107,219,000100,681,40093,527,000
Road Fund
Regular Appropriation1,129,000
State Salary and Compensation Allocation(12,510,400)
Special Appropriation11,381,400
Total Road Fund
TOTAL SOURCE OF FUNDS187,512,681180,075,280176,969,400170,373,000163,218,600
EXPENDITURES BY CLASS
Personnel Costs48,760,52248,482,88458,212,60059,517,40060,063,500
Operating Expenses5,477,9576,415,2818,072,8007,754,1007,713,500
Grants Loans Benefits84,617,80075,657,19269,750,40069,691,60069,691,600
TOTAL EXPENDITURES138,856,279130,555,357136,035,800136,963,100137,468,600
EXPENDITURES BY FUND SOURCE
General Fund85,117,80075,657,19269,750,40069,691,60069,691,600
Restricted Funds53,738,47954,898,16566,285,40067,271,50067,777,000
TOTAL EXPENDITURES138,856,279130,555,357136,035,800136,963,100137,468,600
EXPENDITURES BY UNIT
General Operations28,125,35728,201,82733,360,50034,492,60034,938,700
Public Employees Deferred Compensation Authority7,509,4367,535,5948,520,0008,397,0008,439,200
Workers' Compensation Benefits and Reserve18,603,68719,160,74424,404,90024,381,90024,399,100
Fixed Allocation Non-Hazardous Pension Fund84,617,80075,657,19269,750,40069,691,60069,691,600
State Salary and Compensation Fund
TOTAL EXPENDITURES138,856,279130,555,357136,035,800136,963,100137,468,600
", "rows": [ { "row_index": 0, "location": [ 25.68, 754.2141, 606.24, 774.72 ], "cells": [ { "location": [ 25.68, 754.2141, 122.44, 774.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 754.2141, 219.2, 774.72 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 754.2141, 606.24, 774.72 ], "text": "Personnel Personnel", "html_text": "Personnel Personnel", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.68, 733.7082, 606.24, 754.2141 ], "cells": [ { "location": [ 25.68, 733.7082, 122.44, 754.2141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 733.7082, 219.2, 754.2141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 733.7082, 315.96, 754.2141 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 733.7082, 412.72, 754.2141 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 733.7082, 509.48, 754.2141 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 733.7082, 606.24, 754.2141 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.68, 713.2024, 606.24, 733.7082 ], "cells": [ { "location": [ 25.68, 713.2024, 122.44, 733.7082 ], "text": "SOURCE OF FUNDS\\nGeneral Fund", "html_text": "SOURCE OF FUNDS\\nGeneral Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 713.2024, 219.2, 733.7082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 713.2024, 315.96, 733.7082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 713.2024, 412.72, 733.7082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 713.2024, 509.48, 733.7082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 713.2024, 606.24, 733.7082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.68, 692.6965, 606.24, 713.2024 ], "cells": [ { "location": [ 25.68, 692.6965, 122.44, 713.2024 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 692.6965, 219.2, 713.2024 ], "text": "89,924,800", "html_text": "89,924,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 692.6965, 315.96, 713.2024 ], "text": "75,657,300", "html_text": "75,657,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 692.6965, 412.72, 713.2024 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 692.6965, 509.48, 713.2024 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 692.6965, 606.24, 713.2024 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.68, 672.1906, 606.24, 692.6965 ], "cells": [ { "location": [ 25.68, 672.1906, 122.44, 692.6965 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 672.1906, 219.2, 692.6965 ], "text": "(70,658,800)", "html_text": "(70,658,800)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 672.1906, 315.96, 692.6965 ], "text": "(1,500,000)", "html_text": "(1,500,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 672.1906, 412.72, 692.6965 ], "text": "(1,500,000)", "html_text": "(1,500,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 672.1906, 509.48, 692.6965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 672.1906, 606.24, 692.6965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.68, 651.6847, 606.24, 672.1906 ], "cells": [ { "location": [ 25.68, 651.6847, 122.44, 672.1906 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 651.6847, 219.2, 672.1906 ], "text": "65,851,800", "html_text": "65,851,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 651.6847, 315.96, 672.1906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 651.6847, 412.72, 672.1906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 651.6847, 509.48, 672.1906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 651.6847, 606.24, 672.1906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.68, 631.1788, 606.24, 651.6847 ], "cells": [ { "location": [ 25.68, 631.1788, 122.44, 651.6847 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 631.1788, 219.2, 651.6847 ], "text": "88,117,800", "html_text": "88,117,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 631.1788, 315.96, 651.6847 ], "text": "77,157,300", "html_text": "77,157,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 631.1788, 412.72, 651.6847 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 631.1788, 509.48, 651.6847 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 631.1788, 606.24, 651.6847 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.68, 610.6729, 606.24, 631.1788 ], "cells": [ { "location": [ 25.68, 610.6729, 122.44, 631.1788 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 610.6729, 219.2, 631.1788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 610.6729, 315.96, 631.1788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 610.6729, 412.72, 631.1788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 610.6729, 509.48, 631.1788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 610.6729, 606.24, 631.1788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.68, 590.1671, 606.24, 610.6729 ], "cells": [ { "location": [ 25.68, 590.1671, 122.44, 610.6729 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 590.1671, 219.2, 610.6729 ], "text": "40,064,333", "html_text": "40,064,333", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 590.1671, 315.96, 610.6729 ], "text": "45,656,402", "html_text": "45,656,402", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 590.1671, 412.72, 610.6729 ], "text": "48,019,800", "html_text": "48,019,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 590.1671, 509.48, 610.6729 ], "text": "40,933,600", "html_text": "40,933,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 590.1671, 606.24, 610.6729 ], "text": "33,409,900", "html_text": "33,409,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.68, 569.6612, 606.24, 590.1671 ], "cells": [ { "location": [ 25.68, 569.6612, 122.44, 590.1671 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 569.6612, 219.2, 590.1671 ], "text": "32,829,247", "html_text": "32,829,247", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 569.6612, 315.96, 590.1671 ], "text": "31,372,574", "html_text": "31,372,574", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 569.6612, 412.72, 590.1671 ], "text": "30,425,000", "html_text": "30,425,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 569.6612, 509.48, 590.1671 ], "text": "27,191,900", "html_text": "27,191,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 569.6612, 606.24, 590.1671 ], "text": "27,244,400", "html_text": "27,244,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.68, 549.1553, 606.24, 569.6612 ], "cells": [ { "location": [ 25.68, 549.1553, 122.44, 569.6612 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 549.1553, 219.2, 569.6612 ], "text": "26,501,300", "html_text": "26,501,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 549.1553, 315.96, 569.6612 ], "text": "25,889,004", "html_text": "25,889,004", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 549.1553, 412.72, 569.6612 ], "text": "28,774,200", "html_text": "28,774,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 549.1553, 509.48, 569.6612 ], "text": "32,555,900", "html_text": "32,555,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 549.1553, 606.24, 569.6612 ], "text": "32,872,700", "html_text": "32,872,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.68, 528.6494, 606.24, 549.1553 ], "cells": [ { "location": [ 25.68, 528.6494, 122.44, 549.1553 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 528.6494, 219.2, 549.1553 ], "text": "99,394,881", "html_text": "99,394,881", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 528.6494, 315.96, 549.1553 ], "text": "102,917,980", "html_text": "102,917,980", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 528.6494, 412.72, 549.1553 ], "text": "107,219,000", "html_text": "107,219,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 528.6494, 509.48, 549.1553 ], "text": "100,681,400", "html_text": "100,681,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 528.6494, 606.24, 549.1553 ], "text": "93,527,000", "html_text": "93,527,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.68, 508.1435, 606.24, 528.6494 ], "cells": [ { "location": [ 25.68, 508.1435, 122.44, 528.6494 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 508.1435, 219.2, 528.6494 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 508.1435, 315.96, 528.6494 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 508.1435, 412.72, 528.6494 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 508.1435, 509.48, 528.6494 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 508.1435, 606.24, 528.6494 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.68, 487.6376, 606.24, 508.1435 ], "cells": [ { "location": [ 25.68, 487.6376, 122.44, 508.1435 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 487.6376, 219.2, 508.1435 ], "text": "1,129,000", "html_text": "1,129,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 487.6376, 315.96, 508.1435 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 487.6376, 412.72, 508.1435 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 487.6376, 509.48, 508.1435 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 487.6376, 606.24, 508.1435 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.68, 467.1318, 606.24, 487.6376 ], "cells": [ { "location": [ 25.68, 467.1318, 122.44, 487.6376 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 467.1318, 219.2, 487.6376 ], "text": "(12,510,400)", "html_text": "(12,510,400)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 467.1318, 315.96, 487.6376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 467.1318, 412.72, 487.6376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 467.1318, 509.48, 487.6376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 467.1318, 606.24, 487.6376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.68, 446.6259, 606.24, 467.1318 ], "cells": [ { "location": [ 25.68, 446.6259, 122.44, 467.1318 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 446.6259, 219.2, 467.1318 ], "text": "11,381,400", "html_text": "11,381,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 446.6259, 315.96, 467.1318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 446.6259, 412.72, 467.1318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 446.6259, 509.48, 467.1318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 446.6259, 606.24, 467.1318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.68, 426.12, 606.24, 446.6259 ], "cells": [ { "location": [ 25.68, 426.12, 122.44, 446.6259 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 426.12, 219.2, 446.6259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 426.12, 315.96, 446.6259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 426.12, 412.72, 446.6259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 426.12, 509.48, 446.6259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 426.12, 606.24, 446.6259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.68, 405.6141, 606.24, 426.12 ], "cells": [ { "location": [ 25.68, 405.6141, 122.44, 426.12 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 405.6141, 219.2, 426.12 ], "text": "187,512,681", "html_text": "187,512,681", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 405.6141, 315.96, 426.12 ], "text": "180,075,280", "html_text": "180,075,280", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 405.6141, 412.72, 426.12 ], "text": "176,969,400", "html_text": "176,969,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 405.6141, 509.48, 426.12 ], "text": "170,373,000", "html_text": "170,373,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 405.6141, 606.24, 426.12 ], "text": "163,218,600", "html_text": "163,218,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.68, 385.1082, 606.24, 405.6141 ], "cells": [ { "location": [ 25.68, 385.1082, 122.44, 405.6141 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 385.1082, 219.2, 405.6141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 385.1082, 315.96, 405.6141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 385.1082, 412.72, 405.6141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 385.1082, 509.48, 405.6141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 385.1082, 606.24, 405.6141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.68, 364.6024, 606.24, 385.1082 ], "cells": [ { "location": [ 25.68, 364.6024, 122.44, 385.1082 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 364.6024, 219.2, 385.1082 ], "text": "48,760,522", "html_text": "48,760,522", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 364.6024, 315.96, 385.1082 ], "text": "48,482,884", "html_text": "48,482,884", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 364.6024, 412.72, 385.1082 ], "text": "58,212,600", "html_text": "58,212,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 364.6024, 509.48, 385.1082 ], "text": "59,517,400", "html_text": "59,517,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 364.6024, 606.24, 385.1082 ], "text": "60,063,500", "html_text": "60,063,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.68, 344.0965, 606.24, 364.6024 ], "cells": [ { "location": [ 25.68, 344.0965, 122.44, 364.6024 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 344.0965, 219.2, 364.6024 ], "text": "5,477,957", "html_text": "5,477,957", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 344.0965, 315.96, 364.6024 ], "text": "6,415,281", "html_text": "6,415,281", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 344.0965, 412.72, 364.6024 ], "text": "8,072,800", "html_text": "8,072,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 344.0965, 509.48, 364.6024 ], "text": "7,754,100", "html_text": "7,754,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 344.0965, 606.24, 364.6024 ], "text": "7,713,500", "html_text": "7,713,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.68, 323.5906, 606.24, 344.0965 ], "cells": [ { "location": [ 25.68, 323.5906, 122.44, 344.0965 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 323.5906, 219.2, 344.0965 ], "text": "84,617,800", "html_text": "84,617,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 323.5906, 315.96, 344.0965 ], "text": "75,657,192", "html_text": "75,657,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 323.5906, 412.72, 344.0965 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 323.5906, 509.48, 344.0965 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 323.5906, 606.24, 344.0965 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.68, 303.0847, 606.24, 323.5906 ], "cells": [ { "location": [ 25.68, 303.0847, 122.44, 323.5906 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 303.0847, 219.2, 323.5906 ], "text": "138,856,279", "html_text": "138,856,279", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 303.0847, 315.96, 323.5906 ], "text": "130,555,357", "html_text": "130,555,357", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 303.0847, 412.72, 323.5906 ], "text": "136,035,800", "html_text": "136,035,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 303.0847, 509.48, 323.5906 ], "text": "136,963,100", "html_text": "136,963,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 303.0847, 606.24, 323.5906 ], "text": "137,468,600", "html_text": "137,468,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.68, 282.5788, 606.24, 303.0847 ], "cells": [ { "location": [ 25.68, 282.5788, 122.44, 303.0847 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 282.5788, 219.2, 303.0847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 282.5788, 315.96, 303.0847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 282.5788, 412.72, 303.0847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 282.5788, 509.48, 303.0847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 282.5788, 606.24, 303.0847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.68, 262.0729, 606.24, 282.5788 ], "cells": [ { "location": [ 25.68, 262.0729, 122.44, 282.5788 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 262.0729, 219.2, 282.5788 ], "text": "85,117,800", "html_text": "85,117,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 262.0729, 315.96, 282.5788 ], "text": "75,657,192", "html_text": "75,657,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 262.0729, 412.72, 282.5788 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 262.0729, 509.48, 282.5788 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 262.0729, 606.24, 282.5788 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.68, 241.5671, 606.24, 262.0729 ], "cells": [ { "location": [ 25.68, 241.5671, 122.44, 262.0729 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 241.5671, 219.2, 262.0729 ], "text": "53,738,479", "html_text": "53,738,479", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 241.5671, 315.96, 262.0729 ], "text": "54,898,165", "html_text": "54,898,165", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 241.5671, 412.72, 262.0729 ], "text": "66,285,400", "html_text": "66,285,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 241.5671, 509.48, 262.0729 ], "text": "67,271,500", "html_text": "67,271,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 241.5671, 606.24, 262.0729 ], "text": "67,777,000", "html_text": "67,777,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.68, 221.0612, 606.24, 241.5671 ], "cells": [ { "location": [ 25.68, 221.0612, 122.44, 241.5671 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 221.0612, 219.2, 241.5671 ], "text": "138,856,279", "html_text": "138,856,279", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 221.0612, 315.96, 241.5671 ], "text": "130,555,357", "html_text": "130,555,357", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 221.0612, 412.72, 241.5671 ], "text": "136,035,800", "html_text": "136,035,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 221.0612, 509.48, 241.5671 ], "text": "136,963,100", "html_text": "136,963,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 221.0612, 606.24, 241.5671 ], "text": "137,468,600", "html_text": "137,468,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.68, 200.5553, 606.24, 221.0612 ], "cells": [ { "location": [ 25.68, 200.5553, 122.44, 221.0612 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 200.5553, 219.2, 221.0612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 200.5553, 315.96, 221.0612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 200.5553, 412.72, 221.0612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 200.5553, 509.48, 221.0612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 200.5553, 606.24, 221.0612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.68, 180.0494, 606.24, 200.5553 ], "cells": [ { "location": [ 25.68, 180.0494, 122.44, 200.5553 ], "text": "General Operations", "html_text": "General Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 180.0494, 219.2, 200.5553 ], "text": "28,125,357", "html_text": "28,125,357", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 180.0494, 315.96, 200.5553 ], "text": "28,201,827", "html_text": "28,201,827", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 180.0494, 412.72, 200.5553 ], "text": "33,360,500", "html_text": "33,360,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 180.0494, 509.48, 200.5553 ], "text": "34,492,600", "html_text": "34,492,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 180.0494, 606.24, 200.5553 ], "text": "34,938,700", "html_text": "34,938,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.68, 159.5435, 606.24, 180.0494 ], "cells": [ { "location": [ 25.68, 159.5435, 122.44, 180.0494 ], "text": "Public Employees Deferred Compensation Authority", "html_text": "Public Employees Deferred Compensation Authority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 159.5435, 219.2, 180.0494 ], "text": "7,509,436", "html_text": "7,509,436", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 159.5435, 315.96, 180.0494 ], "text": "7,535,594", "html_text": "7,535,594", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 159.5435, 412.72, 180.0494 ], "text": "8,520,000", "html_text": "8,520,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 159.5435, 509.48, 180.0494 ], "text": "8,397,000", "html_text": "8,397,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 159.5435, 606.24, 180.0494 ], "text": "8,439,200", "html_text": "8,439,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.68, 139.0376, 606.24, 159.5435 ], "cells": [ { "location": [ 25.68, 139.0376, 122.44, 159.5435 ], "text": "Workers' Compensation Benefits and Reserve", "html_text": "Workers' Compensation Benefits and Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 139.0376, 219.2, 159.5435 ], "text": "18,603,687", "html_text": "18,603,687", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 139.0376, 315.96, 159.5435 ], "text": "19,160,744", "html_text": "19,160,744", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 139.0376, 412.72, 159.5435 ], "text": "24,404,900", "html_text": "24,404,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 139.0376, 509.48, 159.5435 ], "text": "24,381,900", "html_text": "24,381,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 139.0376, 606.24, 159.5435 ], "text": "24,399,100", "html_text": "24,399,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.68, 118.5318, 606.24, 139.0376 ], "cells": [ { "location": [ 25.68, 118.5318, 122.44, 139.0376 ], "text": "Fixed Allocation Non-Hazardous Pension Fund", "html_text": "Fixed Allocation Non-Hazardous Pension Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 118.5318, 219.2, 139.0376 ], "text": "84,617,800", "html_text": "84,617,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 118.5318, 315.96, 139.0376 ], "text": "75,657,192", "html_text": "75,657,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 118.5318, 412.72, 139.0376 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 118.5318, 509.48, 139.0376 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 118.5318, 606.24, 139.0376 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.68, 98.0259, 606.24, 118.5318 ], "cells": [ { "location": [ 25.68, 98.0259, 122.44, 118.5318 ], "text": "State Salary and Compensation Fund", "html_text": "State Salary and Compensation Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 98.0259, 219.2, 118.5318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 98.0259, 315.96, 118.5318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 98.0259, 412.72, 118.5318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 98.0259, 509.48, 118.5318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 98.0259, 606.24, 118.5318 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.68, 77.52, 606.24, 98.0259 ], "cells": [ { "location": [ 25.68, 77.52, 122.44, 98.0259 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 77.52, 219.2, 98.0259 ], "text": "138,856,279", "html_text": "138,856,279", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.2, 77.52, 315.96, 98.0259 ], "text": "130,555,357", "html_text": "130,555,357", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.96, 77.52, 412.72, 98.0259 ], "text": "136,035,800", "html_text": "136,035,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.72, 77.52, 509.48, 98.0259 ], "text": "136,963,100", "html_text": "136,963,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 77.52, 606.24, 98.0259 ], "text": "137,468,600", "html_text": "137,468,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 297, "type": "TEXT", "location": { "l": 24.96, "t": 80.64, "r": 595.68, "b": 30.48 }, "text": "The Personnel Cabinet provides human resources management for Kentucky state government agencies. The Cabinet coordinates the personnel and payroll functions for most of state government. State employee benefit packages, such as health and life insurance, workers' compensation, and deferred compensation programs are coordinated by the Cabinet. State government's employee application process, as well as recruiting and retention functions are also coordinated by the Cabinet.", "reading_order": 1 }, { "page": 297, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "280", "reading_order": 2 } ] }, { "page": 298, "items": [ { "page": 298, "type": "TEXT", "location": { "l": 25.68, "t": 765.6, "r": 598.8, "b": 728.16 }, "text": "Currently, the Personnel Cabinet is comprised of five appropriation units: General Operations, Public Employees Deferred Compensation Authority, Workers' Compensation Benefits and Reserve, the State Salary and Compensation Fund and the Fixed Allocation Non-Hazardous Pension Fund.", "reading_order": 0 }, { "page": 298, "type": "TEXT", "location": { "l": 25.68, "t": 719.04, "r": 606, "b": 669.84 }, "text": "The Department of Personnel was created in 1960 under KRS 18.160. At the time of its inception, it was headed by a personnel board consisting of five members appointed by the Governor. The Board had the responsibility to forward to the Governor a list of qualified applicants for the position of Commissioner of Personnel. In 1972, the legislature made the Commissioner of Personnel a direct appointee of the Governor without nominations from the Personnel Board.", "reading_order": 1 }, { "page": 298, "type": "TEXT", "location": { "l": 25.92, "t": 661.68, "r": 604.8, "b": 623.52 }, "text": "In 1982, KRS 18.160 was repealed and re-enacted under KRS chapter 18A.015. Legislation enacted that year also authorized the Department to charge other state agencies their pro rata share of costs associated with the administration of the Executive Branch's personnel-related functions. In 1998, the General Assembly elevated the Department to Cabinet status.", "reading_order": 2 }, { "page": 298, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.48, "b": 8.88 }, "text": "281", "reading_order": 3 } ] }, { "page": 299, "items": [ { "page": 299, "type": "TABLE", "location": { "l": 27.84, "t": 767.04, "r": 607.2, "b": 274.32 }, "text": "
Personnel
General Operations
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
State Salary and Compensation
Allocation
Special Appropriation500,000
Total General Fund500,000
Restricted Funds
Balance Forward4,131,5474,841,6354,456,4001,828,2001,711,000
Current Receipts1,649,1441,737,6241,763,1001,619,5001,672,000
Non-Revenue Receipts26,686,30026,079,00428,969,20032,755,90033,077,700
Total Restricted Funds32,466,99232,658,26235,188,70036,203,60036,460,700
TOTAL SOURCE OF FUNDS32,966,99232,658,26235,188,70036,203,60036,460,700
EXPENDITURES BY CLASS
Personnel Costs23,062,46122,203,00825,784,10027,220,30027,707,000
Operating Expenses5,062,8965,998,8197,576,4007,272,3007,231,700
TOTAL EXPENDITURES28,125,35728,201,82733,360,50034,492,60034,938,700
EXPENDITURES BY FUND SOURCE
General Fund500,000
Restricted Funds27,625,35728,201,82733,360,50034,492,60034,938,700
TOTAL EXPENDITURES28,125,35728,201,82733,360,50034,492,60034,938,700
EXPENDITURES BY UNIT
General Administration11,150,80111,870,38514,643,80015,122,30015,148,000
Governmental Service Center903,610963,3831,016,2001,017,2001,086,500
Employee Relations709,278702,549779,700751,500766,800
Employee Insurance9,081,0839,424,95010,256,00010,203,90010,393,500
Personnel Administration6,280,5855,240,5606,664,8007,397,7007,543,900
TOTAL EXPENDITURES28,125,35728,201,82733,360,50034,492,60034,938,700
", "rows": [ { "row_index": 0, "location": [ 27.84, 750.616, 607.2, 767.04 ], "cells": [ { "location": [ 27.84, 750.616, 124.4, 767.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 750.616, 607.2, 767.04 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 734.192, 607.2, 750.616 ], "cells": [ { "location": [ 27.84, 734.192, 124.4, 750.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 734.192, 607.2, 750.616 ], "text": "General Operations", "html_text": "General Operations", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 717.768, 607.2, 734.192 ], "cells": [ { "location": [ 27.84, 717.768, 124.4, 734.192 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 717.768, 220.96, 734.192 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 717.768, 317.52, 734.192 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 717.768, 414.08, 734.192 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 717.768, 510.64, 734.192 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 717.768, 607.2, 734.192 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 701.344, 607.2, 717.768 ], "cells": [ { "location": [ 27.84, 701.344, 124.4, 717.768 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 701.344, 220.96, 717.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 701.344, 317.52, 717.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 701.344, 414.08, 717.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 701.344, 510.64, 717.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 701.344, 607.2, 717.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 684.92, 607.2, 701.344 ], "cells": [ { "location": [ 27.84, 684.92, 124.4, 701.344 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 684.92, 220.96, 701.344 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 684.92, 317.52, 701.344 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 684.92, 414.08, 701.344 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 684.92, 510.64, 701.344 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 684.92, 607.2, 701.344 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 668.496, 607.2, 684.92 ], "cells": [ { "location": [ 27.84, 668.496, 124.4, 684.92 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 668.496, 220.96, 684.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 668.496, 317.52, 684.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 668.496, 414.08, 684.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 668.496, 510.64, 684.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 668.496, 607.2, 684.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 652.072, 607.2, 668.496 ], "cells": [ { "location": [ 27.84, 652.072, 124.4, 668.496 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 652.072, 220.96, 668.496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 652.072, 317.52, 668.496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 652.072, 414.08, 668.496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 652.072, 510.64, 668.496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 652.072, 607.2, 668.496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 635.648, 607.2, 652.072 ], "cells": [ { "location": [ 27.84, 635.648, 124.4, 652.072 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 635.648, 220.96, 652.072 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 635.648, 317.52, 652.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 635.648, 414.08, 652.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 635.648, 510.64, 652.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 635.648, 607.2, 652.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 619.224, 607.2, 635.648 ], "cells": [ { "location": [ 27.84, 619.224, 124.4, 635.648 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 619.224, 220.96, 635.648 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 619.224, 317.52, 635.648 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 619.224, 414.08, 635.648 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 619.224, 510.64, 635.648 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 619.224, 607.2, 635.648 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 602.8, 607.2, 619.224 ], "cells": [ { "location": [ 27.84, 602.8, 124.4, 619.224 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 602.8, 220.96, 619.224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 602.8, 317.52, 619.224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 602.8, 414.08, 619.224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 602.8, 510.64, 619.224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 602.8, 607.2, 619.224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 586.376, 607.2, 602.8 ], "cells": [ { "location": [ 27.84, 586.376, 124.4, 602.8 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 586.376, 220.96, 602.8 ], "text": "4,131,547", "html_text": "4,131,547", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 586.376, 317.52, 602.8 ], "text": "4,841,635", "html_text": "4,841,635", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 586.376, 414.08, 602.8 ], "text": "4,456,400", "html_text": "4,456,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 586.376, 510.64, 602.8 ], "text": "1,828,200", "html_text": "1,828,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 586.376, 607.2, 602.8 ], "text": "1,711,000", "html_text": "1,711,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 569.952, 607.2, 586.376 ], "cells": [ { "location": [ 27.84, 569.952, 124.4, 586.376 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 569.952, 220.96, 586.376 ], "text": "1,649,144", "html_text": "1,649,144", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 569.952, 317.52, 586.376 ], "text": "1,737,624", "html_text": "1,737,624", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 569.952, 414.08, 586.376 ], "text": "1,763,100", "html_text": "1,763,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 569.952, 510.64, 586.376 ], "text": "1,619,500", "html_text": "1,619,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 569.952, 607.2, 586.376 ], "text": "1,672,000", "html_text": "1,672,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 553.528, 607.2, 569.952 ], "cells": [ { "location": [ 27.84, 553.528, 124.4, 569.952 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 553.528, 220.96, 569.952 ], "text": "26,686,300", "html_text": "26,686,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 553.528, 317.52, 569.952 ], "text": "26,079,004", "html_text": "26,079,004", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 553.528, 414.08, 569.952 ], "text": "28,969,200", "html_text": "28,969,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 553.528, 510.64, 569.952 ], "text": "32,755,900", "html_text": "32,755,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 553.528, 607.2, 569.952 ], "text": "33,077,700", "html_text": "33,077,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 537.104, 607.2, 553.528 ], "cells": [ { "location": [ 27.84, 537.104, 124.4, 553.528 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 537.104, 220.96, 553.528 ], "text": "32,466,992", "html_text": "32,466,992", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 537.104, 317.52, 553.528 ], "text": "32,658,262", "html_text": "32,658,262", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 537.104, 414.08, 553.528 ], "text": "35,188,700", "html_text": "35,188,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 537.104, 510.64, 553.528 ], "text": "36,203,600", "html_text": "36,203,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 537.104, 607.2, 553.528 ], "text": "36,460,700", "html_text": "36,460,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 520.68, 607.2, 537.104 ], "cells": [ { "location": [ 27.84, 520.68, 124.4, 537.104 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 520.68, 220.96, 537.104 ], "text": "32,966,992", "html_text": "32,966,992", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 520.68, 317.52, 537.104 ], "text": "32,658,262", "html_text": "32,658,262", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 520.68, 414.08, 537.104 ], "text": "35,188,700", "html_text": "35,188,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 520.68, 510.64, 537.104 ], "text": "36,203,600", "html_text": "36,203,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 520.68, 607.2, 537.104 ], "text": "36,460,700", "html_text": "36,460,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 504.256, 607.2, 520.68 ], "cells": [ { "location": [ 27.84, 504.256, 124.4, 520.68 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 504.256, 220.96, 520.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 504.256, 317.52, 520.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 504.256, 414.08, 520.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 504.256, 510.64, 520.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 504.256, 607.2, 520.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 487.832, 607.2, 504.256 ], "cells": [ { "location": [ 27.84, 487.832, 124.4, 504.256 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 487.832, 220.96, 504.256 ], "text": "23,062,461", "html_text": "23,062,461", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 487.832, 317.52, 504.256 ], "text": "22,203,008", "html_text": "22,203,008", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 487.832, 414.08, 504.256 ], "text": "25,784,100", "html_text": "25,784,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 487.832, 510.64, 504.256 ], "text": "27,220,300", "html_text": "27,220,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 487.832, 607.2, 504.256 ], "text": "27,707,000", "html_text": "27,707,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 471.408, 607.2, 487.832 ], "cells": [ { "location": [ 27.84, 471.408, 124.4, 487.832 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 471.408, 220.96, 487.832 ], "text": "5,062,896", "html_text": "5,062,896", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 471.408, 317.52, 487.832 ], "text": "5,998,819", "html_text": "5,998,819", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 471.408, 414.08, 487.832 ], "text": "7,576,400", "html_text": "7,576,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 471.408, 510.64, 487.832 ], "text": "7,272,300", "html_text": "7,272,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 471.408, 607.2, 487.832 ], "text": "7,231,700", "html_text": "7,231,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 454.984, 607.2, 471.408 ], "cells": [ { "location": [ 27.84, 454.984, 124.4, 471.408 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 454.984, 220.96, 471.408 ], "text": "28,125,357", "html_text": "28,125,357", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 454.984, 317.52, 471.408 ], "text": "28,201,827", "html_text": "28,201,827", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 454.984, 414.08, 471.408 ], "text": "33,360,500", "html_text": "33,360,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 454.984, 510.64, 471.408 ], "text": "34,492,600", "html_text": "34,492,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 454.984, 607.2, 471.408 ], "text": "34,938,700", "html_text": "34,938,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 438.56, 607.2, 454.984 ], "cells": [ { "location": [ 27.84, 438.56, 124.4, 454.984 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 438.56, 220.96, 454.984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 438.56, 317.52, 454.984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 438.56, 414.08, 454.984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 438.56, 510.64, 454.984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 438.56, 607.2, 454.984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 422.136, 607.2, 438.56 ], "cells": [ { "location": [ 27.84, 422.136, 124.4, 438.56 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 422.136, 220.96, 438.56 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 422.136, 317.52, 438.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 422.136, 414.08, 438.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 422.136, 510.64, 438.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 422.136, 607.2, 438.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 405.712, 607.2, 422.136 ], "cells": [ { "location": [ 27.84, 405.712, 124.4, 422.136 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 405.712, 220.96, 422.136 ], "text": "27,625,357", "html_text": "27,625,357", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 405.712, 317.52, 422.136 ], "text": "28,201,827", "html_text": "28,201,827", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 405.712, 414.08, 422.136 ], "text": "33,360,500", "html_text": "33,360,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 405.712, 510.64, 422.136 ], "text": "34,492,600", "html_text": "34,492,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 405.712, 607.2, 422.136 ], "text": "34,938,700", "html_text": "34,938,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 389.288, 607.2, 405.712 ], "cells": [ { "location": [ 27.84, 389.288, 124.4, 405.712 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 389.288, 220.96, 405.712 ], "text": "28,125,357", "html_text": "28,125,357", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 389.288, 317.52, 405.712 ], "text": "28,201,827", "html_text": "28,201,827", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 389.288, 414.08, 405.712 ], "text": "33,360,500", "html_text": "33,360,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 389.288, 510.64, 405.712 ], "text": "34,492,600", "html_text": "34,492,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 389.288, 607.2, 405.712 ], "text": "34,938,700", "html_text": "34,938,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 372.864, 607.2, 389.288 ], "cells": [ { "location": [ 27.84, 372.864, 124.4, 389.288 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 372.864, 220.96, 389.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 372.864, 317.52, 389.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 372.864, 414.08, 389.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 372.864, 510.64, 389.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 372.864, 607.2, 389.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 356.44, 607.2, 372.864 ], "cells": [ { "location": [ 27.84, 356.44, 124.4, 372.864 ], "text": "General Administration", "html_text": "General Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 356.44, 220.96, 372.864 ], "text": "11,150,801", "html_text": "11,150,801", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 356.44, 317.52, 372.864 ], "text": "11,870,385", "html_text": "11,870,385", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 356.44, 414.08, 372.864 ], "text": "14,643,800", "html_text": "14,643,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 356.44, 510.64, 372.864 ], "text": "15,122,300", "html_text": "15,122,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 356.44, 607.2, 372.864 ], "text": "15,148,000", "html_text": "15,148,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 340.016, 607.2, 356.44 ], "cells": [ { "location": [ 27.84, 340.016, 124.4, 356.44 ], "text": "Governmental Service Center", "html_text": "Governmental Service Center", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 340.016, 220.96, 356.44 ], "text": "903,610", "html_text": "903,610", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 340.016, 317.52, 356.44 ], "text": "963,383", "html_text": "963,383", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 340.016, 414.08, 356.44 ], "text": "1,016,200", "html_text": "1,016,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 340.016, 510.64, 356.44 ], "text": "1,017,200", "html_text": "1,017,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 340.016, 607.2, 356.44 ], "text": "1,086,500", "html_text": "1,086,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 323.592, 607.2, 340.016 ], "cells": [ { "location": [ 27.84, 323.592, 124.4, 340.016 ], "text": "Employee Relations", "html_text": "Employee Relations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 323.592, 220.96, 340.016 ], "text": "709,278", "html_text": "709,278", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 323.592, 317.52, 340.016 ], "text": "702,549", "html_text": "702,549", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 323.592, 414.08, 340.016 ], "text": "779,700", "html_text": "779,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 323.592, 510.64, 340.016 ], "text": "751,500", "html_text": "751,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 323.592, 607.2, 340.016 ], "text": "766,800", "html_text": "766,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 307.168, 607.2, 323.592 ], "cells": [ { "location": [ 27.84, 307.168, 124.4, 323.592 ], "text": "Employee Insurance", "html_text": "Employee Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 307.168, 220.96, 323.592 ], "text": "9,081,083", "html_text": "9,081,083", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 307.168, 317.52, 323.592 ], "text": "9,424,950", "html_text": "9,424,950", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 307.168, 414.08, 323.592 ], "text": "10,256,000", "html_text": "10,256,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 307.168, 510.64, 323.592 ], "text": "10,203,900", "html_text": "10,203,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 307.168, 607.2, 323.592 ], "text": "10,393,500", "html_text": "10,393,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.84, 290.744, 607.2, 307.168 ], "cells": [ { "location": [ 27.84, 290.744, 124.4, 307.168 ], "text": "Personnel Administration", "html_text": "Personnel Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 290.744, 220.96, 307.168 ], "text": "6,280,585", "html_text": "6,280,585", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 290.744, 317.52, 307.168 ], "text": "5,240,560", "html_text": "5,240,560", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 290.744, 414.08, 307.168 ], "text": "6,664,800", "html_text": "6,664,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 290.744, 510.64, 307.168 ], "text": "7,397,700", "html_text": "7,397,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 290.744, 607.2, 307.168 ], "text": "7,543,900", "html_text": "7,543,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.84, 274.32, 607.2, 290.744 ], "cells": [ { "location": [ 27.84, 274.32, 124.4, 290.744 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 274.32, 220.96, 290.744 ], "text": "28,125,357", "html_text": "28,125,357", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 274.32, 317.52, 290.744 ], "text": "28,201,827", "html_text": "28,201,827", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 274.32, 414.08, 290.744 ], "text": "33,360,500", "html_text": "33,360,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 274.32, 510.64, 290.744 ], "text": "34,492,600", "html_text": "34,492,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 274.32, 607.2, 290.744 ], "text": "34,938,700", "html_text": "34,938,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 30, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 299, "type": "TEXT", "location": { "l": 25.68, "t": 263.52, "r": 587.04, "b": 237.12 }, "text": "The General Operations unit includes the Office of the Secretary, the Department of Human Resources Administration and the Department of Employee Insurance.", "reading_order": 1 }, { "page": 299, "type": "TEXT", "location": { "l": 25.44, "t": 229.92, "r": 601.2, "b": 190.8 }, "text": "The Secretary of the Personnel Cabinet is the executive and administrative head of the cabinet and supervises all activities of the cabinet. The Office of the Secretary includes: the Office of Administrative Services, the Office of Legal Services, the Office for Employee Relations, the Office of Employee Engagement, and Training, and the Office of Public Affairs.", "reading_order": 2 }, { "page": 299, "type": "TEXT", "location": { "l": 25.2, "t": 184.08, "r": 602.16, "b": 132.72 }, "text": "The Office of Administrative Services' (OAS) responsibilities include overseeing the internal operations of the Cabinet, including personnel related matters, budgeting, accounting, property management, coordinating information technology for the Cabinet and procurement functions. In addition, the development and implementation of the replacement benefits, personnel and payroll system is coordinated through the OAS Division of Technology Services.", "reading_order": 3 }, { "page": 299, "type": "TEXT", "location": { "l": 25.2, "t": 126, "r": 582.72, "b": 98.64 }, "text": "The Office of Legal Services provides legal services relating to the enforcement and application of state and federal laws and regulations governing employment with both the Cabinet and other Executive Branch agencies.", "reading_order": 4 }, { "page": 299, "type": "TEXT", "location": { "l": 308.64, "t": 18.96, "r": 324.96, "b": 9.12 }, "text": "282", "reading_order": 5 } ] }, { "page": 300, "items": [ { "page": 300, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 598.8, "b": 692.16 }, "text": "The Office of Employee Relations administers the Kentucky Employee Assistance Program which provides counseling, referral and resource assistance to employees; the employee suggestion system; a mediation program to help resolve employment problems; the state safety program; and the self-insured Workers' Compensation program. The Workers' Compensation program provides benefits to workers injured on the job and manages a return-to-work program. The program provides coverage for state employees, the Kentucky Community Technical College System, volunteer firefighters, volunteer ambulance personnel, and various local government entities.", "reading_order": 0 }, { "page": 300, "type": "TEXT", "location": { "l": 25.68, "t": 683.04, "r": 590.88, "b": 658.32 }, "text": "The Office of Employee Engagement and Training is responsible for administering the Commonwealth's affirmative action plan established in 18A.138, equal employment and the Governor's Leadership program.", "reading_order": 1 }, { "page": 300, "type": "TEXT", "location": { "l": 26.16, "t": 649.2, "r": 575.28, "b": 624 }, "text": "The Office of Public Affairs is responsible for setting the strategic direction for the Cabinet, improving processes, developing services, and planning future service offerings.", "reading_order": 2 }, { "page": 300, "type": "TEXT", "location": { "l": 25.68, "t": 615.12, "r": 599.52, "b": 529.68 }, "text": "The Department of Human Resources Administration consists of two divisions: the Division of Employee Management and the Division of Career Opportunities and has oversight of the Governmental Services Center. The responsibilities of this department include recruiting, counseling, and certifying persons for employment with the Commonwealth; maintaining the classification and compensation system; auditing and certifying state payrolls; preparing and maintaining the official personnel and payroll records; government-wide training, consultation, and organizational development, including the coordination of the Commonwealth's strategic planning, performance measurement processes and its responsible for maintaining the employee performance management system.", "reading_order": 3 }, { "page": 300, "type": "TEXT", "location": { "l": 25.68, "t": 520.8, "r": 599.52, "b": 423.6 }, "text": "The Department of Employee Insurance manages state government's self-insured health insurance program, the Kentucky Employees' Health Plan and the life insurance benefits for state employees. The Health Plan provides health insurance coverage for state employees, state and teacher retirees that are not yet Medicare eligible, local boards of education, local health departments, and other public and quasi-public agencies. The Department also provides administrative support to the Group Health Insurance Board under KRS 18A.226 and 18A.227. The Personnel Cabinet shall collect a benefits assessment per month per employee eligible for health insurance coverage in the state group for duly authorized use by the Personnel Cabinet in administering its statutory and administrative responsibilities, including but not limited to administration of the Commonwealth's health insurance program.", "reading_order": 4 }, { "page": 300, "type": "TITLE", "location": { "l": 26.88, "t": 415.2, "r": 59.76, "b": 402.48 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 300, "type": "TEXT", "location": { "l": 25.68, "t": 393.36, "r": 604.8, "b": 356.4 }, "text": "The Governor's budget includes additional funding from an internal service fund in the amount of $974,200 in fiscal year 2027 and $1,002,300 in fiscal year 2028 to fund positions for a centralized payroll group responsible for complex payroll functions for Kentucky state government.", "reading_order": 6 }, { "page": 300, "type": "TEXT", "location": { "l": 26.16, "t": 347.52, "r": 602.88, "b": 322.08 }, "text": "The Governor's budget includes additional funding in the amount of $315,700 in fiscal year 2027 and $648,500 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 7 }, { "page": 300, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "283", "reading_order": 8 } ] }, { "page": 301, "items": [ { "page": 301, "type": "TEXT", "location": { "l": 188.64, "t": 766.56, "r": 442.56, "b": 740.88 }, "text": "Personnel\nPublic Employees Deferred Compensation Authority", "reading_order": 0 }, { "page": 301, "type": "TABLE", "location": { "l": 27.6, "t": 752.16, "r": 606.96, "b": 418.8 }, "text": "
Public Employees Deferred Compensation Authority
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward12,029,90114,040,77014,317,30012,659,20013,734,600
Current Receipts9,612,8057,907,0756,959,4009,572,4009,572,400
Non-Revenue Receipts(92,500)(95,000)(97,500)(100,000)(102,500)
Total Restricted Funds21,550,20621,852,84521,179,20022,131,60023,204,500
TOTAL SOURCE OF FUNDS21,550,20621,852,84521,179,20022,131,60023,204,500
EXPENDITURES BY CLASS
Personnel Costs7,161,1127,187,8548,107,1007,995,3008,037,500
Operating Expenses348,323347,740412,900401,700401,700
TOTAL EXPENDITURES7,509,4367,535,5948,520,0008,397,0008,439,200
EXPENDITURES BY FUND SOURCE
Restricted Funds7,509,4367,535,5948,520,0008,397,0008,439,200
TOTAL EXPENDITURES7,509,4367,535,5948,520,0008,397,0008,439,200
EXPENDITURES BY UNIT
Public Employees Deferred Compensation Authority7,509,4367,535,5948,520,0008,397,0008,439,200
TOTAL EXPENDITURES7,509,4367,535,5948,520,0008,397,0008,439,200
", "rows": [ { "row_index": 0, "location": [ 27.6, 734.6147, 606.96, 752.16 ], "cells": [ { "location": [ 27.6, 734.6147, 124.16, 752.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 734.6147, 606.96, 752.16 ], "text": "Public Employees Deferred Compensation Authority", "html_text": "Public Employees Deferred Compensation Authority", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 717.0695, 606.96, 734.6147 ], "cells": [ { "location": [ 27.6, 717.0695, 124.16, 734.6147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 717.0695, 220.72, 734.6147 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 717.0695, 317.28, 734.6147 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 717.0695, 413.84, 734.6147 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 717.0695, 510.4, 734.6147 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 717.0695, 606.96, 734.6147 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 699.5242, 606.96, 717.0695 ], "cells": [ { "location": [ 27.6, 699.5242, 124.16, 717.0695 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 699.5242, 220.72, 717.0695 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 699.5242, 317.28, 717.0695 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 699.5242, 413.84, 717.0695 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 699.5242, 510.4, 717.0695 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 699.5242, 606.96, 717.0695 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 681.9789, 606.96, 699.5242 ], "cells": [ { "location": [ 27.6, 681.9789, 124.16, 699.5242 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 681.9789, 220.72, 699.5242 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 681.9789, 317.28, 699.5242 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 681.9789, 413.84, 699.5242 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 681.9789, 510.4, 699.5242 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 681.9789, 606.96, 699.5242 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 664.4337, 606.96, 681.9789 ], "cells": [ { "location": [ 27.6, 664.4337, 124.16, 681.9789 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 664.4337, 220.72, 681.9789 ], "text": "12,029,901", "html_text": "12,029,901", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 664.4337, 317.28, 681.9789 ], "text": "14,040,770", "html_text": "14,040,770", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 664.4337, 413.84, 681.9789 ], "text": "14,317,300", "html_text": "14,317,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 664.4337, 510.4, 681.9789 ], "text": "12,659,200", "html_text": "12,659,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 664.4337, 606.96, 681.9789 ], "text": "13,734,600", "html_text": "13,734,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 646.8884, 606.96, 664.4337 ], "cells": [ { "location": [ 27.6, 646.8884, 124.16, 664.4337 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 646.8884, 220.72, 664.4337 ], "text": "9,612,805", "html_text": "9,612,805", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 646.8884, 317.28, 664.4337 ], "text": "7,907,075", "html_text": "7,907,075", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 646.8884, 413.84, 664.4337 ], "text": "6,959,400", "html_text": "6,959,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 646.8884, 510.4, 664.4337 ], "text": "9,572,400", "html_text": "9,572,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 646.8884, 606.96, 664.4337 ], "text": "9,572,400", "html_text": "9,572,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 629.3432, 606.96, 646.8884 ], "cells": [ { "location": [ 27.6, 629.3432, 124.16, 646.8884 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 629.3432, 220.72, 646.8884 ], "text": "(92,500)", "html_text": "(92,500)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 629.3432, 317.28, 646.8884 ], "text": "(95,000)", "html_text": "(95,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 629.3432, 413.84, 646.8884 ], "text": "(97,500)", "html_text": "(97,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 629.3432, 510.4, 646.8884 ], "text": "(100,000)", "html_text": "(100,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 629.3432, 606.96, 646.8884 ], "text": "(102,500)", "html_text": "(102,500)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 611.7979, 606.96, 629.3432 ], "cells": [ { "location": [ 27.6, 611.7979, 124.16, 629.3432 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 611.7979, 220.72, 629.3432 ], "text": "21,550,206", "html_text": "21,550,206", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 611.7979, 317.28, 629.3432 ], "text": "21,852,845", "html_text": "21,852,845", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 611.7979, 413.84, 629.3432 ], "text": "21,179,200", "html_text": "21,179,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 611.7979, 510.4, 629.3432 ], "text": "22,131,600", "html_text": "22,131,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 611.7979, 606.96, 629.3432 ], "text": "23,204,500", "html_text": "23,204,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 594.2526, 606.96, 611.7979 ], "cells": [ { "location": [ 27.6, 594.2526, 124.16, 611.7979 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 594.2526, 220.72, 611.7979 ], "text": "21,550,206", "html_text": "21,550,206", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 594.2526, 317.28, 611.7979 ], "text": "21,852,845", "html_text": "21,852,845", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 594.2526, 413.84, 611.7979 ], "text": "21,179,200", "html_text": "21,179,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 594.2526, 510.4, 611.7979 ], "text": "22,131,600", "html_text": "22,131,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 594.2526, 606.96, 611.7979 ], "text": "23,204,500", "html_text": "23,204,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 576.7074, 606.96, 594.2526 ], "cells": [ { "location": [ 27.6, 576.7074, 124.16, 594.2526 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 576.7074, 220.72, 594.2526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 576.7074, 317.28, 594.2526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 576.7074, 413.84, 594.2526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 576.7074, 510.4, 594.2526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 576.7074, 606.96, 594.2526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 559.1621, 606.96, 576.7074 ], "cells": [ { "location": [ 27.6, 559.1621, 124.16, 576.7074 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 559.1621, 220.72, 576.7074 ], "text": "7,161,112", "html_text": "7,161,112", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 559.1621, 317.28, 576.7074 ], "text": "7,187,854", "html_text": "7,187,854", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 559.1621, 413.84, 576.7074 ], "text": "8,107,100", "html_text": "8,107,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 559.1621, 510.4, 576.7074 ], "text": "7,995,300", "html_text": "7,995,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 559.1621, 606.96, 576.7074 ], "text": "8,037,500", "html_text": "8,037,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 541.6168, 606.96, 559.1621 ], "cells": [ { "location": [ 27.6, 541.6168, 124.16, 559.1621 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 541.6168, 220.72, 559.1621 ], "text": "348,323", "html_text": "348,323", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 541.6168, 317.28, 559.1621 ], "text": "347,740", "html_text": "347,740", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 541.6168, 413.84, 559.1621 ], "text": "412,900", "html_text": "412,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 541.6168, 510.4, 559.1621 ], "text": "401,700", "html_text": "401,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 541.6168, 606.96, 559.1621 ], "text": "401,700", "html_text": "401,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 524.0716, 606.96, 541.6168 ], "cells": [ { "location": [ 27.6, 524.0716, 124.16, 541.6168 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 524.0716, 220.72, 541.6168 ], "text": "7,509,436", "html_text": "7,509,436", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 524.0716, 317.28, 541.6168 ], "text": "7,535,594", "html_text": "7,535,594", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 524.0716, 413.84, 541.6168 ], "text": "8,520,000", "html_text": "8,520,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 524.0716, 510.4, 541.6168 ], "text": "8,397,000", "html_text": "8,397,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 524.0716, 606.96, 541.6168 ], "text": "8,439,200", "html_text": "8,439,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 506.5263, 606.96, 524.0716 ], "cells": [ { "location": [ 27.6, 506.5263, 124.16, 524.0716 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 506.5263, 220.72, 524.0716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 506.5263, 317.28, 524.0716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 506.5263, 413.84, 524.0716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 506.5263, 510.4, 524.0716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 506.5263, 606.96, 524.0716 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 488.9811, 606.96, 506.5263 ], "cells": [ { "location": [ 27.6, 488.9811, 124.16, 506.5263 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 488.9811, 220.72, 506.5263 ], "text": "7,509,436", "html_text": "7,509,436", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 488.9811, 317.28, 506.5263 ], "text": "7,535,594", "html_text": "7,535,594", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 488.9811, 413.84, 506.5263 ], "text": "8,520,000", "html_text": "8,520,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 488.9811, 510.4, 506.5263 ], "text": "8,397,000", "html_text": "8,397,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 488.9811, 606.96, 506.5263 ], "text": "8,439,200", "html_text": "8,439,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 471.4358, 606.96, 488.9811 ], "cells": [ { "location": [ 27.6, 471.4358, 124.16, 488.9811 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 471.4358, 220.72, 488.9811 ], "text": "7,509,436", "html_text": "7,509,436", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 471.4358, 317.28, 488.9811 ], "text": "7,535,594", "html_text": "7,535,594", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 471.4358, 413.84, 488.9811 ], "text": "8,520,000", "html_text": "8,520,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 471.4358, 510.4, 488.9811 ], "text": "8,397,000", "html_text": "8,397,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 471.4358, 606.96, 488.9811 ], "text": "8,439,200", "html_text": "8,439,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 453.8905, 606.96, 471.4358 ], "cells": [ { "location": [ 27.6, 453.8905, 124.16, 471.4358 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 453.8905, 220.72, 471.4358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 453.8905, 317.28, 471.4358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 453.8905, 413.84, 471.4358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 453.8905, 510.4, 471.4358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 453.8905, 606.96, 471.4358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 436.3453, 606.96, 453.8905 ], "cells": [ { "location": [ 27.6, 436.3453, 124.16, 453.8905 ], "text": "Public Employees Deferred Compensation Authority", "html_text": "Public Employees Deferred Compensation Authority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 436.3453, 220.72, 453.8905 ], "text": "7,509,436", "html_text": "7,509,436", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 436.3453, 317.28, 453.8905 ], "text": "7,535,594", "html_text": "7,535,594", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 436.3453, 413.84, 453.8905 ], "text": "8,520,000", "html_text": "8,520,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 436.3453, 510.4, 453.8905 ], "text": "8,397,000", "html_text": "8,397,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 436.3453, 606.96, 453.8905 ], "text": "8,439,200", "html_text": "8,439,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 418.8, 606.96, 436.3453 ], "cells": [ { "location": [ 27.6, 418.8, 124.16, 436.3453 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 418.8, 220.72, 436.3453 ], "text": "7,509,436", "html_text": "7,509,436", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 418.8, 317.28, 436.3453 ], "text": "7,535,594", "html_text": "7,535,594", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 418.8, 413.84, 436.3453 ], "text": "8,520,000", "html_text": "8,520,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 418.8, 510.4, 436.3453 ], "text": "8,397,000", "html_text": "8,397,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 418.8, 606.96, 436.3453 ], "text": "8,439,200", "html_text": "8,439,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 19, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 301, "type": "TEXT", "location": { "l": 25.92, "t": 407.52, "r": 605.76, "b": 368.88 }, "text": "The Kentucky Public Employees Deferred Compensation Authority administers tax sheltered, supplemental retirement savings programs as established in the U.S. Internal Revenue Code Sections 457, 401(k), Roth 401(k), and 403(b) and in accordance with KRS 18A.230-18A.350. These programs are an optional benefit for Kentucky's public employees.", "reading_order": 2 }, { "page": 301, "type": "TITLE", "location": { "l": 26.64, "t": 361.2, "r": 57.84, "b": 348 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 301, "type": "TEXT", "location": { "l": 25.92, "t": 339.36, "r": 603.12, "b": 313.92 }, "text": "The Governor's budget includes additional funding in the amount of $30,400 in fiscal year 2027 and $62,400 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 4 }, { "page": 301, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.72, "b": 8.88 }, "text": "284", "reading_order": 5 } ] }, { "page": 302, "items": [ { "page": 302, "type": "TABLE", "location": { "l": 27.84, "t": 764.4, "r": 607.2, "b": 419.28 }, "text": "
Personnel
Workers' Compensation Benefits and Reserve
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward23,902,88526,773,99729,246,10026,446,20017,964,300
Current Receipts21,567,29821,727,87621,702,50016,000,00016,000,000
Non-Revenue Receipts(92,500)(95,000)(97,500)(100,000)(102,500)
Total Restricted Funds45,377,68448,406,87350,851,10042,346,20033,861,800
TOTAL SOURCE OF FUNDS45,377,68448,406,87350,851,10042,346,20033,861,800
EXPENDITURES BY CLASS
Personnel Costs18,536,94919,092,02224,321,40024,301,80024,319,000
Operating Expenses66,73768,72283,50080,10080,100
TOTAL EXPENDITURES18,603,68719,160,74424,404,90024,381,90024,399,100
EXPENDITURES BY FUND SOURCE
Restricted Funds18,603,68719,160,74424,404,90024,381,90024,399,100
TOTAL EXPENDITURES18,603,68719,160,74424,404,90024,381,90024,399,100
EXPENDITURES BY UNIT
Workers' Compensation Benefits and Reserve18,603,68719,160,74424,404,90024,381,90024,399,100
TOTAL EXPENDITURES18,603,68719,160,74424,404,90024,381,90024,399,100
", "rows": [ { "row_index": 0, "location": [ 27.84, 747.144, 607.2, 764.4 ], "cells": [ { "location": [ 27.84, 747.144, 124.4, 764.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 747.144, 607.2, 764.4 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 729.888, 607.2, 747.144 ], "cells": [ { "location": [ 27.84, 729.888, 124.4, 747.144 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 729.888, 607.2, 747.144 ], "text": "Workers' Compensation Benefits and Reserve", "html_text": "Workers' Compensation Benefits and Reserve", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 712.632, 607.2, 729.888 ], "cells": [ { "location": [ 27.84, 712.632, 124.4, 729.888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 712.632, 220.96, 729.888 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 712.632, 317.52, 729.888 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 712.632, 414.08, 729.888 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 712.632, 510.64, 729.888 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 712.632, 607.2, 729.888 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 695.376, 607.2, 712.632 ], "cells": [ { "location": [ 27.84, 695.376, 124.4, 712.632 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 695.376, 220.96, 712.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 695.376, 317.52, 712.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 695.376, 414.08, 712.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 695.376, 510.64, 712.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 695.376, 607.2, 712.632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 678.12, 607.2, 695.376 ], "cells": [ { "location": [ 27.84, 678.12, 124.4, 695.376 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 678.12, 220.96, 695.376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 678.12, 317.52, 695.376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 678.12, 414.08, 695.376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 678.12, 510.64, 695.376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 678.12, 607.2, 695.376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 660.864, 607.2, 678.12 ], "cells": [ { "location": [ 27.84, 660.864, 124.4, 678.12 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 660.864, 220.96, 678.12 ], "text": "23,902,885", "html_text": "23,902,885", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 660.864, 317.52, 678.12 ], "text": "26,773,997", "html_text": "26,773,997", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 660.864, 414.08, 678.12 ], "text": "29,246,100", "html_text": "29,246,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 660.864, 510.64, 678.12 ], "text": "26,446,200", "html_text": "26,446,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 660.864, 607.2, 678.12 ], "text": "17,964,300", "html_text": "17,964,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 643.608, 607.2, 660.864 ], "cells": [ { "location": [ 27.84, 643.608, 124.4, 660.864 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 643.608, 220.96, 660.864 ], "text": "21,567,298", "html_text": "21,567,298", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 643.608, 317.52, 660.864 ], "text": "21,727,876", "html_text": "21,727,876", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 643.608, 414.08, 660.864 ], "text": "21,702,500", "html_text": "21,702,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 643.608, 510.64, 660.864 ], "text": "16,000,000", "html_text": "16,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 643.608, 607.2, 660.864 ], "text": "16,000,000", "html_text": "16,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 626.352, 607.2, 643.608 ], "cells": [ { "location": [ 27.84, 626.352, 124.4, 643.608 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 626.352, 220.96, 643.608 ], "text": "(92,500)", "html_text": "(92,500)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 626.352, 317.52, 643.608 ], "text": "(95,000)", "html_text": "(95,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 626.352, 414.08, 643.608 ], "text": "(97,500)", "html_text": "(97,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 626.352, 510.64, 643.608 ], "text": "(100,000)", "html_text": "(100,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 626.352, 607.2, 643.608 ], "text": "(102,500)", "html_text": "(102,500)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 609.096, 607.2, 626.352 ], "cells": [ { "location": [ 27.84, 609.096, 124.4, 626.352 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 609.096, 220.96, 626.352 ], "text": "45,377,684", "html_text": "45,377,684", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 609.096, 317.52, 626.352 ], "text": "48,406,873", "html_text": "48,406,873", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 609.096, 414.08, 626.352 ], "text": "50,851,100", "html_text": "50,851,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 609.096, 510.64, 626.352 ], "text": "42,346,200", "html_text": "42,346,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 609.096, 607.2, 626.352 ], "text": "33,861,800", "html_text": "33,861,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 591.84, 607.2, 609.096 ], "cells": [ { "location": [ 27.84, 591.84, 124.4, 609.096 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 591.84, 220.96, 609.096 ], "text": "45,377,684", "html_text": "45,377,684", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 591.84, 317.52, 609.096 ], "text": "48,406,873", "html_text": "48,406,873", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 591.84, 414.08, 609.096 ], "text": "50,851,100", "html_text": "50,851,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 591.84, 510.64, 609.096 ], "text": "42,346,200", "html_text": "42,346,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 591.84, 607.2, 609.096 ], "text": "33,861,800", "html_text": "33,861,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 574.584, 607.2, 591.84 ], "cells": [ { "location": [ 27.84, 574.584, 124.4, 591.84 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 574.584, 220.96, 591.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 574.584, 317.52, 591.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 574.584, 414.08, 591.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 574.584, 510.64, 591.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 574.584, 607.2, 591.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 557.328, 607.2, 574.584 ], "cells": [ { "location": [ 27.84, 557.328, 124.4, 574.584 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 557.328, 220.96, 574.584 ], "text": "18,536,949", "html_text": "18,536,949", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 557.328, 317.52, 574.584 ], "text": "19,092,022", "html_text": "19,092,022", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 557.328, 414.08, 574.584 ], "text": "24,321,400", "html_text": "24,321,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 557.328, 510.64, 574.584 ], "text": "24,301,800", "html_text": "24,301,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 557.328, 607.2, 574.584 ], "text": "24,319,000", "html_text": "24,319,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 540.072, 607.2, 557.328 ], "cells": [ { "location": [ 27.84, 540.072, 124.4, 557.328 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 540.072, 220.96, 557.328 ], "text": "66,737", "html_text": "66,737", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 540.072, 317.52, 557.328 ], "text": "68,722", "html_text": "68,722", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 540.072, 414.08, 557.328 ], "text": "83,500", "html_text": "83,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 540.072, 510.64, 557.328 ], "text": "80,100", "html_text": "80,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 540.072, 607.2, 557.328 ], "text": "80,100", "html_text": "80,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 522.816, 607.2, 540.072 ], "cells": [ { "location": [ 27.84, 522.816, 124.4, 540.072 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 522.816, 220.96, 540.072 ], "text": "18,603,687", "html_text": "18,603,687", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 522.816, 317.52, 540.072 ], "text": "19,160,744", "html_text": "19,160,744", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 522.816, 414.08, 540.072 ], "text": "24,404,900", "html_text": "24,404,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 522.816, 510.64, 540.072 ], "text": "24,381,900", "html_text": "24,381,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 522.816, 607.2, 540.072 ], "text": "24,399,100", "html_text": "24,399,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 505.56, 607.2, 522.816 ], "cells": [ { "location": [ 27.84, 505.56, 124.4, 522.816 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 505.56, 220.96, 522.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 505.56, 317.52, 522.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 505.56, 414.08, 522.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 505.56, 510.64, 522.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 505.56, 607.2, 522.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 488.304, 607.2, 505.56 ], "cells": [ { "location": [ 27.84, 488.304, 124.4, 505.56 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 488.304, 220.96, 505.56 ], "text": "18,603,687", "html_text": "18,603,687", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 488.304, 317.52, 505.56 ], "text": "19,160,744", "html_text": "19,160,744", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 488.304, 414.08, 505.56 ], "text": "24,404,900", "html_text": "24,404,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 488.304, 510.64, 505.56 ], "text": "24,381,900", "html_text": "24,381,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 488.304, 607.2, 505.56 ], "text": "24,399,100", "html_text": "24,399,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 471.048, 607.2, 488.304 ], "cells": [ { "location": [ 27.84, 471.048, 124.4, 488.304 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 471.048, 220.96, 488.304 ], "text": "18,603,687", "html_text": "18,603,687", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 471.048, 317.52, 488.304 ], "text": "19,160,744", "html_text": "19,160,744", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 471.048, 414.08, 488.304 ], "text": "24,404,900", "html_text": "24,404,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 471.048, 510.64, 488.304 ], "text": "24,381,900", "html_text": "24,381,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 471.048, 607.2, 488.304 ], "text": "24,399,100", "html_text": "24,399,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 453.792, 607.2, 471.048 ], "cells": [ { "location": [ 27.84, 453.792, 124.4, 471.048 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 453.792, 220.96, 471.048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 453.792, 317.52, 471.048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 453.792, 414.08, 471.048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 453.792, 510.64, 471.048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 453.792, 607.2, 471.048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 436.536, 607.2, 453.792 ], "cells": [ { "location": [ 27.84, 436.536, 124.4, 453.792 ], "text": "Workers' Compensation Benefits and Reserve", "html_text": "Workers' Compensation Benefits and Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 436.536, 220.96, 453.792 ], "text": "18,603,687", "html_text": "18,603,687", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 436.536, 317.52, 453.792 ], "text": "19,160,744", "html_text": "19,160,744", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 436.536, 414.08, 453.792 ], "text": "24,404,900", "html_text": "24,404,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 436.536, 510.64, 453.792 ], "text": "24,381,900", "html_text": "24,381,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 436.536, 607.2, 453.792 ], "text": "24,399,100", "html_text": "24,399,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 419.28, 607.2, 436.536 ], "cells": [ { "location": [ 27.84, 419.28, 124.4, 436.536 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 419.28, 220.96, 436.536 ], "text": "18,603,687", "html_text": "18,603,687", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 419.28, 317.52, 436.536 ], "text": "19,160,744", "html_text": "19,160,744", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 419.28, 414.08, 436.536 ], "text": "24,404,900", "html_text": "24,404,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 419.28, 510.64, 436.536 ], "text": "24,381,900", "html_text": "24,381,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 419.28, 607.2, 436.536 ], "text": "24,399,100", "html_text": "24,399,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 20, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 302, "type": "TEXT", "location": { "l": 25.68, "t": 407.52, "r": 606, "b": 332.88 }, "text": "Created in 1990, the Workers' Compensation Benefits and Reserve is state government's self-insured Workers' Compensation program. The program provides coverage to the executive, legislative, and judicial branches of government, but excludes the Transportation Cabinet and all state universities. The program also covers the Kentucky Community and Technical College System, volunteer firefighters, volunteer ambulance personnel, and employees of some county clerk's or sheriff's offices when the county's population is 70,000 or more. Workers' Compensation includes a return-to-work program for injured employees, managed care, and a statewide safety program.", "reading_order": 1 }, { "page": 302, "type": "TEXT", "location": { "l": 25.68, "t": 325.44, "r": 596.4, "b": 299.76 }, "text": "The revenue accruing to the program is derived from participating agencies based upon the claims history of the agency and the number of covered employees. Claims history is calculated based upon a three year running average.", "reading_order": 2 }, { "page": 302, "type": "TITLE", "location": { "l": 26.64, "t": 291.12, "r": 57.36, "b": 277.68 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 302, "type": "TEXT", "location": { "l": 25.92, "t": 269.28, "r": 603.12, "b": 243.6 }, "text": "The Governor's budget includes additional funding in the amount of $10,500 in fiscal year 2027 and $21,700 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 4 }, { "page": 302, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 8.64 }, "text": "285", "reading_order": 5 } ] }, { "page": 303, "items": [ { "page": 303, "type": "TABLE", "location": { "l": 27.84, "t": 763.44, "r": 606.96, "b": 462 }, "text": "
Personnel
Fixed Allocation\\nActual\\nFY 2024Non-Hazardous\\nActual\\nFY 2025Pension Fund\\nRevised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation84,617,80075,657,30069,750,40069,691,60069,691,600
Total General Fund84,617,80075,657,30069,750,40069,691,60069,691,600
TOTAL SOURCE OF FUNDS84,617,80075,657,30069,750,40069,691,60069,691,600
EXPENDITURES BY CLASS
Grants Loans Benefits84,617,80075,657,19269,750,40069,691,60069,691,600
TOTAL EXPENDITURES84,617,80075,657,19269,750,40069,691,60069,691,600
EXPENDITURES BY FUND SOURCE
General Fund84,617,80075,657,19269,750,40069,691,60069,691,600
TOTAL EXPENDITURES84,617,80075,657,19269,750,40069,691,60069,691,600
EXPENDITURES BY UNIT
Fixed Allocation Non-Hazardous
Pension Fund84,617,80075,657,19269,750,40069,691,60069,691,600
TOTAL EXPENDITURES84,617,80075,657,19269,750,40069,691,60069,691,600
", "rows": [ { "row_index": 0, "location": [ 27.84, 745.7082, 606.96, 763.44 ], "cells": [ { "location": [ 27.84, 745.7082, 124.36, 763.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 745.7082, 606.96, 763.44 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 727.9765, 606.96, 745.7082 ], "cells": [ { "location": [ 27.84, 727.9765, 124.36, 745.7082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 727.9765, 220.88, 745.7082 ], "text": "Fixed Allocation\\nActual\\nFY 2024", "html_text": "Fixed Allocation\\nActual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 727.9765, 317.4, 745.7082 ], "text": "Non-Hazardous\\nActual\\nFY 2025", "html_text": "Non-Hazardous\\nActual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 727.9765, 413.92, 745.7082 ], "text": "Pension Fund\\nRevised\\nFY 2026", "html_text": "Pension Fund\\nRevised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 727.9765, 510.44, 745.7082 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 727.9765, 606.96, 745.7082 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 710.2447, 606.96, 727.9765 ], "cells": [ { "location": [ 27.84, 710.2447, 124.36, 727.9765 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 710.2447, 220.88, 727.9765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 710.2447, 317.4, 727.9765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 710.2447, 413.92, 727.9765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 710.2447, 510.44, 727.9765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 710.2447, 606.96, 727.9765 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 692.5129, 606.96, 710.2447 ], "cells": [ { "location": [ 27.84, 692.5129, 124.36, 710.2447 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 692.5129, 220.88, 710.2447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 692.5129, 317.4, 710.2447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 692.5129, 413.92, 710.2447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 692.5129, 510.44, 710.2447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 692.5129, 606.96, 710.2447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 674.7812, 606.96, 692.5129 ], "cells": [ { "location": [ 27.84, 674.7812, 124.36, 692.5129 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 674.7812, 220.88, 692.5129 ], "text": "84,617,800", "html_text": "84,617,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 674.7812, 317.4, 692.5129 ], "text": "75,657,300", "html_text": "75,657,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 674.7812, 413.92, 692.5129 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 674.7812, 510.44, 692.5129 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 674.7812, 606.96, 692.5129 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 657.0494, 606.96, 674.7812 ], "cells": [ { "location": [ 27.84, 657.0494, 124.36, 674.7812 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 657.0494, 220.88, 674.7812 ], "text": "84,617,800", "html_text": "84,617,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 657.0494, 317.4, 674.7812 ], "text": "75,657,300", "html_text": "75,657,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 657.0494, 413.92, 674.7812 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 657.0494, 510.44, 674.7812 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 657.0494, 606.96, 674.7812 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 639.3176, 606.96, 657.0494 ], "cells": [ { "location": [ 27.84, 639.3176, 124.36, 657.0494 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 639.3176, 220.88, 657.0494 ], "text": "84,617,800", "html_text": "84,617,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 639.3176, 317.4, 657.0494 ], "text": "75,657,300", "html_text": "75,657,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 639.3176, 413.92, 657.0494 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 639.3176, 510.44, 657.0494 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 639.3176, 606.96, 657.0494 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 621.5859, 606.96, 639.3176 ], "cells": [ { "location": [ 27.84, 621.5859, 124.36, 639.3176 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 621.5859, 220.88, 639.3176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 621.5859, 317.4, 639.3176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 621.5859, 413.92, 639.3176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 621.5859, 510.44, 639.3176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 621.5859, 606.96, 639.3176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 603.8541, 606.96, 621.5859 ], "cells": [ { "location": [ 27.84, 603.8541, 124.36, 621.5859 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 603.8541, 220.88, 621.5859 ], "text": "84,617,800", "html_text": "84,617,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 603.8541, 317.4, 621.5859 ], "text": "75,657,192", "html_text": "75,657,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 603.8541, 413.92, 621.5859 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 603.8541, 510.44, 621.5859 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 603.8541, 606.96, 621.5859 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 586.1224, 606.96, 603.8541 ], "cells": [ { "location": [ 27.84, 586.1224, 124.36, 603.8541 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 586.1224, 220.88, 603.8541 ], "text": "84,617,800", "html_text": "84,617,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 586.1224, 317.4, 603.8541 ], "text": "75,657,192", "html_text": "75,657,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 586.1224, 413.92, 603.8541 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 586.1224, 510.44, 603.8541 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 586.1224, 606.96, 603.8541 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 568.3906, 606.96, 586.1224 ], "cells": [ { "location": [ 27.84, 568.3906, 124.36, 586.1224 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 568.3906, 220.88, 586.1224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 568.3906, 317.4, 586.1224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 568.3906, 413.92, 586.1224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 568.3906, 510.44, 586.1224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 568.3906, 606.96, 586.1224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 550.6588, 606.96, 568.3906 ], "cells": [ { "location": [ 27.84, 550.6588, 124.36, 568.3906 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 550.6588, 220.88, 568.3906 ], "text": "84,617,800", "html_text": "84,617,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 550.6588, 317.4, 568.3906 ], "text": "75,657,192", "html_text": "75,657,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 550.6588, 413.92, 568.3906 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 550.6588, 510.44, 568.3906 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 550.6588, 606.96, 568.3906 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 532.9271, 606.96, 550.6588 ], "cells": [ { "location": [ 27.84, 532.9271, 124.36, 550.6588 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 532.9271, 220.88, 550.6588 ], "text": "84,617,800", "html_text": "84,617,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 532.9271, 317.4, 550.6588 ], "text": "75,657,192", "html_text": "75,657,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 532.9271, 413.92, 550.6588 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 532.9271, 510.44, 550.6588 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 532.9271, 606.96, 550.6588 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 515.1953, 606.96, 532.9271 ], "cells": [ { "location": [ 27.84, 515.1953, 124.36, 532.9271 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 515.1953, 220.88, 532.9271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 515.1953, 317.4, 532.9271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 515.1953, 413.92, 532.9271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 515.1953, 510.44, 532.9271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 515.1953, 606.96, 532.9271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 497.4635, 606.96, 515.1953 ], "cells": [ { "location": [ 27.84, 497.4635, 124.36, 515.1953 ], "text": "Fixed Allocation Non-Hazardous", "html_text": "Fixed Allocation Non-Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 497.4635, 220.88, 515.1953 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 497.4635, 317.4, 515.1953 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 497.4635, 413.92, 515.1953 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 497.4635, 510.44, 515.1953 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 497.4635, 606.96, 515.1953 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 479.7318, 606.96, 497.4635 ], "cells": [ { "location": [ 27.84, 479.7318, 124.36, 497.4635 ], "text": "Pension Fund", "html_text": "Pension Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 479.7318, 220.88, 497.4635 ], "text": "84,617,800", "html_text": "84,617,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 479.7318, 317.4, 497.4635 ], "text": "75,657,192", "html_text": "75,657,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 479.7318, 413.92, 497.4635 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 479.7318, 510.44, 497.4635 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 479.7318, 606.96, 497.4635 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 462, 606.96, 479.7318 ], "cells": [ { "location": [ 27.84, 462, 124.36, 479.7318 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 462, 220.88, 479.7318 ], "text": "84,617,800", "html_text": "84,617,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 462, 317.4, 479.7318 ], "text": "75,657,192", "html_text": "75,657,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 462, 413.92, 479.7318 ], "text": "69,750,400", "html_text": "69,750,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 462, 510.44, 479.7318 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 462, 606.96, 479.7318 ], "text": "69,691,600", "html_text": "69,691,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 17, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 303, "type": "TEXT", "location": { "l": 25.68, "t": 450.24, "r": 574.32, "b": 424.8 }, "text": "The State Fixed Allocation Pension Fund is a statewide pool to provide the additional funds necessary for state agencies to finance the increased costs of the fixed allocation non-hazardous retirement plan's employer contributions.", "reading_order": 1 }, { "page": 303, "type": "TEXT", "location": { "l": 25.2, "t": 416.16, "r": 602.4, "b": 293.76 }, "text": "The Fixed Allocation Non-Hazardous Pension Fund is a statewide pool of $69,691,600 in each fiscal year from the General Fund for quasi-governmental entities to continue the baseline subsidy for employer contributions and provide the additional funds necessary to finance the increased costs attributable to the shift to a fixed allocation for the unfunded liability of the nonhazardous retirement plan's employer contributions. The fixed allocation subsidy for Public Health Departments is 50 percent of the fiscal year 2022 subsidy in fiscal years 2027 and 2028. The fixed allocation subsidy for Community Mental Health Centers and Non-P1 Agencies is 75 percent of the fiscal year 2022 subsidy in fiscal years 2027 and 2028. This 2021 legislation made a significant change in the method of funding the unfunded actuarially accrued liability by assigning a fixed dollar allocation to each participating entity instead of by a contribution rate against actual payroll amounts. This reform addresses the longstanding trend of quasi-governmental entities purposefully reducing the participation of their workers in the nonhazardous retirement system and avoiding those costs.", "reading_order": 2 }, { "page": 303, "type": "TEXT", "location": { "l": 27.12, "t": 285.6, "r": 184.56, "b": 272.88 }, "text": "The funds are allocated as follows:", "reading_order": 3 }, { "page": 303, "type": "TABLE", "location": { "l": 27.6, "t": 262.8, "r": 560.4, "b": 102.72 }, "text": "
Fiscal Year 2027Baseline SubsidyFixed Allocation SubsidyTotal
Community Mental Health Centers$ 18,882,100$ 8,842,300$ 27,724,400
Public Health Departments$ 25,151,300$ 16,432,300$ 41,583,600
Non-P1 Agencies$ 332,100$ 51,500$ 383,600
Total44,365,50025,326,100$ 69,691,600
Fiscal Year 2028
Community Mental Health Centers$ 18,882,100$ 8,842,300$ 27,724,400
Public Health Departments$ 25,151,300$ 16,432,300$ 41,583,600
Non-P1 Agencies$ 332,100$ 51,500$ 383,600
Total44,365,50025,326,100$ 69,691,600
", "rows": [ { "row_index": 0, "location": [ 27.6, 246.792, 560.4, 262.8 ], "cells": [ { "location": [ 27.6, 246.792, 160.8, 262.8 ], "text": "Fiscal Year 2027", "html_text": "Fiscal Year 2027", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 160.8, 246.792, 294, 262.8 ], "text": "Baseline Subsidy", "html_text": "Baseline Subsidy", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 294, 246.792, 427.2, 262.8 ], "text": "Fixed Allocation Subsidy", "html_text": "Fixed Allocation Subsidy", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 427.2, 246.792, 560.4, 262.8 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 27.6, 230.784, 560.4, 246.792 ], "cells": [ { "location": [ 27.6, 230.784, 160.8, 246.792 ], "text": "Community Mental Health Centers", "html_text": "Community Mental Health Centers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 160.8, 230.784, 294, 246.792 ], "text": "$ 18,882,100", "html_text": "$ 18,882,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 294, 230.784, 427.2, 246.792 ], "text": "$ 8,842,300", "html_text": "$ 8,842,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 427.2, 230.784, 560.4, 246.792 ], "text": "$ 27,724,400", "html_text": "$ 27,724,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 27.6, 214.776, 560.4, 230.784 ], "cells": [ { "location": [ 27.6, 214.776, 160.8, 230.784 ], "text": "Public Health Departments", "html_text": "Public Health Departments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 160.8, 214.776, 294, 230.784 ], "text": "$ 25,151,300", "html_text": "$ 25,151,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 294, 214.776, 427.2, 230.784 ], "text": "$ 16,432,300", "html_text": "$ 16,432,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 427.2, 214.776, 560.4, 230.784 ], "text": "$ 41,583,600", "html_text": "$ 41,583,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 27.6, 198.768, 560.4, 214.776 ], "cells": [ { "location": [ 27.6, 198.768, 160.8, 214.776 ], "text": "Non-P1 Agencies", "html_text": "Non-P1 Agencies", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 160.8, 198.768, 294, 214.776 ], "text": "$ 332,100", "html_text": "$ 332,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 294, 198.768, 427.2, 214.776 ], "text": "$ 51,500", "html_text": "$ 51,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 427.2, 198.768, 560.4, 214.776 ], "text": "$ 383,600", "html_text": "$ 383,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 27.6, 182.76, 560.4, 198.768 ], "cells": [ { "location": [ 27.6, 182.76, 160.8, 198.768 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 160.8, 182.76, 294, 198.768 ], "text": "44,365,500", "html_text": "44,365,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 294, 182.76, 427.2, 198.768 ], "text": "25,326,100", "html_text": "25,326,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 427.2, 182.76, 560.4, 198.768 ], "text": "$ 69,691,600", "html_text": "$ 69,691,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 27.6, 166.752, 560.4, 182.76 ], "cells": [ { "location": [ 27.6, 166.752, 160.8, 182.76 ], "text": "Fiscal Year 2028", "html_text": "Fiscal Year 2028", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 160.8, 166.752, 294, 182.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 294, 166.752, 427.2, 182.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 427.2, 166.752, 560.4, 182.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 27.6, 150.744, 560.4, 166.752 ], "cells": [ { "location": [ 27.6, 150.744, 160.8, 166.752 ], "text": "Community Mental Health Centers", "html_text": "Community Mental Health Centers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 160.8, 150.744, 294, 166.752 ], "text": "$ 18,882,100", "html_text": "$ 18,882,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 294, 150.744, 427.2, 166.752 ], "text": "$ 8,842,300", "html_text": "$ 8,842,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 427.2, 150.744, 560.4, 166.752 ], "text": "$ 27,724,400", "html_text": "$ 27,724,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 27.6, 134.736, 560.4, 150.744 ], "cells": [ { "location": [ 27.6, 134.736, 160.8, 150.744 ], "text": "Public Health Departments", "html_text": "Public Health Departments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 160.8, 134.736, 294, 150.744 ], "text": "$ 25,151,300", "html_text": "$ 25,151,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 294, 134.736, 427.2, 150.744 ], "text": "$ 16,432,300", "html_text": "$ 16,432,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 427.2, 134.736, 560.4, 150.744 ], "text": "$ 41,583,600", "html_text": "$ 41,583,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 27.6, 118.728, 560.4, 134.736 ], "cells": [ { "location": [ 27.6, 118.728, 160.8, 134.736 ], "text": "Non-P1 Agencies", "html_text": "Non-P1 Agencies", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 160.8, 118.728, 294, 134.736 ], "text": "$ 332,100", "html_text": "$ 332,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 294, 118.728, 427.2, 134.736 ], "text": "$ 51,500", "html_text": "$ 51,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 427.2, 118.728, 560.4, 134.736 ], "text": "$ 383,600", "html_text": "$ 383,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 27.6, 102.72, 560.4, 118.728 ], "cells": [ { "location": [ 27.6, 102.72, 160.8, 118.728 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 160.8, 102.72, 294, 118.728 ], "text": "44,365,500", "html_text": "44,365,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 294, 102.72, 427.2, 118.728 ], "text": "25,326,100", "html_text": "25,326,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 427.2, 102.72, 560.4, 118.728 ], "text": "$ 69,691,600", "html_text": "$ 69,691,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 10, "n_cols": 4, "ref": "#/tables/1", "reading_order": 4 }, { "page": 303, "type": "TEXT", "location": { "l": 25.68, "t": 91.2, "r": 575.04, "b": 65.04 }, "text": "General Fund amounts to cover additional costs were directly appropriated to comprehensive universities and the Kentucky Community Technical College System, and the County Attorney offices.", "reading_order": 5 }, { "page": 303, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "286", "reading_order": 6 } ] }, { "page": 304, "items": [ { "page": 304, "type": "TABLE", "location": { "l": 26.16, "t": 757.2, "r": 608.16, "b": 208.08 }, "text": "
Personnel
State Salary and Compensation Fund
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation5,307,000
State Salary and Compensation Allocation(70,658,800)(1,500,000)(1,500,000)
Special Appropriation65,351,800
Continuing Approp.-General Fund3,000,0001,500,000
Other3,000,000
Total General Fund3,000,0001,500,000
Restricted Funds
Non-Revenue Receipts
Total Restricted Funds
Road Fund
Regular Appropriation1,129,000
State Salary and Compensation Allocation(12,510,400)
Special Appropriation11,381,400
Total Road Fund
TOTAL SOURCE OF FUNDS3,000,0001,500,000
EXPENDITURES BY CLASS
Grants Loans Benefits
TOTAL EXPENDITURES
EXPENDITURES BY FUND SOURCE
General Fund
Restricted Funds
TOTAL EXPENDITURES
EXPENDITURES BY UNIT
State Salary and Compensation Fund
TOTAL EXPENDITURES
", "rows": [ { "row_index": 0, "location": [ 26.16, 738.896, 608.16, 757.2 ], "cells": [ { "location": [ 26.16, 738.896, 123.16, 757.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 738.896, 608.16, 757.2 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 720.592, 608.16, 738.896 ], "cells": [ { "location": [ 26.16, 720.592, 123.16, 738.896 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 720.592, 608.16, 738.896 ], "text": "State Salary and Compensation Fund", "html_text": "State Salary and Compensation Fund", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 702.288, 608.16, 720.592 ], "cells": [ { "location": [ 26.16, 702.288, 123.16, 720.592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 702.288, 220.16, 720.592 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 702.288, 317.16, 720.592 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 702.288, 414.16, 720.592 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 702.288, 511.16, 720.592 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 702.288, 608.16, 720.592 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 683.984, 608.16, 702.288 ], "cells": [ { "location": [ 26.16, 683.984, 123.16, 702.288 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 683.984, 220.16, 702.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 683.984, 317.16, 702.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 683.984, 414.16, 702.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 683.984, 511.16, 702.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 683.984, 608.16, 702.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 665.68, 608.16, 683.984 ], "cells": [ { "location": [ 26.16, 665.68, 123.16, 683.984 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 665.68, 220.16, 683.984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 665.68, 317.16, 683.984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 665.68, 414.16, 683.984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 665.68, 511.16, 683.984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 665.68, 608.16, 683.984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 647.376, 608.16, 665.68 ], "cells": [ { "location": [ 26.16, 647.376, 123.16, 665.68 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 647.376, 220.16, 665.68 ], "text": "5,307,000", "html_text": "5,307,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 647.376, 317.16, 665.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 647.376, 414.16, 665.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 647.376, 511.16, 665.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 647.376, 608.16, 665.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 629.072, 608.16, 647.376 ], "cells": [ { "location": [ 26.16, 629.072, 123.16, 647.376 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 629.072, 220.16, 647.376 ], "text": "(70,658,800)", "html_text": "(70,658,800)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 629.072, 317.16, 647.376 ], "text": "(1,500,000)", "html_text": "(1,500,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 629.072, 414.16, 647.376 ], "text": "(1,500,000)", "html_text": "(1,500,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 629.072, 511.16, 647.376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 629.072, 608.16, 647.376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 610.768, 608.16, 629.072 ], "cells": [ { "location": [ 26.16, 610.768, 123.16, 629.072 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 610.768, 220.16, 629.072 ], "text": "65,351,800", "html_text": "65,351,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 610.768, 317.16, 629.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 610.768, 414.16, 629.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 610.768, 511.16, 629.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 610.768, 608.16, 629.072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 592.464, 608.16, 610.768 ], "cells": [ { "location": [ 26.16, 592.464, 123.16, 610.768 ], "text": "Continuing Approp.-General Fund", "html_text": "Continuing Approp.-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 592.464, 220.16, 610.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 592.464, 317.16, 610.768 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 592.464, 414.16, 610.768 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 592.464, 511.16, 610.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 592.464, 608.16, 610.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 574.16, 608.16, 592.464 ], "cells": [ { "location": [ 26.16, 574.16, 123.16, 592.464 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 574.16, 220.16, 592.464 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 574.16, 317.16, 592.464 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 574.16, 414.16, 592.464 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 574.16, 511.16, 592.464 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 574.16, 608.16, 592.464 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 555.856, 608.16, 574.16 ], "cells": [ { "location": [ 26.16, 555.856, 123.16, 574.16 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 555.856, 220.16, 574.16 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 555.856, 317.16, 574.16 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 555.856, 414.16, 574.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 555.856, 511.16, 574.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 555.856, 608.16, 574.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 537.552, 608.16, 555.856 ], "cells": [ { "location": [ 26.16, 537.552, 123.16, 555.856 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 537.552, 220.16, 555.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 537.552, 317.16, 555.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 537.552, 414.16, 555.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 537.552, 511.16, 555.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 537.552, 608.16, 555.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 519.248, 608.16, 537.552 ], "cells": [ { "location": [ 26.16, 519.248, 123.16, 537.552 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 519.248, 220.16, 537.552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 519.248, 317.16, 537.552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 519.248, 414.16, 537.552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 519.248, 511.16, 537.552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 519.248, 608.16, 537.552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 500.944, 608.16, 519.248 ], "cells": [ { "location": [ 26.16, 500.944, 123.16, 519.248 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 500.944, 220.16, 519.248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 500.944, 317.16, 519.248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 500.944, 414.16, 519.248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 500.944, 511.16, 519.248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 500.944, 608.16, 519.248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 482.64, 608.16, 500.944 ], "cells": [ { "location": [ 26.16, 482.64, 123.16, 500.944 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 482.64, 220.16, 500.944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 482.64, 317.16, 500.944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 482.64, 414.16, 500.944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 482.64, 511.16, 500.944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 482.64, 608.16, 500.944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 464.336, 608.16, 482.64 ], "cells": [ { "location": [ 26.16, 464.336, 123.16, 482.64 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 464.336, 220.16, 482.64 ], "text": "1,129,000", "html_text": "1,129,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 464.336, 317.16, 482.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 464.336, 414.16, 482.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 464.336, 511.16, 482.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 464.336, 608.16, 482.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 446.032, 608.16, 464.336 ], "cells": [ { "location": [ 26.16, 446.032, 123.16, 464.336 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 446.032, 220.16, 464.336 ], "text": "(12,510,400)", "html_text": "(12,510,400)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 446.032, 317.16, 464.336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 446.032, 414.16, 464.336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 446.032, 511.16, 464.336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 446.032, 608.16, 464.336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 427.728, 608.16, 446.032 ], "cells": [ { "location": [ 26.16, 427.728, 123.16, 446.032 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 427.728, 220.16, 446.032 ], "text": "11,381,400", "html_text": "11,381,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 427.728, 317.16, 446.032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 427.728, 414.16, 446.032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 427.728, 511.16, 446.032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 427.728, 608.16, 446.032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 409.424, 608.16, 427.728 ], "cells": [ { "location": [ 26.16, 409.424, 123.16, 427.728 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 409.424, 220.16, 427.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 409.424, 317.16, 427.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 409.424, 414.16, 427.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 409.424, 511.16, 427.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 409.424, 608.16, 427.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 391.12, 608.16, 409.424 ], "cells": [ { "location": [ 26.16, 391.12, 123.16, 409.424 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 391.12, 220.16, 409.424 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 391.12, 317.16, 409.424 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 391.12, 414.16, 409.424 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 391.12, 511.16, 409.424 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 391.12, 608.16, 409.424 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 372.816, 608.16, 391.12 ], "cells": [ { "location": [ 26.16, 372.816, 123.16, 391.12 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 372.816, 220.16, 391.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 372.816, 317.16, 391.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 372.816, 414.16, 391.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 372.816, 511.16, 391.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 372.816, 608.16, 391.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 354.512, 608.16, 372.816 ], "cells": [ { "location": [ 26.16, 354.512, 123.16, 372.816 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 354.512, 220.16, 372.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 354.512, 317.16, 372.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 354.512, 414.16, 372.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 354.512, 511.16, 372.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 354.512, 608.16, 372.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 336.208, 608.16, 354.512 ], "cells": [ { "location": [ 26.16, 336.208, 123.16, 354.512 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 336.208, 220.16, 354.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 336.208, 317.16, 354.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 336.208, 414.16, 354.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 336.208, 511.16, 354.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 336.208, 608.16, 354.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 317.904, 608.16, 336.208 ], "cells": [ { "location": [ 26.16, 317.904, 123.16, 336.208 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 317.904, 220.16, 336.208 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 317.904, 317.16, 336.208 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 317.904, 414.16, 336.208 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 317.904, 511.16, 336.208 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 317.904, 608.16, 336.208 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 299.6, 608.16, 317.904 ], "cells": [ { "location": [ 26.16, 299.6, 123.16, 317.904 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 299.6, 220.16, 317.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 299.6, 317.16, 317.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 299.6, 414.16, 317.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 299.6, 511.16, 317.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 299.6, 608.16, 317.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 281.296, 608.16, 299.6 ], "cells": [ { "location": [ 26.16, 281.296, 123.16, 299.6 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 281.296, 220.16, 299.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 281.296, 317.16, 299.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 281.296, 414.16, 299.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 281.296, 511.16, 299.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 281.296, 608.16, 299.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 262.992, 608.16, 281.296 ], "cells": [ { "location": [ 26.16, 262.992, 123.16, 281.296 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 262.992, 220.16, 281.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 262.992, 317.16, 281.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 262.992, 414.16, 281.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 262.992, 511.16, 281.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 262.992, 608.16, 281.296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 244.688, 608.16, 262.992 ], "cells": [ { "location": [ 26.16, 244.688, 123.16, 262.992 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 244.688, 220.16, 262.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 244.688, 317.16, 262.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 244.688, 414.16, 262.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 244.688, 511.16, 262.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 244.688, 608.16, 262.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 226.384, 608.16, 244.688 ], "cells": [ { "location": [ 26.16, 226.384, 123.16, 244.688 ], "text": "State Salary and Compensation Fund", "html_text": "State Salary and Compensation Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 226.384, 220.16, 244.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 226.384, 317.16, 244.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 226.384, 414.16, 244.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 226.384, 511.16, 244.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 226.384, 608.16, 244.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 208.08, 608.16, 226.384 ], "cells": [ { "location": [ 26.16, 208.08, 123.16, 226.384 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.16, 208.08, 220.16, 226.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 208.08, 317.16, 226.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 208.08, 414.16, 226.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 208.08, 511.16, 226.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.16, 208.08, 608.16, 226.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 30, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 304, "type": "TEXT", "location": { "l": 25.2, "t": 169.44, "r": 596.16, "b": 95.76 }, "text": "The State Salary and Compensation Fund is a statewide pool to provide the additional funds necessary for 2023-2024 employer contributions of state agency health insurance benefits. House Bill 6 from the 2024 Regular Session of the General Assembly included funding for fiscal year 2025 and fiscal year 2026 for state employee pay raises in the information technology job series pursuant to the completed analysis by the Personnel Cabinet within their job classification review process. The General Fund in fiscal year 2025 and fiscal year 2026 of $1,500,000 each fiscal year was transferred from the General Fund appropriation of $200,000,000 in fiscal year 2024 set out in 2022 Ky. Acts ch. 199, Part I, N., 1.", "reading_order": 1 }, { "page": 304, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.72, "b": 8.88 }, "text": "287", "reading_order": 2 } ] }, { "page": 305, "items": [ { "page": 305, "type": "TEXT", "location": { "l": 46.08, "t": 510.24, "r": 587.04, "b": 421.44 }, "text": "Postsecondary\nEducation", "reading_order": 0 } ] }, { "page": 306, "items": [ { "page": 306, "type": "TEXT", "location": { "l": 252.72, "t": 766.32, "r": 380.16, "b": 753.6 }, "text": "Postsecondary Education", "reading_order": 0 }, { "page": 306, "type": "TABLE", "location": { "l": 26.64, "t": 760.8, "r": 607.44, "b": 33.36 }, "text": "
Postsecondary Education
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,440,555,7001,513,695,6001,492,094,3001,479,311,3001,482,942,600
State Salary and Compensation Allocation249,000
Special Appropriation10,000,000
Current Year Appropriation4,107,500
Continuing Approp-General Fund43,503,19714,571,32420,795,2003,772,7001,361,300
Budget Reduction-General Fund(619,300)
Reorganization Adjustment(1,799,700)
Other3,000,000
Total General Fund1,499,615,6971,528,266,9241,512,270,2001,483,084,0001,484,303,900
Tobacco Fund
Tobacco Settlement - Phase I6,250,0005,843,2006,250,0006,250,0005,480,300
Total Tobacco Fund6,250,0005,843,2006,250,0006,250,0005,480,300
Restricted Funds
Balance Forward16,948,51912,872,21931,688,40025,942,00015,629,400
Current Receipts8,682,354,8719,539,109,34711,016,606,60011,855,269,70012,734,531,500
Non-Revenue Receipts12,622,600114,652,584104,594,10039,122,10036,830,700
Total Restricted Funds8,711,925,9909,666,634,15111,152,889,10011,920,333,80012,786,991,600
Federal Fund
Balance Forward(572,810)(827,933)(2,600)
Current Receipts1,020,597,4841,086,265,8711,084,178,5001,123,312,5001,148,968,000
Total Federal Fund1,020,024,6741,085,437,9381,084,175,9001,123,312,5001,148,968,000
TOTAL SOURCE OF FUNDS11,237,816,36112,286,182,21313,755,585,20014,532,980,30015,425,743,800
EXPENDITURES BY CLASS
Personnel Costs5,227,616,3405,766,633,9806,059,495,4006,432,277,4006,839,536,200
Operating Expenses3,581,898,8013,973,260,9565,100,100,1005,499,457,1005,925,819,400
Grants Loans Benefits1,034,700,5431,054,924,0661,799,824,0001,759,625,9001,771,896,600
Debt Service267,464,635262,748,996252,165,400264,499,400268,582,300
Capital Outlay525,571,869554,226,468514,285,600560,129,800613,564,200
TOTAL EXPENDITURES10,637,252,18911,611,794,46713,725,870,50014,515,989,60015,419,398,700
EXPENDITURES BY FUND SOURCE
General Fund1,485,318,7771,504,525,7231,508,497,5001,481,722,7001,483,666,000
Tobacco Fund6,250,0005,843,2006,250,0006,250,0005,480,300
Restricted Funds8,124,830,8059,015,974,82911,126,947,10011,904,704,40012,781,284,400
Federal Fund1,020,852,6071,085,450,7141,084,175,9001,123,312,5001,148,968,000
TOTAL EXPENDITURES10,637,252,18911,611,794,46713,725,870,50014,515,989,60015,419,398,700
EXPENDITURES BY UNIT
Council on Postsecondary Education51,964,87533,434,89143,087,30040,070,30038,367,400
Kentucky Higher Education Assistance Authority409,462,339477,922,913524,342,200455,256,300455,526,100
Postsecondary Education Institutions10,175,824,97511,100,436,66313,158,441,00014,020,663,00014,925,505,200
TOTAL EXPENDITURES10,637,252,18911,611,794,46713,725,870,50014,515,989,60015,419,398,700
", "rows": [ { "row_index": 0, "location": [ 26.64, 744.2673, 607.44, 760.8 ], "cells": [ { "location": [ 26.64, 744.2673, 123.44, 760.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 744.2673, 607.44, 760.8 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.64, 727.7345, 607.44, 744.2673 ], "cells": [ { "location": [ 26.64, 727.7345, 123.44, 744.2673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 727.7345, 220.24, 744.2673 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 727.7345, 317.04, 744.2673 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 727.7345, 413.84, 744.2673 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 727.7345, 510.64, 744.2673 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 727.7345, 607.44, 744.2673 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.64, 711.2018, 607.44, 727.7345 ], "cells": [ { "location": [ 26.64, 711.2018, 123.44, 727.7345 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 711.2018, 220.24, 727.7345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 711.2018, 317.04, 727.7345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 711.2018, 413.84, 727.7345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 711.2018, 510.64, 727.7345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 711.2018, 607.44, 727.7345 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.64, 694.6691, 607.44, 711.2018 ], "cells": [ { "location": [ 26.64, 694.6691, 123.44, 711.2018 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 694.6691, 220.24, 711.2018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 694.6691, 317.04, 711.2018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 694.6691, 413.84, 711.2018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 694.6691, 510.64, 711.2018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 694.6691, 607.44, 711.2018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.64, 678.1364, 607.44, 694.6691 ], "cells": [ { "location": [ 26.64, 678.1364, 123.44, 694.6691 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 678.1364, 220.24, 694.6691 ], "text": "1,440,555,700", "html_text": "1,440,555,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 678.1364, 317.04, 694.6691 ], "text": "1,513,695,600", "html_text": "1,513,695,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 678.1364, 413.84, 694.6691 ], "text": "1,492,094,300", "html_text": "1,492,094,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 678.1364, 510.64, 694.6691 ], "text": "1,479,311,300", "html_text": "1,479,311,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 678.1364, 607.44, 694.6691 ], "text": "1,482,942,600", "html_text": "1,482,942,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.64, 661.6036, 607.44, 678.1364 ], "cells": [ { "location": [ 26.64, 661.6036, 123.44, 678.1364 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 661.6036, 220.24, 678.1364 ], "text": "249,000", "html_text": "249,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 661.6036, 317.04, 678.1364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 661.6036, 413.84, 678.1364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 661.6036, 510.64, 678.1364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 661.6036, 607.44, 678.1364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.64, 645.0709, 607.44, 661.6036 ], "cells": [ { "location": [ 26.64, 645.0709, 123.44, 661.6036 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 645.0709, 220.24, 661.6036 ], "text": "10,000,000", "html_text": "10,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 645.0709, 317.04, 661.6036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 645.0709, 413.84, 661.6036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 645.0709, 510.64, 661.6036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 645.0709, 607.44, 661.6036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.64, 628.5382, 607.44, 645.0709 ], "cells": [ { "location": [ 26.64, 628.5382, 123.44, 645.0709 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 628.5382, 220.24, 645.0709 ], "text": "4,107,500", "html_text": "4,107,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 628.5382, 317.04, 645.0709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 628.5382, 413.84, 645.0709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 628.5382, 510.64, 645.0709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 628.5382, 607.44, 645.0709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.64, 612.0055, 607.44, 628.5382 ], "cells": [ { "location": [ 26.64, 612.0055, 123.44, 628.5382 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 612.0055, 220.24, 628.5382 ], "text": "43,503,197", "html_text": "43,503,197", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 612.0055, 317.04, 628.5382 ], "text": "14,571,324", "html_text": "14,571,324", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 612.0055, 413.84, 628.5382 ], "text": "20,795,200", "html_text": "20,795,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 612.0055, 510.64, 628.5382 ], "text": "3,772,700", "html_text": "3,772,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 612.0055, 607.44, 628.5382 ], "text": "1,361,300", "html_text": "1,361,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.64, 595.4727, 607.44, 612.0055 ], "cells": [ { "location": [ 26.64, 595.4727, 123.44, 612.0055 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 595.4727, 220.24, 612.0055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 595.4727, 317.04, 612.0055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 595.4727, 413.84, 612.0055 ], "text": "(619,300)", "html_text": "(619,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 595.4727, 510.64, 612.0055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 595.4727, 607.44, 612.0055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.64, 578.94, 607.44, 595.4727 ], "cells": [ { "location": [ 26.64, 578.94, 123.44, 595.4727 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 578.94, 220.24, 595.4727 ], "text": "(1,799,700)", "html_text": "(1,799,700)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 578.94, 317.04, 595.4727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 578.94, 413.84, 595.4727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 578.94, 510.64, 595.4727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 578.94, 607.44, 595.4727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.64, 562.4073, 607.44, 578.94 ], "cells": [ { "location": [ 26.64, 562.4073, 123.44, 578.94 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 562.4073, 220.24, 578.94 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 562.4073, 317.04, 578.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 562.4073, 413.84, 578.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 562.4073, 510.64, 578.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 562.4073, 607.44, 578.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.64, 545.8745, 607.44, 562.4073 ], "cells": [ { "location": [ 26.64, 545.8745, 123.44, 562.4073 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 545.8745, 220.24, 562.4073 ], "text": "1,499,615,697", "html_text": "1,499,615,697", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 545.8745, 317.04, 562.4073 ], "text": "1,528,266,924", "html_text": "1,528,266,924", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 545.8745, 413.84, 562.4073 ], "text": "1,512,270,200", "html_text": "1,512,270,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 545.8745, 510.64, 562.4073 ], "text": "1,483,084,000", "html_text": "1,483,084,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 545.8745, 607.44, 562.4073 ], "text": "1,484,303,900", "html_text": "1,484,303,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.64, 529.3418, 607.44, 545.8745 ], "cells": [ { "location": [ 26.64, 529.3418, 123.44, 545.8745 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 529.3418, 220.24, 545.8745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 529.3418, 317.04, 545.8745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 529.3418, 413.84, 545.8745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 529.3418, 510.64, 545.8745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 529.3418, 607.44, 545.8745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.64, 512.8091, 607.44, 529.3418 ], "cells": [ { "location": [ 26.64, 512.8091, 123.44, 529.3418 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 512.8091, 220.24, 529.3418 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 512.8091, 317.04, 529.3418 ], "text": "5,843,200", "html_text": "5,843,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 512.8091, 413.84, 529.3418 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 512.8091, 510.64, 529.3418 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 512.8091, 607.44, 529.3418 ], "text": "5,480,300", "html_text": "5,480,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.64, 496.2764, 607.44, 512.8091 ], "cells": [ { "location": [ 26.64, 496.2764, 123.44, 512.8091 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 496.2764, 220.24, 512.8091 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 496.2764, 317.04, 512.8091 ], "text": "5,843,200", "html_text": "5,843,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 496.2764, 413.84, 512.8091 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 496.2764, 510.64, 512.8091 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 496.2764, 607.44, 512.8091 ], "text": "5,480,300", "html_text": "5,480,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.64, 479.7436, 607.44, 496.2764 ], "cells": [ { "location": [ 26.64, 479.7436, 123.44, 496.2764 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 479.7436, 220.24, 496.2764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 479.7436, 317.04, 496.2764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 479.7436, 413.84, 496.2764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 479.7436, 510.64, 496.2764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 479.7436, 607.44, 496.2764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.64, 463.2109, 607.44, 479.7436 ], "cells": [ { "location": [ 26.64, 463.2109, 123.44, 479.7436 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 463.2109, 220.24, 479.7436 ], "text": "16,948,519", "html_text": "16,948,519", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 463.2109, 317.04, 479.7436 ], "text": "12,872,219", "html_text": "12,872,219", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 463.2109, 413.84, 479.7436 ], "text": "31,688,400", "html_text": "31,688,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 463.2109, 510.64, 479.7436 ], "text": "25,942,000", "html_text": "25,942,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 463.2109, 607.44, 479.7436 ], "text": "15,629,400", "html_text": "15,629,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.64, 446.6782, 607.44, 463.2109 ], "cells": [ { "location": [ 26.64, 446.6782, 123.44, 463.2109 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 446.6782, 220.24, 463.2109 ], "text": "8,682,354,871", "html_text": "8,682,354,871", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 446.6782, 317.04, 463.2109 ], "text": "9,539,109,347", "html_text": "9,539,109,347", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 446.6782, 413.84, 463.2109 ], "text": "11,016,606,600", "html_text": "11,016,606,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 446.6782, 510.64, 463.2109 ], "text": "11,855,269,700", "html_text": "11,855,269,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 446.6782, 607.44, 463.2109 ], "text": "12,734,531,500", "html_text": "12,734,531,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.64, 430.1455, 607.44, 446.6782 ], "cells": [ { "location": [ 26.64, 430.1455, 123.44, 446.6782 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 430.1455, 220.24, 446.6782 ], "text": "12,622,600", "html_text": "12,622,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 430.1455, 317.04, 446.6782 ], "text": "114,652,584", "html_text": "114,652,584", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 430.1455, 413.84, 446.6782 ], "text": "104,594,100", "html_text": "104,594,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 430.1455, 510.64, 446.6782 ], "text": "39,122,100", "html_text": "39,122,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 430.1455, 607.44, 446.6782 ], "text": "36,830,700", "html_text": "36,830,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.64, 413.6127, 607.44, 430.1455 ], "cells": [ { "location": [ 26.64, 413.6127, 123.44, 430.1455 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 413.6127, 220.24, 430.1455 ], "text": "8,711,925,990", "html_text": "8,711,925,990", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 413.6127, 317.04, 430.1455 ], "text": "9,666,634,151", "html_text": "9,666,634,151", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 413.6127, 413.84, 430.1455 ], "text": "11,152,889,100", "html_text": "11,152,889,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 413.6127, 510.64, 430.1455 ], "text": "11,920,333,800", "html_text": "11,920,333,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 413.6127, 607.44, 430.1455 ], "text": "12,786,991,600", "html_text": "12,786,991,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.64, 397.08, 607.44, 413.6127 ], "cells": [ { "location": [ 26.64, 397.08, 123.44, 413.6127 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 397.08, 220.24, 413.6127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 397.08, 317.04, 413.6127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 397.08, 413.84, 413.6127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 397.08, 510.64, 413.6127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 397.08, 607.44, 413.6127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.64, 380.5473, 607.44, 397.08 ], "cells": [ { "location": [ 26.64, 380.5473, 123.44, 397.08 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 380.5473, 220.24, 397.08 ], "text": "(572,810)", "html_text": "(572,810)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 380.5473, 317.04, 397.08 ], "text": "(827,933)", "html_text": "(827,933)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 380.5473, 413.84, 397.08 ], "text": "(2,600)", "html_text": "(2,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 380.5473, 510.64, 397.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 380.5473, 607.44, 397.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.64, 364.0145, 607.44, 380.5473 ], "cells": [ { "location": [ 26.64, 364.0145, 123.44, 380.5473 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 364.0145, 220.24, 380.5473 ], "text": "1,020,597,484", "html_text": "1,020,597,484", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 364.0145, 317.04, 380.5473 ], "text": "1,086,265,871", "html_text": "1,086,265,871", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 364.0145, 413.84, 380.5473 ], "text": "1,084,178,500", "html_text": "1,084,178,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 364.0145, 510.64, 380.5473 ], "text": "1,123,312,500", "html_text": "1,123,312,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 364.0145, 607.44, 380.5473 ], "text": "1,148,968,000", "html_text": "1,148,968,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.64, 347.4818, 607.44, 364.0145 ], "cells": [ { "location": [ 26.64, 347.4818, 123.44, 364.0145 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 347.4818, 220.24, 364.0145 ], "text": "1,020,024,674", "html_text": "1,020,024,674", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 347.4818, 317.04, 364.0145 ], "text": "1,085,437,938", "html_text": "1,085,437,938", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 347.4818, 413.84, 364.0145 ], "text": "1,084,175,900", "html_text": "1,084,175,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 347.4818, 510.64, 364.0145 ], "text": "1,123,312,500", "html_text": "1,123,312,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 347.4818, 607.44, 364.0145 ], "text": "1,148,968,000", "html_text": "1,148,968,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.64, 330.9491, 607.44, 347.4818 ], "cells": [ { "location": [ 26.64, 330.9491, 123.44, 347.4818 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 330.9491, 220.24, 347.4818 ], "text": "11,237,816,361", "html_text": "11,237,816,361", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 330.9491, 317.04, 347.4818 ], "text": "12,286,182,213", "html_text": "12,286,182,213", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 330.9491, 413.84, 347.4818 ], "text": "13,755,585,200", "html_text": "13,755,585,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 330.9491, 510.64, 347.4818 ], "text": "14,532,980,300", "html_text": "14,532,980,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 330.9491, 607.44, 347.4818 ], "text": "15,425,743,800", "html_text": "15,425,743,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.64, 314.4164, 607.44, 330.9491 ], "cells": [ { "location": [ 26.64, 314.4164, 123.44, 330.9491 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 314.4164, 220.24, 330.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 314.4164, 317.04, 330.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 314.4164, 413.84, 330.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 314.4164, 510.64, 330.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 314.4164, 607.44, 330.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.64, 297.8836, 607.44, 314.4164 ], "cells": [ { "location": [ 26.64, 297.8836, 123.44, 314.4164 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 297.8836, 220.24, 314.4164 ], "text": "5,227,616,340", "html_text": "5,227,616,340", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 297.8836, 317.04, 314.4164 ], "text": "5,766,633,980", "html_text": "5,766,633,980", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 297.8836, 413.84, 314.4164 ], "text": "6,059,495,400", "html_text": "6,059,495,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 297.8836, 510.64, 314.4164 ], "text": "6,432,277,400", "html_text": "6,432,277,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 297.8836, 607.44, 314.4164 ], "text": "6,839,536,200", "html_text": "6,839,536,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.64, 281.3509, 607.44, 297.8836 ], "cells": [ { "location": [ 26.64, 281.3509, 123.44, 297.8836 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 281.3509, 220.24, 297.8836 ], "text": "3,581,898,801", "html_text": "3,581,898,801", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 281.3509, 317.04, 297.8836 ], "text": "3,973,260,956", "html_text": "3,973,260,956", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 281.3509, 413.84, 297.8836 ], "text": "5,100,100,100", "html_text": "5,100,100,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 281.3509, 510.64, 297.8836 ], "text": "5,499,457,100", "html_text": "5,499,457,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 281.3509, 607.44, 297.8836 ], "text": "5,925,819,400", "html_text": "5,925,819,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.64, 264.8182, 607.44, 281.3509 ], "cells": [ { "location": [ 26.64, 264.8182, 123.44, 281.3509 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 264.8182, 220.24, 281.3509 ], "text": "1,034,700,543", "html_text": "1,034,700,543", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 264.8182, 317.04, 281.3509 ], "text": "1,054,924,066", "html_text": "1,054,924,066", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 264.8182, 413.84, 281.3509 ], "text": "1,799,824,000", "html_text": "1,799,824,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 264.8182, 510.64, 281.3509 ], "text": "1,759,625,900", "html_text": "1,759,625,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 264.8182, 607.44, 281.3509 ], "text": "1,771,896,600", "html_text": "1,771,896,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.64, 248.2855, 607.44, 264.8182 ], "cells": [ { "location": [ 26.64, 248.2855, 123.44, 264.8182 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 248.2855, 220.24, 264.8182 ], "text": "267,464,635", "html_text": "267,464,635", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 248.2855, 317.04, 264.8182 ], "text": "262,748,996", "html_text": "262,748,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 248.2855, 413.84, 264.8182 ], "text": "252,165,400", "html_text": "252,165,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 248.2855, 510.64, 264.8182 ], "text": "264,499,400", "html_text": "264,499,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 248.2855, 607.44, 264.8182 ], "text": "268,582,300", "html_text": "268,582,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.64, 231.7527, 607.44, 248.2855 ], "cells": [ { "location": [ 26.64, 231.7527, 123.44, 248.2855 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 231.7527, 220.24, 248.2855 ], "text": "525,571,869", "html_text": "525,571,869", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 231.7527, 317.04, 248.2855 ], "text": "554,226,468", "html_text": "554,226,468", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 231.7527, 413.84, 248.2855 ], "text": "514,285,600", "html_text": "514,285,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 231.7527, 510.64, 248.2855 ], "text": "560,129,800", "html_text": "560,129,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 231.7527, 607.44, 248.2855 ], "text": "613,564,200", "html_text": "613,564,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.64, 215.22, 607.44, 231.7527 ], "cells": [ { "location": [ 26.64, 215.22, 123.44, 231.7527 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 215.22, 220.24, 231.7527 ], "text": "10,637,252,189", "html_text": "10,637,252,189", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 215.22, 317.04, 231.7527 ], "text": "11,611,794,467", "html_text": "11,611,794,467", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 215.22, 413.84, 231.7527 ], "text": "13,725,870,500", "html_text": "13,725,870,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 215.22, 510.64, 231.7527 ], "text": "14,515,989,600", "html_text": "14,515,989,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 215.22, 607.44, 231.7527 ], "text": "15,419,398,700", "html_text": "15,419,398,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.64, 198.6873, 607.44, 215.22 ], "cells": [ { "location": [ 26.64, 198.6873, 123.44, 215.22 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 198.6873, 220.24, 215.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 198.6873, 317.04, 215.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 198.6873, 413.84, 215.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 198.6873, 510.64, 215.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 198.6873, 607.44, 215.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.64, 182.1545, 607.44, 198.6873 ], "cells": [ { "location": [ 26.64, 182.1545, 123.44, 198.6873 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 182.1545, 220.24, 198.6873 ], "text": "1,485,318,777", "html_text": "1,485,318,777", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 182.1545, 317.04, 198.6873 ], "text": "1,504,525,723", "html_text": "1,504,525,723", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 182.1545, 413.84, 198.6873 ], "text": "1,508,497,500", "html_text": "1,508,497,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 182.1545, 510.64, 198.6873 ], "text": "1,481,722,700", "html_text": "1,481,722,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 182.1545, 607.44, 198.6873 ], "text": "1,483,666,000", "html_text": "1,483,666,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.64, 165.6218, 607.44, 182.1545 ], "cells": [ { "location": [ 26.64, 165.6218, 123.44, 182.1545 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 165.6218, 220.24, 182.1545 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 165.6218, 317.04, 182.1545 ], "text": "5,843,200", "html_text": "5,843,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 165.6218, 413.84, 182.1545 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 165.6218, 510.64, 182.1545 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 165.6218, 607.44, 182.1545 ], "text": "5,480,300", "html_text": "5,480,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.64, 149.0891, 607.44, 165.6218 ], "cells": [ { "location": [ 26.64, 149.0891, 123.44, 165.6218 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 149.0891, 220.24, 165.6218 ], "text": "8,124,830,805", "html_text": "8,124,830,805", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 149.0891, 317.04, 165.6218 ], "text": "9,015,974,829", "html_text": "9,015,974,829", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 149.0891, 413.84, 165.6218 ], "text": "11,126,947,100", "html_text": "11,126,947,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 149.0891, 510.64, 165.6218 ], "text": "11,904,704,400", "html_text": "11,904,704,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 149.0891, 607.44, 165.6218 ], "text": "12,781,284,400", "html_text": "12,781,284,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.64, 132.5564, 607.44, 149.0891 ], "cells": [ { "location": [ 26.64, 132.5564, 123.44, 149.0891 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 132.5564, 220.24, 149.0891 ], "text": "1,020,852,607", "html_text": "1,020,852,607", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 132.5564, 317.04, 149.0891 ], "text": "1,085,450,714", "html_text": "1,085,450,714", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 132.5564, 413.84, 149.0891 ], "text": "1,084,175,900", "html_text": "1,084,175,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 132.5564, 510.64, 149.0891 ], "text": "1,123,312,500", "html_text": "1,123,312,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 132.5564, 607.44, 149.0891 ], "text": "1,148,968,000", "html_text": "1,148,968,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.64, 116.0236, 607.44, 132.5564 ], "cells": [ { "location": [ 26.64, 116.0236, 123.44, 132.5564 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 116.0236, 220.24, 132.5564 ], "text": "10,637,252,189", "html_text": "10,637,252,189", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 116.0236, 317.04, 132.5564 ], "text": "11,611,794,467", "html_text": "11,611,794,467", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 116.0236, 413.84, 132.5564 ], "text": "13,725,870,500", "html_text": "13,725,870,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 116.0236, 510.64, 132.5564 ], "text": "14,515,989,600", "html_text": "14,515,989,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 116.0236, 607.44, 132.5564 ], "text": "15,419,398,700", "html_text": "15,419,398,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.64, 99.4909, 607.44, 116.0236 ], "cells": [ { "location": [ 26.64, 99.4909, 123.44, 116.0236 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 99.4909, 220.24, 116.0236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 99.4909, 317.04, 116.0236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 99.4909, 413.84, 116.0236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 99.4909, 510.64, 116.0236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 99.4909, 607.44, 116.0236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 26.64, 82.9582, 607.44, 99.4909 ], "cells": [ { "location": [ 26.64, 82.9582, 123.44, 99.4909 ], "text": "Council on Postsecondary Education", "html_text": "Council on Postsecondary Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 82.9582, 220.24, 99.4909 ], "text": "51,964,875", "html_text": "51,964,875", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 82.9582, 317.04, 99.4909 ], "text": "33,434,891", "html_text": "33,434,891", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 82.9582, 413.84, 99.4909 ], "text": "43,087,300", "html_text": "43,087,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 82.9582, 510.64, 99.4909 ], "text": "40,070,300", "html_text": "40,070,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 82.9582, 607.44, 99.4909 ], "text": "38,367,400", "html_text": "38,367,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 26.64, 66.4255, 607.44, 82.9582 ], "cells": [ { "location": [ 26.64, 66.4255, 123.44, 82.9582 ], "text": "Kentucky Higher Education Assistance Authority", "html_text": "Kentucky Higher Education Assistance Authority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 66.4255, 220.24, 82.9582 ], "text": "409,462,339", "html_text": "409,462,339", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 66.4255, 317.04, 82.9582 ], "text": "477,922,913", "html_text": "477,922,913", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 66.4255, 413.84, 82.9582 ], "text": "524,342,200", "html_text": "524,342,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 66.4255, 510.64, 82.9582 ], "text": "455,256,300", "html_text": "455,256,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 66.4255, 607.44, 82.9582 ], "text": "455,526,100", "html_text": "455,526,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 26.64, 49.8927, 607.44, 66.4255 ], "cells": [ { "location": [ 26.64, 49.8927, 123.44, 66.4255 ], "text": "Postsecondary Education Institutions", "html_text": "Postsecondary Education Institutions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 49.8927, 220.24, 66.4255 ], "text": "10,175,824,975", "html_text": "10,175,824,975", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 49.8927, 317.04, 66.4255 ], "text": "11,100,436,663", "html_text": "11,100,436,663", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 49.8927, 413.84, 66.4255 ], "text": "13,158,441,000", "html_text": "13,158,441,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 49.8927, 510.64, 66.4255 ], "text": "14,020,663,000", "html_text": "14,020,663,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 49.8927, 607.44, 66.4255 ], "text": "14,925,505,200", "html_text": "14,925,505,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 26.64, 33.36, 607.44, 49.8927 ], "cells": [ { "location": [ 26.64, 33.36, 123.44, 49.8927 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.44, 33.36, 220.24, 49.8927 ], "text": "10,637,252,189", "html_text": "10,637,252,189", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 33.36, 317.04, 49.8927 ], "text": "11,611,794,467", "html_text": "11,611,794,467", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 33.36, 413.84, 49.8927 ], "text": "13,725,870,500", "html_text": "13,725,870,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 33.36, 510.64, 49.8927 ], "text": "14,515,989,600", "html_text": "14,515,989,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 33.36, 607.44, 49.8927 ], "text": "15,419,398,700", "html_text": "15,419,398,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 44, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 306, "type": "TEXT", "location": { "l": 308.4, "t": 18.96, "r": 324.96, "b": 8.88 }, "text": "288", "reading_order": 2 } ] }, { "page": 307, "items": [ { "page": 307, "type": "TABLE", "location": { "l": 25.2, "t": 767.76, "r": 608.64, "b": 33.84 }, "text": "
Postsecondary Education
Council on Postsecondary Education
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation17,871,80022,452,90017,920,50013,981,80017,613,100
State Salary and Compensation249,000
Special Appropriation10,000,000
Current Year Appropriation2,000,000
Continuing Approp-General Fund1,093,5832,000,0007,143,3002,058,00058,000
Budget Reduction-General Fund(439,300)
Total General Fund31,214,38324,452,90024,624,50016,039,80017,671,100
Tobacco Fund
Tobacco Settlement - Phase I6,250,0005,843,2006,250,0006,250,0005,480,300
Total Tobacco Fund6,250,0005,843,2006,250,0006,250,0005,480,300
Restricted Funds
Balance Forward1,622,9401,701,8971,969,2001,496,300575,700
Current Receipts881,0212,061,5384,775,9004,725,0004,758,400
Non-Revenue Receipts2,489,1792,233,8422,951,2006,064,1003,756,500
Total Restricted Funds4,993,1405,997,2779,696,30012,285,4009,090,600
Federal Fund
Balance Forward(333,506)(690,040)(2,600)
Current Receipts13,251,1877,194,8996,073,4006,128,8006,190,100
Total Federal Fund12,917,6816,504,8596,070,8006,128,8006,190,100
TOTAL SOURCE OF FUNDS55,375,20442,798,23646,641,60040,704,00038,432,100
EXPENDITURES BY CLASS
Personnel Costs12,601,18313,037,13312,924,60012,717,20012,950,100
Operating Expenses2,137,9742,737,1592,318,4002,284,0002,249,700
Grants Loans Benefits33,886,91517,660,60027,844,30025,069,10023,167,600
Debt Service3,224,000
Capital Outlay114,803
TOTAL EXPENDITURES51,964,87533,434,89143,087,30040,070,30038,367,400
EXPENDITURES BY FUND SOURCE
General Fund28,815,91117,056,09522,566,50015,981,80017,671,100
Tobacco Fund6,250,0005,843,2006,250,0006,250,0005,480,300
Restricted Funds3,291,2434,028,1258,200,00011,709,7009,025,900
Federal Fund13,607,7216,507,4716,070,8006,128,8006,190,100
TOTAL EXPENDITURES51,964,87533,434,89143,087,30040,070,30038,367,400
EXPENDITURES BY UNIT
Agency Operations7,076,1369,163,15710,947,70010,931,10011,067,300
Licensure427,195500,000600,000610,900618,900
Pass Through Programs22,520,22412,012,67612,810,10012,524,80012,524,800
Federal Programs10,531,9074,495,5815,041,3005,258,3006,190,100
Strategic Investment and Incentive Funding Program11,409,4137,263,47713,688,20010,745,2007,966,300
TOTAL EXPENDITURES51,964,87533,434,89143,087,30040,070,30038,367,400
", "rows": [ { "row_index": 0, "location": [ 25.2, 751.4507, 608.64, 767.76 ], "cells": [ { "location": [ 25.2, 751.4507, 122.44, 767.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 751.4507, 608.64, 767.76 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 735.1413, 608.64, 751.4507 ], "cells": [ { "location": [ 25.2, 735.1413, 122.44, 751.4507 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 735.1413, 608.64, 751.4507 ], "text": "Council on Postsecondary Education", "html_text": "Council on Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 718.832, 608.64, 735.1413 ], "cells": [ { "location": [ 25.2, 718.832, 122.44, 735.1413 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 718.832, 219.68, 735.1413 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 718.832, 316.92, 735.1413 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 718.832, 414.16, 735.1413 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 718.832, 511.4, 735.1413 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 718.832, 608.64, 735.1413 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 702.5227, 608.64, 718.832 ], "cells": [ { "location": [ 25.2, 702.5227, 122.44, 718.832 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 702.5227, 219.68, 718.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 702.5227, 316.92, 718.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 702.5227, 414.16, 718.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 702.5227, 511.4, 718.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 702.5227, 608.64, 718.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 686.2133, 608.64, 702.5227 ], "cells": [ { "location": [ 25.2, 686.2133, 122.44, 702.5227 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 686.2133, 219.68, 702.5227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 686.2133, 316.92, 702.5227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 686.2133, 414.16, 702.5227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 686.2133, 511.4, 702.5227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 686.2133, 608.64, 702.5227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 669.904, 608.64, 686.2133 ], "cells": [ { "location": [ 25.2, 669.904, 122.44, 686.2133 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 669.904, 219.68, 686.2133 ], "text": "17,871,800", "html_text": "17,871,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 669.904, 316.92, 686.2133 ], "text": "22,452,900", "html_text": "22,452,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 669.904, 414.16, 686.2133 ], "text": "17,920,500", "html_text": "17,920,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 669.904, 511.4, 686.2133 ], "text": "13,981,800", "html_text": "13,981,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 669.904, 608.64, 686.2133 ], "text": "17,613,100", "html_text": "17,613,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 653.5947, 608.64, 669.904 ], "cells": [ { "location": [ 25.2, 653.5947, 122.44, 669.904 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 653.5947, 219.68, 669.904 ], "text": "249,000", "html_text": "249,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 653.5947, 316.92, 669.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 653.5947, 414.16, 669.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 653.5947, 511.4, 669.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 653.5947, 608.64, 669.904 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 637.2853, 608.64, 653.5947 ], "cells": [ { "location": [ 25.2, 637.2853, 122.44, 653.5947 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 637.2853, 219.68, 653.5947 ], "text": "10,000,000", "html_text": "10,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 637.2853, 316.92, 653.5947 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 637.2853, 414.16, 653.5947 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 637.2853, 511.4, 653.5947 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 637.2853, 608.64, 653.5947 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 620.976, 608.64, 637.2853 ], "cells": [ { "location": [ 25.2, 620.976, 122.44, 637.2853 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 620.976, 219.68, 637.2853 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 620.976, 316.92, 637.2853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 620.976, 414.16, 637.2853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 620.976, 511.4, 637.2853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 620.976, 608.64, 637.2853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 604.6667, 608.64, 620.976 ], "cells": [ { "location": [ 25.2, 604.6667, 122.44, 620.976 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 604.6667, 219.68, 620.976 ], "text": "1,093,583", "html_text": "1,093,583", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 604.6667, 316.92, 620.976 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 604.6667, 414.16, 620.976 ], "text": "7,143,300", "html_text": "7,143,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 604.6667, 511.4, 620.976 ], "text": "2,058,000", "html_text": "2,058,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 604.6667, 608.64, 620.976 ], "text": "58,000", "html_text": "58,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 588.3573, 608.64, 604.6667 ], "cells": [ { "location": [ 25.2, 588.3573, 122.44, 604.6667 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 588.3573, 219.68, 604.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 588.3573, 316.92, 604.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 588.3573, 414.16, 604.6667 ], "text": "(439,300)", "html_text": "(439,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 588.3573, 511.4, 604.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 588.3573, 608.64, 604.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 572.048, 608.64, 588.3573 ], "cells": [ { "location": [ 25.2, 572.048, 122.44, 588.3573 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 572.048, 219.68, 588.3573 ], "text": "31,214,383", "html_text": "31,214,383", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 572.048, 316.92, 588.3573 ], "text": "24,452,900", "html_text": "24,452,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 572.048, 414.16, 588.3573 ], "text": "24,624,500", "html_text": "24,624,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 572.048, 511.4, 588.3573 ], "text": "16,039,800", "html_text": "16,039,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 572.048, 608.64, 588.3573 ], "text": "17,671,100", "html_text": "17,671,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 555.7387, 608.64, 572.048 ], "cells": [ { "location": [ 25.2, 555.7387, 122.44, 572.048 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 555.7387, 219.68, 572.048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 555.7387, 316.92, 572.048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 555.7387, 414.16, 572.048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 555.7387, 511.4, 572.048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 555.7387, 608.64, 572.048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 539.4293, 608.64, 555.7387 ], "cells": [ { "location": [ 25.2, 539.4293, 122.44, 555.7387 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 539.4293, 219.68, 555.7387 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 539.4293, 316.92, 555.7387 ], "text": "5,843,200", "html_text": "5,843,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 539.4293, 414.16, 555.7387 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 539.4293, 511.4, 555.7387 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 539.4293, 608.64, 555.7387 ], "text": "5,480,300", "html_text": "5,480,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 523.12, 608.64, 539.4293 ], "cells": [ { "location": [ 25.2, 523.12, 122.44, 539.4293 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 523.12, 219.68, 539.4293 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 523.12, 316.92, 539.4293 ], "text": "5,843,200", "html_text": "5,843,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 523.12, 414.16, 539.4293 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 523.12, 511.4, 539.4293 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 523.12, 608.64, 539.4293 ], "text": "5,480,300", "html_text": "5,480,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 506.8107, 608.64, 523.12 ], "cells": [ { "location": [ 25.2, 506.8107, 122.44, 523.12 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 506.8107, 219.68, 523.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 506.8107, 316.92, 523.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 506.8107, 414.16, 523.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 506.8107, 511.4, 523.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 506.8107, 608.64, 523.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 490.5013, 608.64, 506.8107 ], "cells": [ { "location": [ 25.2, 490.5013, 122.44, 506.8107 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 490.5013, 219.68, 506.8107 ], "text": "1,622,940", "html_text": "1,622,940", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 490.5013, 316.92, 506.8107 ], "text": "1,701,897", "html_text": "1,701,897", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 490.5013, 414.16, 506.8107 ], "text": "1,969,200", "html_text": "1,969,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 490.5013, 511.4, 506.8107 ], "text": "1,496,300", "html_text": "1,496,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 490.5013, 608.64, 506.8107 ], "text": "575,700", "html_text": "575,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 474.192, 608.64, 490.5013 ], "cells": [ { "location": [ 25.2, 474.192, 122.44, 490.5013 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 474.192, 219.68, 490.5013 ], "text": "881,021", "html_text": "881,021", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 474.192, 316.92, 490.5013 ], "text": "2,061,538", "html_text": "2,061,538", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 474.192, 414.16, 490.5013 ], "text": "4,775,900", "html_text": "4,775,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 474.192, 511.4, 490.5013 ], "text": "4,725,000", "html_text": "4,725,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 474.192, 608.64, 490.5013 ], "text": "4,758,400", "html_text": "4,758,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 457.8827, 608.64, 474.192 ], "cells": [ { "location": [ 25.2, 457.8827, 122.44, 474.192 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 457.8827, 219.68, 474.192 ], "text": "2,489,179", "html_text": "2,489,179", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 457.8827, 316.92, 474.192 ], "text": "2,233,842", "html_text": "2,233,842", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 457.8827, 414.16, 474.192 ], "text": "2,951,200", "html_text": "2,951,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 457.8827, 511.4, 474.192 ], "text": "6,064,100", "html_text": "6,064,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 457.8827, 608.64, 474.192 ], "text": "3,756,500", "html_text": "3,756,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 441.5733, 608.64, 457.8827 ], "cells": [ { "location": [ 25.2, 441.5733, 122.44, 457.8827 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 441.5733, 219.68, 457.8827 ], "text": "4,993,140", "html_text": "4,993,140", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 441.5733, 316.92, 457.8827 ], "text": "5,997,277", "html_text": "5,997,277", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 441.5733, 414.16, 457.8827 ], "text": "9,696,300", "html_text": "9,696,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 441.5733, 511.4, 457.8827 ], "text": "12,285,400", "html_text": "12,285,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 441.5733, 608.64, 457.8827 ], "text": "9,090,600", "html_text": "9,090,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 425.264, 608.64, 441.5733 ], "cells": [ { "location": [ 25.2, 425.264, 122.44, 441.5733 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 425.264, 219.68, 441.5733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 425.264, 316.92, 441.5733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 425.264, 414.16, 441.5733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 425.264, 511.4, 441.5733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 425.264, 608.64, 441.5733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 408.9547, 608.64, 425.264 ], "cells": [ { "location": [ 25.2, 408.9547, 122.44, 425.264 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 408.9547, 219.68, 425.264 ], "text": "(333,506)", "html_text": "(333,506)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 408.9547, 316.92, 425.264 ], "text": "(690,040)", "html_text": "(690,040)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 408.9547, 414.16, 425.264 ], "text": "(2,600)", "html_text": "(2,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 408.9547, 511.4, 425.264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 408.9547, 608.64, 425.264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 392.6453, 608.64, 408.9547 ], "cells": [ { "location": [ 25.2, 392.6453, 122.44, 408.9547 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 392.6453, 219.68, 408.9547 ], "text": "13,251,187", "html_text": "13,251,187", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 392.6453, 316.92, 408.9547 ], "text": "7,194,899", "html_text": "7,194,899", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 392.6453, 414.16, 408.9547 ], "text": "6,073,400", "html_text": "6,073,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 392.6453, 511.4, 408.9547 ], "text": "6,128,800", "html_text": "6,128,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 392.6453, 608.64, 408.9547 ], "text": "6,190,100", "html_text": "6,190,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 376.336, 608.64, 392.6453 ], "cells": [ { "location": [ 25.2, 376.336, 122.44, 392.6453 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 376.336, 219.68, 392.6453 ], "text": "12,917,681", "html_text": "12,917,681", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 376.336, 316.92, 392.6453 ], "text": "6,504,859", "html_text": "6,504,859", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 376.336, 414.16, 392.6453 ], "text": "6,070,800", "html_text": "6,070,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 376.336, 511.4, 392.6453 ], "text": "6,128,800", "html_text": "6,128,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 376.336, 608.64, 392.6453 ], "text": "6,190,100", "html_text": "6,190,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 360.0267, 608.64, 376.336 ], "cells": [ { "location": [ 25.2, 360.0267, 122.44, 376.336 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 360.0267, 219.68, 376.336 ], "text": "55,375,204", "html_text": "55,375,204", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 360.0267, 316.92, 376.336 ], "text": "42,798,236", "html_text": "42,798,236", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 360.0267, 414.16, 376.336 ], "text": "46,641,600", "html_text": "46,641,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 360.0267, 511.4, 376.336 ], "text": "40,704,000", "html_text": "40,704,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 360.0267, 608.64, 376.336 ], "text": "38,432,100", "html_text": "38,432,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 343.7173, 608.64, 360.0267 ], "cells": [ { "location": [ 25.2, 343.7173, 122.44, 360.0267 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 343.7173, 219.68, 360.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 343.7173, 316.92, 360.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 343.7173, 414.16, 360.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 343.7173, 511.4, 360.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 343.7173, 608.64, 360.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 327.408, 608.64, 343.7173 ], "cells": [ { "location": [ 25.2, 327.408, 122.44, 343.7173 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 327.408, 219.68, 343.7173 ], "text": "12,601,183", "html_text": "12,601,183", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 327.408, 316.92, 343.7173 ], "text": "13,037,133", "html_text": "13,037,133", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 327.408, 414.16, 343.7173 ], "text": "12,924,600", "html_text": "12,924,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 327.408, 511.4, 343.7173 ], "text": "12,717,200", "html_text": "12,717,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 327.408, 608.64, 343.7173 ], "text": "12,950,100", "html_text": "12,950,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 311.0987, 608.64, 327.408 ], "cells": [ { "location": [ 25.2, 311.0987, 122.44, 327.408 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 311.0987, 219.68, 327.408 ], "text": "2,137,974", "html_text": "2,137,974", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 311.0987, 316.92, 327.408 ], "text": "2,737,159", "html_text": "2,737,159", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 311.0987, 414.16, 327.408 ], "text": "2,318,400", "html_text": "2,318,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 311.0987, 511.4, 327.408 ], "text": "2,284,000", "html_text": "2,284,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 311.0987, 608.64, 327.408 ], "text": "2,249,700", "html_text": "2,249,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 294.7893, 608.64, 311.0987 ], "cells": [ { "location": [ 25.2, 294.7893, 122.44, 311.0987 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 294.7893, 219.68, 311.0987 ], "text": "33,886,915", "html_text": "33,886,915", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 294.7893, 316.92, 311.0987 ], "text": "17,660,600", "html_text": "17,660,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 294.7893, 414.16, 311.0987 ], "text": "27,844,300", "html_text": "27,844,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 294.7893, 511.4, 311.0987 ], "text": "25,069,100", "html_text": "25,069,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 294.7893, 608.64, 311.0987 ], "text": "23,167,600", "html_text": "23,167,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 278.48, 608.64, 294.7893 ], "cells": [ { "location": [ 25.2, 278.48, 122.44, 294.7893 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 278.48, 219.68, 294.7893 ], "text": "3,224,000", "html_text": "3,224,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 278.48, 316.92, 294.7893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 278.48, 414.16, 294.7893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 278.48, 511.4, 294.7893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 278.48, 608.64, 294.7893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 262.1707, 608.64, 278.48 ], "cells": [ { "location": [ 25.2, 262.1707, 122.44, 278.48 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 262.1707, 219.68, 278.48 ], "text": "114,803", "html_text": "114,803", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 262.1707, 316.92, 278.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 262.1707, 414.16, 278.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 262.1707, 511.4, 278.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 262.1707, 608.64, 278.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 245.8613, 608.64, 262.1707 ], "cells": [ { "location": [ 25.2, 245.8613, 122.44, 262.1707 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 245.8613, 219.68, 262.1707 ], "text": "51,964,875", "html_text": "51,964,875", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 245.8613, 316.92, 262.1707 ], "text": "33,434,891", "html_text": "33,434,891", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 245.8613, 414.16, 262.1707 ], "text": "43,087,300", "html_text": "43,087,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 245.8613, 511.4, 262.1707 ], "text": "40,070,300", "html_text": "40,070,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 245.8613, 608.64, 262.1707 ], "text": "38,367,400", "html_text": "38,367,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 229.552, 608.64, 245.8613 ], "cells": [ { "location": [ 25.2, 229.552, 122.44, 245.8613 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 229.552, 219.68, 245.8613 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 229.552, 316.92, 245.8613 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 229.552, 414.16, 245.8613 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 229.552, 511.4, 245.8613 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 229.552, 608.64, 245.8613 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 213.2427, 608.64, 229.552 ], "cells": [ { "location": [ 25.2, 213.2427, 122.44, 229.552 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 213.2427, 219.68, 229.552 ], "text": "28,815,911", "html_text": "28,815,911", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 213.2427, 316.92, 229.552 ], "text": "17,056,095", "html_text": "17,056,095", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 213.2427, 414.16, 229.552 ], "text": "22,566,500", "html_text": "22,566,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 213.2427, 511.4, 229.552 ], "text": "15,981,800", "html_text": "15,981,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 213.2427, 608.64, 229.552 ], "text": "17,671,100", "html_text": "17,671,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.2, 196.9333, 608.64, 213.2427 ], "cells": [ { "location": [ 25.2, 196.9333, 122.44, 213.2427 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 196.9333, 219.68, 213.2427 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 196.9333, 316.92, 213.2427 ], "text": "5,843,200", "html_text": "5,843,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 196.9333, 414.16, 213.2427 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 196.9333, 511.4, 213.2427 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 196.9333, 608.64, 213.2427 ], "text": "5,480,300", "html_text": "5,480,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.2, 180.624, 608.64, 196.9333 ], "cells": [ { "location": [ 25.2, 180.624, 122.44, 196.9333 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 180.624, 219.68, 196.9333 ], "text": "3,291,243", "html_text": "3,291,243", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 180.624, 316.92, 196.9333 ], "text": "4,028,125", "html_text": "4,028,125", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 180.624, 414.16, 196.9333 ], "text": "8,200,000", "html_text": "8,200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 180.624, 511.4, 196.9333 ], "text": "11,709,700", "html_text": "11,709,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 180.624, 608.64, 196.9333 ], "text": "9,025,900", "html_text": "9,025,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.2, 164.3147, 608.64, 180.624 ], "cells": [ { "location": [ 25.2, 164.3147, 122.44, 180.624 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 164.3147, 219.68, 180.624 ], "text": "13,607,721", "html_text": "13,607,721", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 164.3147, 316.92, 180.624 ], "text": "6,507,471", "html_text": "6,507,471", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 164.3147, 414.16, 180.624 ], "text": "6,070,800", "html_text": "6,070,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 164.3147, 511.4, 180.624 ], "text": "6,128,800", "html_text": "6,128,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 164.3147, 608.64, 180.624 ], "text": "6,190,100", "html_text": "6,190,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.2, 148.0053, 608.64, 164.3147 ], "cells": [ { "location": [ 25.2, 148.0053, 122.44, 164.3147 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 148.0053, 219.68, 164.3147 ], "text": "51,964,875", "html_text": "51,964,875", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 148.0053, 316.92, 164.3147 ], "text": "33,434,891", "html_text": "33,434,891", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 148.0053, 414.16, 164.3147 ], "text": "43,087,300", "html_text": "43,087,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 148.0053, 511.4, 164.3147 ], "text": "40,070,300", "html_text": "40,070,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 148.0053, 608.64, 164.3147 ], "text": "38,367,400", "html_text": "38,367,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.2, 131.696, 608.64, 148.0053 ], "cells": [ { "location": [ 25.2, 131.696, 122.44, 148.0053 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 131.696, 219.68, 148.0053 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 131.696, 316.92, 148.0053 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 131.696, 414.16, 148.0053 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 131.696, 511.4, 148.0053 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 131.696, 608.64, 148.0053 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.2, 115.3867, 608.64, 131.696 ], "cells": [ { "location": [ 25.2, 115.3867, 122.44, 131.696 ], "text": "Agency Operations", "html_text": "Agency Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 115.3867, 219.68, 131.696 ], "text": "7,076,136", "html_text": "7,076,136", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 115.3867, 316.92, 131.696 ], "text": "9,163,157", "html_text": "9,163,157", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 115.3867, 414.16, 131.696 ], "text": "10,947,700", "html_text": "10,947,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 115.3867, 511.4, 131.696 ], "text": "10,931,100", "html_text": "10,931,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 115.3867, 608.64, 131.696 ], "text": "11,067,300", "html_text": "11,067,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.2, 99.0773, 608.64, 115.3867 ], "cells": [ { "location": [ 25.2, 99.0773, 122.44, 115.3867 ], "text": "Licensure", "html_text": "Licensure", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 99.0773, 219.68, 115.3867 ], "text": "427,195", "html_text": "427,195", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 99.0773, 316.92, 115.3867 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 99.0773, 414.16, 115.3867 ], "text": "600,000", "html_text": "600,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 99.0773, 511.4, 115.3867 ], "text": "610,900", "html_text": "610,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 99.0773, 608.64, 115.3867 ], "text": "618,900", "html_text": "618,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.2, 82.768, 608.64, 99.0773 ], "cells": [ { "location": [ 25.2, 82.768, 122.44, 99.0773 ], "text": "Pass Through Programs", "html_text": "Pass Through Programs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 82.768, 219.68, 99.0773 ], "text": "22,520,224", "html_text": "22,520,224", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 82.768, 316.92, 99.0773 ], "text": "12,012,676", "html_text": "12,012,676", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 82.768, 414.16, 99.0773 ], "text": "12,810,100", "html_text": "12,810,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 82.768, 511.4, 99.0773 ], "text": "12,524,800", "html_text": "12,524,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 82.768, 608.64, 99.0773 ], "text": "12,524,800", "html_text": "12,524,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 25.2, 66.4587, 608.64, 82.768 ], "cells": [ { "location": [ 25.2, 66.4587, 122.44, 82.768 ], "text": "Federal Programs", "html_text": "Federal Programs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 66.4587, 219.68, 82.768 ], "text": "10,531,907", "html_text": "10,531,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 66.4587, 316.92, 82.768 ], "text": "4,495,581", "html_text": "4,495,581", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 66.4587, 414.16, 82.768 ], "text": "5,041,300", "html_text": "5,041,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 66.4587, 511.4, 82.768 ], "text": "5,258,300", "html_text": "5,258,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 66.4587, 608.64, 82.768 ], "text": "6,190,100", "html_text": "6,190,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 25.2, 50.1493, 608.64, 66.4587 ], "cells": [ { "location": [ 25.2, 50.1493, 122.44, 66.4587 ], "text": "Strategic Investment and Incentive Funding Program", "html_text": "Strategic Investment and Incentive Funding Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 50.1493, 219.68, 66.4587 ], "text": "11,409,413", "html_text": "11,409,413", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 50.1493, 316.92, 66.4587 ], "text": "7,263,477", "html_text": "7,263,477", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 50.1493, 414.16, 66.4587 ], "text": "13,688,200", "html_text": "13,688,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 50.1493, 511.4, 66.4587 ], "text": "10,745,200", "html_text": "10,745,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 50.1493, 608.64, 66.4587 ], "text": "7,966,300", "html_text": "7,966,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 25.2, 33.84, 608.64, 50.1493 ], "cells": [ { "location": [ 25.2, 33.84, 122.44, 50.1493 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 33.84, 219.68, 50.1493 ], "text": "51,964,875", "html_text": "51,964,875", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 33.84, 316.92, 50.1493 ], "text": "33,434,891", "html_text": "33,434,891", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 33.84, 414.16, 50.1493 ], "text": "43,087,300", "html_text": "43,087,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 33.84, 511.4, 50.1493 ], "text": "40,070,300", "html_text": "40,070,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.4, 33.84, 608.64, 50.1493 ], "text": "38,367,400", "html_text": "38,367,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 45, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 307, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 325.2, "b": 8.64 }, "text": "289", "reading_order": 1 } ] }, { "page": 308, "items": [ { "page": 308, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 605.28, "b": 716.64 }, "text": "The Council on Postsecondary Education coordinates public postsecondary education, bringing a statewide perspective to budget and policy issues and planning. The Council both guides the system and serves as an advocate for the postsecondary education sector of the state's education enterprise. The Council also licenses private non-profit and proprietary bachelor's degree-granting institutions.", "reading_order": 0 }, { "page": 308, "type": "TITLE", "location": { "l": 27.12, "t": 706.8, "r": 237.36, "b": 695.04 }, "text": "The Council’s statutory responsibilities include:", "reading_order": 1, "level": 2 }, { "page": 308, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 684.72, "r": 593.52, "b": 661.2 }, "text": "development of a strategic plan for an efficient and effective system of postsecondary education that provides statewide access without unnecessary competition and duplication, recognizing both public and independent institutions;", "marker": "•", "list_id": "L31", "level": 0, "reading_order": 2 }, { "page": 308, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 658.8, "r": 572.4, "b": 635.04 }, "text": "implementation of the strategic plan through public accountability, including reporting and evaluation of institutional performance;", "marker": "•", "list_id": "L31", "level": 0, "reading_order": 3 }, { "page": 308, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 632.88, "r": 578.16, "b": 621.12 }, "text": "approval of the creation, modification, and elimination of programs and degrees and transferability of credits earned;", "marker": "•", "list_id": "L31", "level": 0, "reading_order": 4 }, { "page": 308, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 618.72, "r": 302.4, "b": 607.2 }, "text": "approval of tuition rates and admission requirements;", "marker": "•", "list_id": "L31", "level": 0, "reading_order": 5 }, { "page": 308, "type": "LIST_ITEM", "location": { "l": 44.64, "t": 604.8, "r": 385.68, "b": 592.8 }, "text": "approval of capital projects and real property acquisitions by institutions;", "marker": "•", "list_id": "L31", "level": 0, "reading_order": 6 }, { "page": 308, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 590.4, "r": 391.2, "b": 579.12 }, "text": "training and orientation of new members of institutional governing boards;", "marker": "•", "list_id": "L31", "level": 0, "reading_order": 7 }, { "page": 308, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 576.72, "r": 558, "b": 554.16 }, "text": "liaison between postsecondary education institutions and the Kentucky Department of Education, the Education Professional Standards Board, the Education and Labor Cabinet. and the Cabinet for Economic Development", "marker": "•", "list_id": "L31", "level": 0, "reading_order": 8 }, { "page": 308, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 551.04, "r": 414.72, "b": 538.56 }, "text": "operation of the Kentucky Virtual High School and the Kentucky Virtual Library;", "marker": "•", "list_id": "L31", "level": 0, "reading_order": 9 }, { "page": 308, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 536.88, "r": 477.12, "b": 524.88 }, "text": "coordination and acquisition of technology resources for broadest access and cost efficiency;", "marker": "•", "list_id": "L31", "level": 0, "reading_order": 10 }, { "page": 308, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 523.2, "r": 519.6, "b": 511.2 }, "text": "collection of data and research and analysis concerning the overall needs of postsecondary education;", "marker": "•", "list_id": "L31", "level": 0, "reading_order": 11 }, { "page": 308, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 508.32, "r": 560.88, "b": 485.52 }, "text": "assistance in the development of the postsecondary institutions' biennial budget requests and recommendations concerning operating and capital appropriations to the Governor and the General Assembly; and", "marker": "•", "list_id": "L31", "level": 0, "reading_order": 12 }, { "page": 308, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 482.88, "r": 409.68, "b": 471.12 }, "text": "implementation of the Postsecondary Education Performance Funding Model.", "marker": "•", "list_id": "L31", "level": 0, "reading_order": 13 }, { "page": 308, "type": "TITLE", "location": { "l": 27.12, "t": 444.48, "r": 60, "b": 432 }, "text": "Policy", "reading_order": 14, "level": 2 }, { "page": 308, "type": "TEXT", "location": { "l": 25.68, "t": 422.4, "r": 605.28, "b": 385.92 }, "text": "The Governor's budget includes additional funding in the amount of $175,800 in fiscal year 2027 and $361,400 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028. The General Fund portion is $102,000 and $209,600 respectively.", "reading_order": 15 }, { "page": 308, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.96, "b": 9.12 }, "text": "290", "reading_order": 16 } ] }, { "page": 309, "items": [ { "page": 309, "type": "TABLE", "location": { "l": 28.32, "t": 764.16, "r": 604.56, "b": 319.44 }, "text": "
Postsecondary Education Council on Postsecondary Education Agency Operations
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation6,273,4006,318,5006,544,1002,832,3006,430,000
State Salary and Compensation249,000
Current Year Appropriation2,000,000
Continuing Approp-General Fund2,000,000
Budget Reduction-General Fund(196,400)
Total General Fund8,522,4008,318,5006,347,7002,832,3006,430,000
Restricted Funds
Balance Forward895,693614,2371,066,100771,300397,800
Current Receipts272,3321,546,5014,305,2004,248,0004,275,500
Non-Revenue Receipts3,477,300
Total Restricted Funds1,168,0252,160,7385,371,3008,496,6004,673,300
TOTAL SOURCE OF FUNDS9,690,42510,479,23811,719,00011,328,90011,103,300
EXPENDITURES BY CLASS
Personnel Costs5,872,3497,577,7737,453,7007,451,7007,587,900
Operating Expenses1,088,9841,583,2731,002,400998,500998,500
Grants Loans Benefits2,1112,491,6002,480,9002,480,900
Capital Outlay114,803
TOTAL EXPENDITURES7,076,1359,163,15710,947,70010,931,10011,067,300
EXPENDITURES BY FUND SOURCE
General Fund6,522,3488,068,5006,347,7002,832,3006,430,000
Restricted Funds553,7881,094,6574,600,0008,098,8004,637,300
TOTAL EXPENDITURES7,076,1369,163,15710,947,70010,931,10011,067,300
", "rows": [ { "row_index": 0, "location": [ 28.32, 747.0554, 604.56, 764.16 ], "cells": [ { "location": [ 28.32, 747.0554, 124.36, 764.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 747.0554, 604.56, 764.16 ], "text": "Postsecondary Education Council on Postsecondary Education Agency Operations", "html_text": "Postsecondary Education Council on Postsecondary Education Agency Operations", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 729.9508, 604.56, 747.0554 ], "cells": [ { "location": [ 28.32, 729.9508, 124.36, 747.0554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 729.9508, 220.4, 747.0554 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 729.9508, 316.44, 747.0554 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 729.9508, 412.48, 747.0554 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 729.9508, 508.52, 747.0554 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 729.9508, 604.56, 747.0554 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 712.8462, 604.56, 729.9508 ], "cells": [ { "location": [ 28.32, 712.8462, 124.36, 729.9508 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 712.8462, 220.4, 729.9508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 712.8462, 316.44, 729.9508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 712.8462, 412.48, 729.9508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 712.8462, 508.52, 729.9508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 712.8462, 604.56, 729.9508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.32, 695.7415, 604.56, 712.8462 ], "cells": [ { "location": [ 28.32, 695.7415, 124.36, 712.8462 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 695.7415, 220.4, 712.8462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 695.7415, 316.44, 712.8462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 695.7415, 412.48, 712.8462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 695.7415, 508.52, 712.8462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 695.7415, 604.56, 712.8462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.32, 678.6369, 604.56, 695.7415 ], "cells": [ { "location": [ 28.32, 678.6369, 124.36, 695.7415 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 678.6369, 220.4, 695.7415 ], "text": "6,273,400", "html_text": "6,273,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 678.6369, 316.44, 695.7415 ], "text": "6,318,500", "html_text": "6,318,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 678.6369, 412.48, 695.7415 ], "text": "6,544,100", "html_text": "6,544,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 678.6369, 508.52, 695.7415 ], "text": "2,832,300", "html_text": "2,832,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 678.6369, 604.56, 695.7415 ], "text": "6,430,000", "html_text": "6,430,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.32, 661.5323, 604.56, 678.6369 ], "cells": [ { "location": [ 28.32, 661.5323, 124.36, 678.6369 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 661.5323, 220.4, 678.6369 ], "text": "249,000", "html_text": "249,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 661.5323, 316.44, 678.6369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 661.5323, 412.48, 678.6369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 661.5323, 508.52, 678.6369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 661.5323, 604.56, 678.6369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.32, 644.4277, 604.56, 661.5323 ], "cells": [ { "location": [ 28.32, 644.4277, 124.36, 661.5323 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 644.4277, 220.4, 661.5323 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 644.4277, 316.44, 661.5323 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 644.4277, 412.48, 661.5323 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 644.4277, 508.52, 661.5323 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 644.4277, 604.56, 661.5323 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.32, 627.3231, 604.56, 644.4277 ], "cells": [ { "location": [ 28.32, 627.3231, 124.36, 644.4277 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 627.3231, 220.4, 644.4277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 627.3231, 316.44, 644.4277 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 627.3231, 412.48, 644.4277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 627.3231, 508.52, 644.4277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 627.3231, 604.56, 644.4277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.32, 610.2185, 604.56, 627.3231 ], "cells": [ { "location": [ 28.32, 610.2185, 124.36, 627.3231 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 610.2185, 220.4, 627.3231 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 610.2185, 316.44, 627.3231 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 610.2185, 412.48, 627.3231 ], "text": "(196,400)", "html_text": "(196,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 610.2185, 508.52, 627.3231 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 610.2185, 604.56, 627.3231 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.32, 593.1138, 604.56, 610.2185 ], "cells": [ { "location": [ 28.32, 593.1138, 124.36, 610.2185 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 593.1138, 220.4, 610.2185 ], "text": "8,522,400", "html_text": "8,522,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 593.1138, 316.44, 610.2185 ], "text": "8,318,500", "html_text": "8,318,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 593.1138, 412.48, 610.2185 ], "text": "6,347,700", "html_text": "6,347,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 593.1138, 508.52, 610.2185 ], "text": "2,832,300", "html_text": "2,832,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 593.1138, 604.56, 610.2185 ], "text": "6,430,000", "html_text": "6,430,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.32, 576.0092, 604.56, 593.1138 ], "cells": [ { "location": [ 28.32, 576.0092, 124.36, 593.1138 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 576.0092, 220.4, 593.1138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 576.0092, 316.44, 593.1138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 576.0092, 412.48, 593.1138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 576.0092, 508.52, 593.1138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 576.0092, 604.56, 593.1138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.32, 558.9046, 604.56, 576.0092 ], "cells": [ { "location": [ 28.32, 558.9046, 124.36, 576.0092 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 558.9046, 220.4, 576.0092 ], "text": "895,693", "html_text": "895,693", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 558.9046, 316.44, 576.0092 ], "text": "614,237", "html_text": "614,237", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 558.9046, 412.48, 576.0092 ], "text": "1,066,100", "html_text": "1,066,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 558.9046, 508.52, 576.0092 ], "text": "771,300", "html_text": "771,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 558.9046, 604.56, 576.0092 ], "text": "397,800", "html_text": "397,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.32, 541.8, 604.56, 558.9046 ], "cells": [ { "location": [ 28.32, 541.8, 124.36, 558.9046 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 541.8, 220.4, 558.9046 ], "text": "272,332", "html_text": "272,332", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 541.8, 316.44, 558.9046 ], "text": "1,546,501", "html_text": "1,546,501", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 541.8, 412.48, 558.9046 ], "text": "4,305,200", "html_text": "4,305,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 541.8, 508.52, 558.9046 ], "text": "4,248,000", "html_text": "4,248,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 541.8, 604.56, 558.9046 ], "text": "4,275,500", "html_text": "4,275,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.32, 524.6954, 604.56, 541.8 ], "cells": [ { "location": [ 28.32, 524.6954, 124.36, 541.8 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 524.6954, 220.4, 541.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 524.6954, 316.44, 541.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 524.6954, 412.48, 541.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 524.6954, 508.52, 541.8 ], "text": "3,477,300", "html_text": "3,477,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 524.6954, 604.56, 541.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.32, 507.5908, 604.56, 524.6954 ], "cells": [ { "location": [ 28.32, 507.5908, 124.36, 524.6954 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 507.5908, 220.4, 524.6954 ], "text": "1,168,025", "html_text": "1,168,025", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 507.5908, 316.44, 524.6954 ], "text": "2,160,738", "html_text": "2,160,738", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 507.5908, 412.48, 524.6954 ], "text": "5,371,300", "html_text": "5,371,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 507.5908, 508.52, 524.6954 ], "text": "8,496,600", "html_text": "8,496,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 507.5908, 604.56, 524.6954 ], "text": "4,673,300", "html_text": "4,673,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.32, 490.4862, 604.56, 507.5908 ], "cells": [ { "location": [ 28.32, 490.4862, 124.36, 507.5908 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 490.4862, 220.4, 507.5908 ], "text": "9,690,425", "html_text": "9,690,425", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 490.4862, 316.44, 507.5908 ], "text": "10,479,238", "html_text": "10,479,238", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 490.4862, 412.48, 507.5908 ], "text": "11,719,000", "html_text": "11,719,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 490.4862, 508.52, 507.5908 ], "text": "11,328,900", "html_text": "11,328,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 490.4862, 604.56, 507.5908 ], "text": "11,103,300", "html_text": "11,103,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.32, 473.3815, 604.56, 490.4862 ], "cells": [ { "location": [ 28.32, 473.3815, 124.36, 490.4862 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 473.3815, 220.4, 490.4862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 473.3815, 316.44, 490.4862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 473.3815, 412.48, 490.4862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 473.3815, 508.52, 490.4862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 473.3815, 604.56, 490.4862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.32, 456.2769, 604.56, 473.3815 ], "cells": [ { "location": [ 28.32, 456.2769, 124.36, 473.3815 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 456.2769, 220.4, 473.3815 ], "text": "5,872,349", "html_text": "5,872,349", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 456.2769, 316.44, 473.3815 ], "text": "7,577,773", "html_text": "7,577,773", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 456.2769, 412.48, 473.3815 ], "text": "7,453,700", "html_text": "7,453,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 456.2769, 508.52, 473.3815 ], "text": "7,451,700", "html_text": "7,451,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 456.2769, 604.56, 473.3815 ], "text": "7,587,900", "html_text": "7,587,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.32, 439.1723, 604.56, 456.2769 ], "cells": [ { "location": [ 28.32, 439.1723, 124.36, 456.2769 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 439.1723, 220.4, 456.2769 ], "text": "1,088,984", "html_text": "1,088,984", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 439.1723, 316.44, 456.2769 ], "text": "1,583,273", "html_text": "1,583,273", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 439.1723, 412.48, 456.2769 ], "text": "1,002,400", "html_text": "1,002,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 439.1723, 508.52, 456.2769 ], "text": "998,500", "html_text": "998,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 439.1723, 604.56, 456.2769 ], "text": "998,500", "html_text": "998,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.32, 422.0677, 604.56, 439.1723 ], "cells": [ { "location": [ 28.32, 422.0677, 124.36, 439.1723 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 422.0677, 220.4, 439.1723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 422.0677, 316.44, 439.1723 ], "text": "2,111", "html_text": "2,111", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 422.0677, 412.48, 439.1723 ], "text": "2,491,600", "html_text": "2,491,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 422.0677, 508.52, 439.1723 ], "text": "2,480,900", "html_text": "2,480,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 422.0677, 604.56, 439.1723 ], "text": "2,480,900", "html_text": "2,480,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.32, 404.9631, 604.56, 422.0677 ], "cells": [ { "location": [ 28.32, 404.9631, 124.36, 422.0677 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 404.9631, 220.4, 422.0677 ], "text": "114,803", "html_text": "114,803", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 404.9631, 316.44, 422.0677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 404.9631, 412.48, 422.0677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 404.9631, 508.52, 422.0677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 404.9631, 604.56, 422.0677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.32, 387.8585, 604.56, 404.9631 ], "cells": [ { "location": [ 28.32, 387.8585, 124.36, 404.9631 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 387.8585, 220.4, 404.9631 ], "text": "7,076,135", "html_text": "7,076,135", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 387.8585, 316.44, 404.9631 ], "text": "9,163,157", "html_text": "9,163,157", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 387.8585, 412.48, 404.9631 ], "text": "10,947,700", "html_text": "10,947,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 387.8585, 508.52, 404.9631 ], "text": "10,931,100", "html_text": "10,931,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 387.8585, 604.56, 404.9631 ], "text": "11,067,300", "html_text": "11,067,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.32, 370.7538, 604.56, 387.8585 ], "cells": [ { "location": [ 28.32, 370.7538, 124.36, 387.8585 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 370.7538, 220.4, 387.8585 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 370.7538, 316.44, 387.8585 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 370.7538, 412.48, 387.8585 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 370.7538, 508.52, 387.8585 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 370.7538, 604.56, 387.8585 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 28.32, 353.6492, 604.56, 370.7538 ], "cells": [ { "location": [ 28.32, 353.6492, 124.36, 370.7538 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 353.6492, 220.4, 370.7538 ], "text": "6,522,348", "html_text": "6,522,348", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 353.6492, 316.44, 370.7538 ], "text": "8,068,500", "html_text": "8,068,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 353.6492, 412.48, 370.7538 ], "text": "6,347,700", "html_text": "6,347,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 353.6492, 508.52, 370.7538 ], "text": "2,832,300", "html_text": "2,832,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 353.6492, 604.56, 370.7538 ], "text": "6,430,000", "html_text": "6,430,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 28.32, 336.5446, 604.56, 353.6492 ], "cells": [ { "location": [ 28.32, 336.5446, 124.36, 353.6492 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 336.5446, 220.4, 353.6492 ], "text": "553,788", "html_text": "553,788", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 336.5446, 316.44, 353.6492 ], "text": "1,094,657", "html_text": "1,094,657", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 336.5446, 412.48, 353.6492 ], "text": "4,600,000", "html_text": "4,600,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 336.5446, 508.52, 353.6492 ], "text": "8,098,800", "html_text": "8,098,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 336.5446, 604.56, 353.6492 ], "text": "4,637,300", "html_text": "4,637,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 28.32, 319.44, 604.56, 336.5446 ], "cells": [ { "location": [ 28.32, 319.44, 124.36, 336.5446 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 319.44, 220.4, 336.5446 ], "text": "7,076,136", "html_text": "7,076,136", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 319.44, 316.44, 336.5446 ], "text": "9,163,157", "html_text": "9,163,157", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 319.44, 412.48, 336.5446 ], "text": "10,947,700", "html_text": "10,947,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.48, 319.44, 508.52, 336.5446 ], "text": "10,931,100", "html_text": "10,931,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.52, 319.44, 604.56, 336.5446 ], "text": "11,067,300", "html_text": "11,067,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 26, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 309, "type": "TEXT", "location": { "l": 24.96, "t": 308.16, "r": 600.72, "b": 245.04 }, "text": "The Agency Operations program provides administrative support and governance for the organization. Activities of the professional staff include review of academic programs, admission standards, tuition rates, and credit transfer procedures; research and data analysis; financial management and strategic planning; and aligning higher education initiatives with workforce needs. Also included in this budget are the business functions of the agency such as human resources, communications, budget, accounting, and purchasing, as well as board relations.", "reading_order": 1 }, { "page": 309, "type": "TEXT", "location": { "l": 308.88, "t": 18.72, "r": 324.48, "b": 8.64 }, "text": "291", "reading_order": 2 } ] }, { "page": 310, "items": [ { "page": 310, "type": "TABLE", "location": { "l": 28.08, "t": 763.44, "r": 605.52, "b": 472.8 }, "text": "
Postsecondary Education Council on Postsecondary Education Licensure
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward694,957865,562867,500725,000177,900
Current Receipts597,800501,900457,500463,800469,700
Non-Revenue Receipts(400,000)
Total Restricted Funds1,292,7571,367,4621,325,000788,800647,600
TOTAL SOURCE OF FUNDS1,292,7571,367,4621,325,000788,800647,600
EXPENDITURES BY CLASS
Personnel Costs425,817335,392327,100337,800345,800
Operating Expenses1,378164,608272,900273,100273,100
TOTAL EXPENDITURES427,195500,000600,000610,900618,900
EXPENDITURES BY FUND SOURCE
Restricted Funds427,195500,000600,000610,900618,900
TOTAL EXPENDITURES427,195500,000600,000610,900618,900
", "rows": [ { "row_index": 0, "location": [ 28.08, 745.275, 605.52, 763.44 ], "cells": [ { "location": [ 28.08, 745.275, 124.32, 763.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 745.275, 605.52, 763.44 ], "text": "Postsecondary Education Council on Postsecondary Education Licensure", "html_text": "Postsecondary Education Council on Postsecondary Education Licensure", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 727.11, 605.52, 745.275 ], "cells": [ { "location": [ 28.08, 727.11, 124.32, 745.275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 727.11, 220.56, 745.275 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 727.11, 316.8, 745.275 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 727.11, 413.04, 745.275 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 727.11, 509.28, 745.275 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 727.11, 605.52, 745.275 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 708.945, 605.52, 727.11 ], "cells": [ { "location": [ 28.08, 708.945, 124.32, 727.11 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 708.945, 220.56, 727.11 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 708.945, 316.8, 727.11 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 708.945, 413.04, 727.11 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 708.945, 509.28, 727.11 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 708.945, 605.52, 727.11 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 690.78, 605.52, 708.945 ], "cells": [ { "location": [ 28.08, 690.78, 124.32, 708.945 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 690.78, 220.56, 708.945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 690.78, 316.8, 708.945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 690.78, 413.04, 708.945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 690.78, 509.28, 708.945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 690.78, 605.52, 708.945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 672.615, 605.52, 690.78 ], "cells": [ { "location": [ 28.08, 672.615, 124.32, 690.78 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 672.615, 220.56, 690.78 ], "text": "694,957", "html_text": "694,957", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 672.615, 316.8, 690.78 ], "text": "865,562", "html_text": "865,562", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 672.615, 413.04, 690.78 ], "text": "867,500", "html_text": "867,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 672.615, 509.28, 690.78 ], "text": "725,000", "html_text": "725,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 672.615, 605.52, 690.78 ], "text": "177,900", "html_text": "177,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 654.45, 605.52, 672.615 ], "cells": [ { "location": [ 28.08, 654.45, 124.32, 672.615 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 654.45, 220.56, 672.615 ], "text": "597,800", "html_text": "597,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 654.45, 316.8, 672.615 ], "text": "501,900", "html_text": "501,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 654.45, 413.04, 672.615 ], "text": "457,500", "html_text": "457,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 654.45, 509.28, 672.615 ], "text": "463,800", "html_text": "463,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 654.45, 605.52, 672.615 ], "text": "469,700", "html_text": "469,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 636.285, 605.52, 654.45 ], "cells": [ { "location": [ 28.08, 636.285, 124.32, 654.45 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 636.285, 220.56, 654.45 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 636.285, 316.8, 654.45 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 636.285, 413.04, 654.45 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 636.285, 509.28, 654.45 ], "text": "(400,000)", "html_text": "(400,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 636.285, 605.52, 654.45 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 618.12, 605.52, 636.285 ], "cells": [ { "location": [ 28.08, 618.12, 124.32, 636.285 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 618.12, 220.56, 636.285 ], "text": "1,292,757", "html_text": "1,292,757", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 618.12, 316.8, 636.285 ], "text": "1,367,462", "html_text": "1,367,462", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 618.12, 413.04, 636.285 ], "text": "1,325,000", "html_text": "1,325,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 618.12, 509.28, 636.285 ], "text": "788,800", "html_text": "788,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 618.12, 605.52, 636.285 ], "text": "647,600", "html_text": "647,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 599.955, 605.52, 618.12 ], "cells": [ { "location": [ 28.08, 599.955, 124.32, 618.12 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 599.955, 220.56, 618.12 ], "text": "1,292,757", "html_text": "1,292,757", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 599.955, 316.8, 618.12 ], "text": "1,367,462", "html_text": "1,367,462", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 599.955, 413.04, 618.12 ], "text": "1,325,000", "html_text": "1,325,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 599.955, 509.28, 618.12 ], "text": "788,800", "html_text": "788,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 599.955, 605.52, 618.12 ], "text": "647,600", "html_text": "647,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 581.79, 605.52, 599.955 ], "cells": [ { "location": [ 28.08, 581.79, 124.32, 599.955 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 581.79, 220.56, 599.955 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 581.79, 316.8, 599.955 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 581.79, 413.04, 599.955 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 581.79, 509.28, 599.955 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 581.79, 605.52, 599.955 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 563.625, 605.52, 581.79 ], "cells": [ { "location": [ 28.08, 563.625, 124.32, 581.79 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 563.625, 220.56, 581.79 ], "text": "425,817", "html_text": "425,817", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 563.625, 316.8, 581.79 ], "text": "335,392", "html_text": "335,392", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 563.625, 413.04, 581.79 ], "text": "327,100", "html_text": "327,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 563.625, 509.28, 581.79 ], "text": "337,800", "html_text": "337,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 563.625, 605.52, 581.79 ], "text": "345,800", "html_text": "345,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 545.46, 605.52, 563.625 ], "cells": [ { "location": [ 28.08, 545.46, 124.32, 563.625 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 545.46, 220.56, 563.625 ], "text": "1,378", "html_text": "1,378", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 545.46, 316.8, 563.625 ], "text": "164,608", "html_text": "164,608", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 545.46, 413.04, 563.625 ], "text": "272,900", "html_text": "272,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 545.46, 509.28, 563.625 ], "text": "273,100", "html_text": "273,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 545.46, 605.52, 563.625 ], "text": "273,100", "html_text": "273,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 527.295, 605.52, 545.46 ], "cells": [ { "location": [ 28.08, 527.295, 124.32, 545.46 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 527.295, 220.56, 545.46 ], "text": "427,195", "html_text": "427,195", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 527.295, 316.8, 545.46 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 527.295, 413.04, 545.46 ], "text": "600,000", "html_text": "600,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 527.295, 509.28, 545.46 ], "text": "610,900", "html_text": "610,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 527.295, 605.52, 545.46 ], "text": "618,900", "html_text": "618,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 509.13, 605.52, 527.295 ], "cells": [ { "location": [ 28.08, 509.13, 124.32, 527.295 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 509.13, 220.56, 527.295 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 509.13, 316.8, 527.295 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 509.13, 413.04, 527.295 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 509.13, 509.28, 527.295 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 509.13, 605.52, 527.295 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 490.965, 605.52, 509.13 ], "cells": [ { "location": [ 28.08, 490.965, 124.32, 509.13 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 490.965, 220.56, 509.13 ], "text": "427,195", "html_text": "427,195", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 490.965, 316.8, 509.13 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 490.965, 413.04, 509.13 ], "text": "600,000", "html_text": "600,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 490.965, 509.28, 509.13 ], "text": "610,900", "html_text": "610,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 490.965, 605.52, 509.13 ], "text": "618,900", "html_text": "618,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 472.8, 605.52, 490.965 ], "cells": [ { "location": [ 28.08, 472.8, 124.32, 490.965 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 472.8, 220.56, 490.965 ], "text": "427,195", "html_text": "427,195", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 472.8, 316.8, 490.965 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 472.8, 413.04, 490.965 ], "text": "600,000", "html_text": "600,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 472.8, 509.28, 490.965 ], "text": "610,900", "html_text": "610,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 472.8, 605.52, 490.965 ], "text": "618,900", "html_text": "618,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 16, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 310, "type": "TEXT", "location": { "l": 25.44, "t": 459.84, "r": 599.52, "b": 421.2 }, "text": "This unit manages the licensure of both independent non-profit and for-profit postsecondary institutions that grant baccalaureate degrees and higher in the Commonwealth of Kentucky. It also approves new degree programs offered by these institutions. Initial licensing and renewal fees are based on the total number of students and the years licensed in the state.", "reading_order": 1 }, { "page": 310, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 9.12 }, "text": "292", "reading_order": 2 } ] }, { "page": 311, "items": [ { "page": 311, "type": "TABLE", "location": { "l": 27.6, "t": 763.92, "r": 606.96, "b": 146.4 }, "text": "
Postsecondary Education
Council on Postsecondary Education
Pass Through Programs
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation3,264,8004,024,8003,274,8003,274,8003,274,800
Special Appropriation10,000,000
Continuing Approp-General Fund1,093,583285,300
Total General Fund14,358,3834,024,8003,560,1003,274,8003,274,800
Tobacco Fund
Tobacco Settlement - Phase I6,250,0005,843,2006,250,0006,250,0005,480,300
Total Tobacco Fund6,250,0005,843,2006,250,0006,250,0005,480,300
Restricted Funds
Balance Forward32,291222,09735,600
Current Receipts10,88913,13713,20013,20013,200
Non-Revenue Receipts2,489,1792,233,8422,951,2002,986,8003,756,500
Total Restricted Funds2,532,3582,469,0763,000,0003,000,0003,769,700
TOTAL SOURCE OF FUNDS23,140,74112,337,07612,810,10012,524,80012,524,800
EXPENDITURES BY CLASS
Personnel Costs661,758453,194285,300
Operating Expenses248,205232,813224,800224,800224,800
Grants Loans Benefits21,610,26111,326,66812,300,00012,300,00012,300,000
TOTAL EXPENDITURES22,520,22412,012,67612,810,10012,524,80012,524,800
EXPENDITURES BY FUND SOURCE
General Fund13,959,9633,736,0083,560,1003,274,8003,274,800
Tobacco Fund6,250,0005,843,2006,250,0006,250,0005,480,300
Restricted Funds2,310,2612,433,4683,000,0003,000,0003,769,700
TOTAL EXPENDITURES22,520,22412,012,67612,810,10012,524,80012,524,800
EXPENDITURES BY UNIT
Contract Spaces214,800221,271224,800224,800224,800
SREB Doctoral Scholars Program50,00050,00050,00050,00050,000
Cancer Research Insts Mtchg Fd2,310,2612,433,4683,000,0003,000,0003,000,000
Spinal Cord and Head Injury Research2,000,0002,000,0002,000,0002,000,0002,000,000
Ovarian Cancer Screening1,000,0001,000,0001,000,0001,000,0001,000,000
Cancer Research and Screening6,250,0005,843,2006,250,0006,250,0006,250,000
Kentucky State University Fiscal Stabilization10,695,163464,737285,300
TOTAL EXPENDITURES22,520,22412,012,67612,810,10012,524,80012,524,800
", "rows": [ { "row_index": 0, "location": [ 27.6, 747.6695, 606.96, 763.92 ], "cells": [ { "location": [ 27.6, 747.6695, 124.16, 763.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 747.6695, 606.96, 763.92 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 731.4189, 606.96, 747.6695 ], "cells": [ { "location": [ 27.6, 731.4189, 124.16, 747.6695 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 731.4189, 606.96, 747.6695 ], "text": "Council on Postsecondary Education", "html_text": "Council on Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 715.1684, 606.96, 731.4189 ], "cells": [ { "location": [ 27.6, 715.1684, 124.16, 731.4189 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 715.1684, 606.96, 731.4189 ], "text": "Pass Through Programs", "html_text": "Pass Through Programs", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 698.9179, 606.96, 715.1684 ], "cells": [ { "location": [ 27.6, 698.9179, 124.16, 715.1684 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 698.9179, 220.72, 715.1684 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 698.9179, 317.28, 715.1684 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 698.9179, 413.84, 715.1684 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 698.9179, 510.4, 715.1684 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 698.9179, 606.96, 715.1684 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 682.6674, 606.96, 698.9179 ], "cells": [ { "location": [ 27.6, 682.6674, 124.16, 698.9179 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 682.6674, 220.72, 698.9179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 682.6674, 317.28, 698.9179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 682.6674, 413.84, 698.9179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 682.6674, 510.4, 698.9179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 682.6674, 606.96, 698.9179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 666.4168, 606.96, 682.6674 ], "cells": [ { "location": [ 27.6, 666.4168, 124.16, 682.6674 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 666.4168, 220.72, 682.6674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 666.4168, 317.28, 682.6674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 666.4168, 413.84, 682.6674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 666.4168, 510.4, 682.6674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 666.4168, 606.96, 682.6674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 650.1663, 606.96, 666.4168 ], "cells": [ { "location": [ 27.6, 650.1663, 124.16, 666.4168 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 650.1663, 220.72, 666.4168 ], "text": "3,264,800", "html_text": "3,264,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 650.1663, 317.28, 666.4168 ], "text": "4,024,800", "html_text": "4,024,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 650.1663, 413.84, 666.4168 ], "text": "3,274,800", "html_text": "3,274,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 650.1663, 510.4, 666.4168 ], "text": "3,274,800", "html_text": "3,274,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 650.1663, 606.96, 666.4168 ], "text": "3,274,800", "html_text": "3,274,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 633.9158, 606.96, 650.1663 ], "cells": [ { "location": [ 27.6, 633.9158, 124.16, 650.1663 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 633.9158, 220.72, 650.1663 ], "text": "10,000,000", "html_text": "10,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 633.9158, 317.28, 650.1663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 633.9158, 413.84, 650.1663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 633.9158, 510.4, 650.1663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 633.9158, 606.96, 650.1663 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 617.6653, 606.96, 633.9158 ], "cells": [ { "location": [ 27.6, 617.6653, 124.16, 633.9158 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 617.6653, 220.72, 633.9158 ], "text": "1,093,583", "html_text": "1,093,583", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 617.6653, 317.28, 633.9158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 617.6653, 413.84, 633.9158 ], "text": "285,300", "html_text": "285,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 617.6653, 510.4, 633.9158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 617.6653, 606.96, 633.9158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 601.4147, 606.96, 617.6653 ], "cells": [ { "location": [ 27.6, 601.4147, 124.16, 617.6653 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 601.4147, 220.72, 617.6653 ], "text": "14,358,383", "html_text": "14,358,383", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 601.4147, 317.28, 617.6653 ], "text": "4,024,800", "html_text": "4,024,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 601.4147, 413.84, 617.6653 ], "text": "3,560,100", "html_text": "3,560,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 601.4147, 510.4, 617.6653 ], "text": "3,274,800", "html_text": "3,274,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 601.4147, 606.96, 617.6653 ], "text": "3,274,800", "html_text": "3,274,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 585.1642, 606.96, 601.4147 ], "cells": [ { "location": [ 27.6, 585.1642, 124.16, 601.4147 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 585.1642, 220.72, 601.4147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 585.1642, 317.28, 601.4147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 585.1642, 413.84, 601.4147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 585.1642, 510.4, 601.4147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 585.1642, 606.96, 601.4147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 568.9137, 606.96, 585.1642 ], "cells": [ { "location": [ 27.6, 568.9137, 124.16, 585.1642 ], "text": "Tobacco Settlement - Phase I", "html_text": "Tobacco Settlement - Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 568.9137, 220.72, 585.1642 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 568.9137, 317.28, 585.1642 ], "text": "5,843,200", "html_text": "5,843,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 568.9137, 413.84, 585.1642 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 568.9137, 510.4, 585.1642 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 568.9137, 606.96, 585.1642 ], "text": "5,480,300", "html_text": "5,480,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 552.6632, 606.96, 568.9137 ], "cells": [ { "location": [ 27.6, 552.6632, 124.16, 568.9137 ], "text": "Total Tobacco Fund", "html_text": "Total Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 552.6632, 220.72, 568.9137 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 552.6632, 317.28, 568.9137 ], "text": "5,843,200", "html_text": "5,843,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 552.6632, 413.84, 568.9137 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 552.6632, 510.4, 568.9137 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 552.6632, 606.96, 568.9137 ], "text": "5,480,300", "html_text": "5,480,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 536.4126, 606.96, 552.6632 ], "cells": [ { "location": [ 27.6, 536.4126, 124.16, 552.6632 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 536.4126, 220.72, 552.6632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 536.4126, 317.28, 552.6632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 536.4126, 413.84, 552.6632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 536.4126, 510.4, 552.6632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 536.4126, 606.96, 552.6632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 520.1621, 606.96, 536.4126 ], "cells": [ { "location": [ 27.6, 520.1621, 124.16, 536.4126 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 520.1621, 220.72, 536.4126 ], "text": "32,291", "html_text": "32,291", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 520.1621, 317.28, 536.4126 ], "text": "222,097", "html_text": "222,097", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 520.1621, 413.84, 536.4126 ], "text": "35,600", "html_text": "35,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 520.1621, 510.4, 536.4126 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 520.1621, 606.96, 536.4126 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 503.9116, 606.96, 520.1621 ], "cells": [ { "location": [ 27.6, 503.9116, 124.16, 520.1621 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 503.9116, 220.72, 520.1621 ], "text": "10,889", "html_text": "10,889", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 503.9116, 317.28, 520.1621 ], "text": "13,137", "html_text": "13,137", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 503.9116, 413.84, 520.1621 ], "text": "13,200", "html_text": "13,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 503.9116, 510.4, 520.1621 ], "text": "13,200", "html_text": "13,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 503.9116, 606.96, 520.1621 ], "text": "13,200", "html_text": "13,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 487.6611, 606.96, 503.9116 ], "cells": [ { "location": [ 27.6, 487.6611, 124.16, 503.9116 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 487.6611, 220.72, 503.9116 ], "text": "2,489,179", "html_text": "2,489,179", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 487.6611, 317.28, 503.9116 ], "text": "2,233,842", "html_text": "2,233,842", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 487.6611, 413.84, 503.9116 ], "text": "2,951,200", "html_text": "2,951,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 487.6611, 510.4, 503.9116 ], "text": "2,986,800", "html_text": "2,986,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 487.6611, 606.96, 503.9116 ], "text": "3,756,500", "html_text": "3,756,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 471.4105, 606.96, 487.6611 ], "cells": [ { "location": [ 27.6, 471.4105, 124.16, 487.6611 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 471.4105, 220.72, 487.6611 ], "text": "2,532,358", "html_text": "2,532,358", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 471.4105, 317.28, 487.6611 ], "text": "2,469,076", "html_text": "2,469,076", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 471.4105, 413.84, 487.6611 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 471.4105, 510.4, 487.6611 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 471.4105, 606.96, 487.6611 ], "text": "3,769,700", "html_text": "3,769,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 455.16, 606.96, 471.4105 ], "cells": [ { "location": [ 27.6, 455.16, 124.16, 471.4105 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 455.16, 220.72, 471.4105 ], "text": "23,140,741", "html_text": "23,140,741", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 455.16, 317.28, 471.4105 ], "text": "12,337,076", "html_text": "12,337,076", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 455.16, 413.84, 471.4105 ], "text": "12,810,100", "html_text": "12,810,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 455.16, 510.4, 471.4105 ], "text": "12,524,800", "html_text": "12,524,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 455.16, 606.96, 471.4105 ], "text": "12,524,800", "html_text": "12,524,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 438.9095, 606.96, 455.16 ], "cells": [ { "location": [ 27.6, 438.9095, 124.16, 455.16 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 438.9095, 220.72, 455.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 438.9095, 317.28, 455.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 438.9095, 413.84, 455.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 438.9095, 510.4, 455.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 438.9095, 606.96, 455.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 422.6589, 606.96, 438.9095 ], "cells": [ { "location": [ 27.6, 422.6589, 124.16, 438.9095 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 422.6589, 220.72, 438.9095 ], "text": "661,758", "html_text": "661,758", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 422.6589, 317.28, 438.9095 ], "text": "453,194", "html_text": "453,194", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 422.6589, 413.84, 438.9095 ], "text": "285,300", "html_text": "285,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 422.6589, 510.4, 438.9095 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 422.6589, 606.96, 438.9095 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 406.4084, 606.96, 422.6589 ], "cells": [ { "location": [ 27.6, 406.4084, 124.16, 422.6589 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 406.4084, 220.72, 422.6589 ], "text": "248,205", "html_text": "248,205", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 406.4084, 317.28, 422.6589 ], "text": "232,813", "html_text": "232,813", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 406.4084, 413.84, 422.6589 ], "text": "224,800", "html_text": "224,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 406.4084, 510.4, 422.6589 ], "text": "224,800", "html_text": "224,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 406.4084, 606.96, 422.6589 ], "text": "224,800", "html_text": "224,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 390.1579, 606.96, 406.4084 ], "cells": [ { "location": [ 27.6, 390.1579, 124.16, 406.4084 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 390.1579, 220.72, 406.4084 ], "text": "21,610,261", "html_text": "21,610,261", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 390.1579, 317.28, 406.4084 ], "text": "11,326,668", "html_text": "11,326,668", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 390.1579, 413.84, 406.4084 ], "text": "12,300,000", "html_text": "12,300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 390.1579, 510.4, 406.4084 ], "text": "12,300,000", "html_text": "12,300,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 390.1579, 606.96, 406.4084 ], "text": "12,300,000", "html_text": "12,300,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 373.9074, 606.96, 390.1579 ], "cells": [ { "location": [ 27.6, 373.9074, 124.16, 390.1579 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 373.9074, 220.72, 390.1579 ], "text": "22,520,224", "html_text": "22,520,224", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 373.9074, 317.28, 390.1579 ], "text": "12,012,676", "html_text": "12,012,676", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 373.9074, 413.84, 390.1579 ], "text": "12,810,100", "html_text": "12,810,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 373.9074, 510.4, 390.1579 ], "text": "12,524,800", "html_text": "12,524,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 373.9074, 606.96, 390.1579 ], "text": "12,524,800", "html_text": "12,524,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 357.6568, 606.96, 373.9074 ], "cells": [ { "location": [ 27.6, 357.6568, 124.16, 373.9074 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 357.6568, 220.72, 373.9074 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 357.6568, 317.28, 373.9074 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 357.6568, 413.84, 373.9074 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 357.6568, 510.4, 373.9074 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 357.6568, 606.96, 373.9074 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 341.4063, 606.96, 357.6568 ], "cells": [ { "location": [ 27.6, 341.4063, 124.16, 357.6568 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 341.4063, 220.72, 357.6568 ], "text": "13,959,963", "html_text": "13,959,963", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 341.4063, 317.28, 357.6568 ], "text": "3,736,008", "html_text": "3,736,008", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 341.4063, 413.84, 357.6568 ], "text": "3,560,100", "html_text": "3,560,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 341.4063, 510.4, 357.6568 ], "text": "3,274,800", "html_text": "3,274,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 341.4063, 606.96, 357.6568 ], "text": "3,274,800", "html_text": "3,274,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 325.1558, 606.96, 341.4063 ], "cells": [ { "location": [ 27.6, 325.1558, 124.16, 341.4063 ], "text": "Tobacco Fund", "html_text": "Tobacco Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 325.1558, 220.72, 341.4063 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 325.1558, 317.28, 341.4063 ], "text": "5,843,200", "html_text": "5,843,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 325.1558, 413.84, 341.4063 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 325.1558, 510.4, 341.4063 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 325.1558, 606.96, 341.4063 ], "text": "5,480,300", "html_text": "5,480,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 308.9053, 606.96, 325.1558 ], "cells": [ { "location": [ 27.6, 308.9053, 124.16, 325.1558 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 308.9053, 220.72, 325.1558 ], "text": "2,310,261", "html_text": "2,310,261", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 308.9053, 317.28, 325.1558 ], "text": "2,433,468", "html_text": "2,433,468", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 308.9053, 413.84, 325.1558 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 308.9053, 510.4, 325.1558 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 308.9053, 606.96, 325.1558 ], "text": "3,769,700", "html_text": "3,769,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 292.6547, 606.96, 308.9053 ], "cells": [ { "location": [ 27.6, 292.6547, 124.16, 308.9053 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 292.6547, 220.72, 308.9053 ], "text": "22,520,224", "html_text": "22,520,224", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 292.6547, 317.28, 308.9053 ], "text": "12,012,676", "html_text": "12,012,676", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 292.6547, 413.84, 308.9053 ], "text": "12,810,100", "html_text": "12,810,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 292.6547, 510.4, 308.9053 ], "text": "12,524,800", "html_text": "12,524,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 292.6547, 606.96, 308.9053 ], "text": "12,524,800", "html_text": "12,524,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 276.4042, 606.96, 292.6547 ], "cells": [ { "location": [ 27.6, 276.4042, 124.16, 292.6547 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 276.4042, 220.72, 292.6547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 276.4042, 317.28, 292.6547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 276.4042, 413.84, 292.6547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 276.4042, 510.4, 292.6547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 276.4042, 606.96, 292.6547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 260.1537, 606.96, 276.4042 ], "cells": [ { "location": [ 27.6, 260.1537, 124.16, 276.4042 ], "text": "Contract Spaces", "html_text": "Contract Spaces", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 260.1537, 220.72, 276.4042 ], "text": "214,800", "html_text": "214,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 260.1537, 317.28, 276.4042 ], "text": "221,271", "html_text": "221,271", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 260.1537, 413.84, 276.4042 ], "text": "224,800", "html_text": "224,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 260.1537, 510.4, 276.4042 ], "text": "224,800", "html_text": "224,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 260.1537, 606.96, 276.4042 ], "text": "224,800", "html_text": "224,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 243.9032, 606.96, 260.1537 ], "cells": [ { "location": [ 27.6, 243.9032, 124.16, 260.1537 ], "text": "SREB Doctoral Scholars Program", "html_text": "SREB Doctoral Scholars Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 243.9032, 220.72, 260.1537 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 243.9032, 317.28, 260.1537 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 243.9032, 413.84, 260.1537 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 243.9032, 510.4, 260.1537 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 243.9032, 606.96, 260.1537 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 227.6526, 606.96, 243.9032 ], "cells": [ { "location": [ 27.6, 227.6526, 124.16, 243.9032 ], "text": "Cancer Research Insts Mtchg Fd", "html_text": "Cancer Research Insts Mtchg Fd", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 227.6526, 220.72, 243.9032 ], "text": "2,310,261", "html_text": "2,310,261", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 227.6526, 317.28, 243.9032 ], "text": "2,433,468", "html_text": "2,433,468", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 227.6526, 413.84, 243.9032 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 227.6526, 510.4, 243.9032 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 227.6526, 606.96, 243.9032 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.6, 211.4021, 606.96, 227.6526 ], "cells": [ { "location": [ 27.6, 211.4021, 124.16, 227.6526 ], "text": "Spinal Cord and Head Injury Research", "html_text": "Spinal Cord and Head Injury Research", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 211.4021, 220.72, 227.6526 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 211.4021, 317.28, 227.6526 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 211.4021, 413.84, 227.6526 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 211.4021, 510.4, 227.6526 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 211.4021, 606.96, 227.6526 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.6, 195.1516, 606.96, 211.4021 ], "cells": [ { "location": [ 27.6, 195.1516, 124.16, 211.4021 ], "text": "Ovarian Cancer Screening", "html_text": "Ovarian Cancer Screening", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 195.1516, 220.72, 211.4021 ], "text": "1,000,000", "html_text": "1,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 195.1516, 317.28, 211.4021 ], "text": "1,000,000", "html_text": "1,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 195.1516, 413.84, 211.4021 ], "text": "1,000,000", "html_text": "1,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 195.1516, 510.4, 211.4021 ], "text": "1,000,000", "html_text": "1,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 195.1516, 606.96, 211.4021 ], "text": "1,000,000", "html_text": "1,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.6, 178.9011, 606.96, 195.1516 ], "cells": [ { "location": [ 27.6, 178.9011, 124.16, 195.1516 ], "text": "Cancer Research and Screening", "html_text": "Cancer Research and Screening", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 178.9011, 220.72, 195.1516 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 178.9011, 317.28, 195.1516 ], "text": "5,843,200", "html_text": "5,843,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 178.9011, 413.84, 195.1516 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 178.9011, 510.4, 195.1516 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 178.9011, 606.96, 195.1516 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 27.6, 162.6505, 606.96, 178.9011 ], "cells": [ { "location": [ 27.6, 162.6505, 124.16, 178.9011 ], "text": "Kentucky State University Fiscal Stabilization", "html_text": "Kentucky State University Fiscal Stabilization", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 162.6505, 220.72, 178.9011 ], "text": "10,695,163", "html_text": "10,695,163", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 162.6505, 317.28, 178.9011 ], "text": "464,737", "html_text": "464,737", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 162.6505, 413.84, 178.9011 ], "text": "285,300", "html_text": "285,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 162.6505, 510.4, 178.9011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 162.6505, 606.96, 178.9011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 27.6, 146.4, 606.96, 162.6505 ], "cells": [ { "location": [ 27.6, 146.4, 124.16, 162.6505 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 146.4, 220.72, 162.6505 ], "text": "22,520,224", "html_text": "22,520,224", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 146.4, 317.28, 162.6505 ], "text": "12,012,676", "html_text": "12,012,676", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 146.4, 413.84, 162.6505 ], "text": "12,810,100", "html_text": "12,810,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 146.4, 510.4, 162.6505 ], "text": "12,524,800", "html_text": "12,524,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 146.4, 606.96, 162.6505 ], "text": "12,524,800", "html_text": "12,524,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 38, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 311, "type": "TEXT", "location": { "l": 25.44, "t": 133.68, "r": 580.56, "b": 107.52 }, "text": "Funds are appropriated to the Council on Postsecondary Education and subsequently \"passed through\" to other agencies or entities. The Council monitors the implementation of the programs but is not responsible for actual day to day operations.", "reading_order": 1 }, { "page": 311, "type": "TEXT", "location": { "l": 25.44, "t": 99.84, "r": 604.8, "b": 49.2 }, "text": "The State SREB Membership Program covers Kentucky's membership dues in the Southern Regional Education Board (SREB). Kentucky has participated in the regional compact of southern states for education services since 1950. The purpose of the compact is to promote a regional approach to education where possible through sharing arrangements and to provide educational services requested by member states. CPE is the designated compact administrator pursuant to KRS 164.530 and 164.540.", "reading_order": 2 }, { "page": 311, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "293", "reading_order": 3 } ] }, { "page": 312, "items": [ { "page": 312, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 583.92, "b": 715.92 }, "text": "The Cancer Research Institutions Matching Fund established in KRS 164.043 is administered by the Council on Postsecondary Education to support cancer-related research that will ultimately reduce the morbidity and mortality from these diseases. The program is funded by a one cent per pack cigarette surtax, and the two research institutions – UK and U of L-provide a dollar for dollar match from external sources.", "reading_order": 0 }, { "page": 312, "type": "TEXT", "location": { "l": 25.44, "t": 707.28, "r": 592.56, "b": 658.08 }, "text": "I he Southern Regional Education Board (SREB) Doctoral Scholars Program supports and encourages students to pursue doctoral degrees. The goal of the program is to increase the number of students who earn doctorates and choose to become faculty at colleges and universities. Students are provided scholarships and other support to attend institutions throughout the southern region and in some Midwest states.", "reading_order": 1 }, { "page": 312, "type": "TEXT", "location": { "l": 25.68, "t": 649.2, "r": 581.76, "b": 612.24 }, "text": "The Ovarian Cancer Screening Program supports early cancer screening at the University of Kentucky. The program is an ongoing, 38-year research study showing that annual screening continues to detect ovarian cancer at an earlier stage than is possible with a clinical examination.", "reading_order": 2 }, { "page": 312, "type": "TEXT", "location": { "l": 25.92, "t": 603.12, "r": 598.8, "b": 578.64 }, "text": "The Cancer Research and Screening Programs at the University of Kentucky and the University of Louisville support research and clinical trials to benefit the citizens of Kentucky.", "reading_order": 3 }, { "page": 312, "type": "TEXT", "location": { "l": 25.68, "t": 569.52, "r": 589.44, "b": 531.84 }, "text": "The Spinal Cord and Head Injury Research Program, codified in KRS 211.500 through 211.504, funds spinal cord and head injury research undertaken at the University of Kentucky and the University of Louisville. The funding is administered by the Kentucky Spinal Cord and Head Injury Research Board.", "reading_order": 4 }, { "page": 312, "type": "TEXT", "location": { "l": 25.92, "t": 523.68, "r": 605.28, "b": 474 }, "text": "The Kentucky State University Fiscal Stabilization Program was established as a result of House Bill 250 enacted by the 2022 General Assembly. In that act, the General Assembly appropriated funding to Kentucky State University (KSU) to avert a fiscal crisis and provided strategic operating funds to KSU to be distributed by CPE. The act also required CPE to provide ongoing oversight of KSU's progress toward the goals outlined in its management improvement plan.", "reading_order": 5 }, { "page": 312, "type": "TITLE", "location": { "l": 25.92, "t": 465.36, "r": 60, "b": 452.88 }, "text": "Policy", "reading_order": 6, "level": 2 }, { "page": 312, "type": "TEXT", "location": { "l": 25.44, "t": 443.28, "r": 605.52, "b": 393.84 }, "text": "Tobacco Settlement Funds in the amount of $6,250,000 in fiscal year 2027 and $5,480,300 in fiscal year 2028 and Restricted Funds from interest earnings from the Healthcare Improvement Fund in the amount of $769,700 in fiscal year 2028 are included for Cancer Research and Screening, which is shared equally between the University of Kentucky's Markey Cancer Center and the University of Louisville's Brown Cancer Center.", "reading_order": 7 }, { "page": 312, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.72, "b": 9.12 }, "text": "294", "reading_order": 8 } ] }, { "page": 313, "items": [ { "page": 313, "type": "TABLE", "location": { "l": 28.08, "t": 760.56, "r": 605.76, "b": 472.56 }, "text": "
Postsecondary Education
Council on Postsecondary Education
Federal Programs
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Federal Fund
Balance Forward(333,506)(690,063)(2,600)
Current Receipts10,175,3505,183,0335,043,9005,258,3006,190,100
Total Federal Fund9,841,8444,492,9695,041,3005,258,3006,190,100
TOTAL SOURCE OF FUNDS9,841,8444,492,9695,041,3005,258,3006,190,100
EXPENDITURES BY CLASS
Personnel Costs4,158,3723,138,6212,906,1002,964,1003,025,400
Operating Expenses659,816648,280686,700686,700686,700
Grants Loans Benefits5,713,719708,6801,448,5001,607,5002,478,000
TOTAL EXPENDITURES10,531,9074,495,5815,041,3005,258,3006,190,100
EXPENDITURES BY FUND SOURCE
Federal Fund10,531,9074,495,5815,041,3005,258,3006,190,100
TOTAL EXPENDITURES10,531,9074,495,5815,041,3005,258,3006,190,100
", "rows": [ { "row_index": 0, "location": [ 28.08, 744.56, 605.76, 760.56 ], "cells": [ { "location": [ 28.08, 744.56, 124.36, 760.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 744.56, 605.76, 760.56 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 728.56, 605.76, 744.56 ], "cells": [ { "location": [ 28.08, 728.56, 124.36, 744.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 728.56, 605.76, 744.56 ], "text": "Council on Postsecondary Education", "html_text": "Council on Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 712.56, 605.76, 728.56 ], "cells": [ { "location": [ 28.08, 712.56, 124.36, 728.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 712.56, 605.76, 728.56 ], "text": "Federal Programs", "html_text": "Federal Programs", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 696.56, 605.76, 712.56 ], "cells": [ { "location": [ 28.08, 696.56, 124.36, 712.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 696.56, 220.64, 712.56 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 696.56, 316.92, 712.56 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 696.56, 413.2, 712.56 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 696.56, 509.48, 712.56 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 696.56, 605.76, 712.56 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 680.56, 605.76, 696.56 ], "cells": [ { "location": [ 28.08, 680.56, 124.36, 696.56 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 680.56, 220.64, 696.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 680.56, 316.92, 696.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 680.56, 413.2, 696.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 680.56, 509.48, 696.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 680.56, 605.76, 696.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 664.56, 605.76, 680.56 ], "cells": [ { "location": [ 28.08, 664.56, 124.36, 680.56 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 664.56, 220.64, 680.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 664.56, 316.92, 680.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 664.56, 413.2, 680.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 664.56, 509.48, 680.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 664.56, 605.76, 680.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 648.56, 605.76, 664.56 ], "cells": [ { "location": [ 28.08, 648.56, 124.36, 664.56 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 648.56, 220.64, 664.56 ], "text": "(333,506)", "html_text": "(333,506)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 648.56, 316.92, 664.56 ], "text": "(690,063)", "html_text": "(690,063)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 648.56, 413.2, 664.56 ], "text": "(2,600)", "html_text": "(2,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 648.56, 509.48, 664.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 648.56, 605.76, 664.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 632.56, 605.76, 648.56 ], "cells": [ { "location": [ 28.08, 632.56, 124.36, 648.56 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 632.56, 220.64, 648.56 ], "text": "10,175,350", "html_text": "10,175,350", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 632.56, 316.92, 648.56 ], "text": "5,183,033", "html_text": "5,183,033", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 632.56, 413.2, 648.56 ], "text": "5,043,900", "html_text": "5,043,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 632.56, 509.48, 648.56 ], "text": "5,258,300", "html_text": "5,258,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 632.56, 605.76, 648.56 ], "text": "6,190,100", "html_text": "6,190,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 616.56, 605.76, 632.56 ], "cells": [ { "location": [ 28.08, 616.56, 124.36, 632.56 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 616.56, 220.64, 632.56 ], "text": "9,841,844", "html_text": "9,841,844", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 616.56, 316.92, 632.56 ], "text": "4,492,969", "html_text": "4,492,969", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 616.56, 413.2, 632.56 ], "text": "5,041,300", "html_text": "5,041,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 616.56, 509.48, 632.56 ], "text": "5,258,300", "html_text": "5,258,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 616.56, 605.76, 632.56 ], "text": "6,190,100", "html_text": "6,190,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 600.56, 605.76, 616.56 ], "cells": [ { "location": [ 28.08, 600.56, 124.36, 616.56 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 600.56, 220.64, 616.56 ], "text": "9,841,844", "html_text": "9,841,844", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 600.56, 316.92, 616.56 ], "text": "4,492,969", "html_text": "4,492,969", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 600.56, 413.2, 616.56 ], "text": "5,041,300", "html_text": "5,041,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 600.56, 509.48, 616.56 ], "text": "5,258,300", "html_text": "5,258,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 600.56, 605.76, 616.56 ], "text": "6,190,100", "html_text": "6,190,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 584.56, 605.76, 600.56 ], "cells": [ { "location": [ 28.08, 584.56, 124.36, 600.56 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 584.56, 220.64, 600.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 584.56, 316.92, 600.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 584.56, 413.2, 600.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 584.56, 509.48, 600.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 584.56, 605.76, 600.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 568.56, 605.76, 584.56 ], "cells": [ { "location": [ 28.08, 568.56, 124.36, 584.56 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 568.56, 220.64, 584.56 ], "text": "4,158,372", "html_text": "4,158,372", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 568.56, 316.92, 584.56 ], "text": "3,138,621", "html_text": "3,138,621", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 568.56, 413.2, 584.56 ], "text": "2,906,100", "html_text": "2,906,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 568.56, 509.48, 584.56 ], "text": "2,964,100", "html_text": "2,964,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 568.56, 605.76, 584.56 ], "text": "3,025,400", "html_text": "3,025,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 552.56, 605.76, 568.56 ], "cells": [ { "location": [ 28.08, 552.56, 124.36, 568.56 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 552.56, 220.64, 568.56 ], "text": "659,816", "html_text": "659,816", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 552.56, 316.92, 568.56 ], "text": "648,280", "html_text": "648,280", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 552.56, 413.2, 568.56 ], "text": "686,700", "html_text": "686,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 552.56, 509.48, 568.56 ], "text": "686,700", "html_text": "686,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 552.56, 605.76, 568.56 ], "text": "686,700", "html_text": "686,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 536.56, 605.76, 552.56 ], "cells": [ { "location": [ 28.08, 536.56, 124.36, 552.56 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 536.56, 220.64, 552.56 ], "text": "5,713,719", "html_text": "5,713,719", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 536.56, 316.92, 552.56 ], "text": "708,680", "html_text": "708,680", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 536.56, 413.2, 552.56 ], "text": "1,448,500", "html_text": "1,448,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 536.56, 509.48, 552.56 ], "text": "1,607,500", "html_text": "1,607,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 536.56, 605.76, 552.56 ], "text": "2,478,000", "html_text": "2,478,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 520.56, 605.76, 536.56 ], "cells": [ { "location": [ 28.08, 520.56, 124.36, 536.56 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 520.56, 220.64, 536.56 ], "text": "10,531,907", "html_text": "10,531,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 520.56, 316.92, 536.56 ], "text": "4,495,581", "html_text": "4,495,581", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 520.56, 413.2, 536.56 ], "text": "5,041,300", "html_text": "5,041,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 520.56, 509.48, 536.56 ], "text": "5,258,300", "html_text": "5,258,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 520.56, 605.76, 536.56 ], "text": "6,190,100", "html_text": "6,190,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 504.56, 605.76, 520.56 ], "cells": [ { "location": [ 28.08, 504.56, 124.36, 520.56 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 504.56, 220.64, 520.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 504.56, 316.92, 520.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 504.56, 413.2, 520.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 504.56, 509.48, 520.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 504.56, 605.76, 520.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 488.56, 605.76, 504.56 ], "cells": [ { "location": [ 28.08, 488.56, 124.36, 504.56 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 488.56, 220.64, 504.56 ], "text": "10,531,907", "html_text": "10,531,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 488.56, 316.92, 504.56 ], "text": "4,495,581", "html_text": "4,495,581", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 488.56, 413.2, 504.56 ], "text": "5,041,300", "html_text": "5,041,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 488.56, 509.48, 504.56 ], "text": "5,258,300", "html_text": "5,258,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 488.56, 605.76, 504.56 ], "text": "6,190,100", "html_text": "6,190,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 472.56, 605.76, 488.56 ], "cells": [ { "location": [ 28.08, 472.56, 124.36, 488.56 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 472.56, 220.64, 488.56 ], "text": "10,531,907", "html_text": "10,531,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 472.56, 316.92, 488.56 ], "text": "4,495,581", "html_text": "4,495,581", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 472.56, 413.2, 488.56 ], "text": "5,041,300", "html_text": "5,041,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 472.56, 509.48, 488.56 ], "text": "5,258,300", "html_text": "5,258,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 472.56, 605.76, 488.56 ], "text": "6,190,100", "html_text": "6,190,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 18, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 313, "type": "TEXT", "location": { "l": 25.44, "t": 460.08, "r": 604.8, "b": 421.44 }, "text": "The Council on Postsecondary Education has administered the following federal grant programs in recent years: GEAR UP, the Governor's Emergency Education Relief Fund, American Rescue Plan funds to support summer bridge program grants, and State Fiscal Recovery Funds to benefit Simmons College.", "reading_order": 1 }, { "page": 313, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 8.64 }, "text": "295", "reading_order": 2 } ] }, { "page": 314, "items": [ { "page": 314, "type": "TEXT", "location": { "l": 188.88, "t": 766.08, "r": 444, "b": 728.4 }, "text": "Postsecondary Education\nCouncil on Postsecondary Education\nStrategic Investment and Incentive Funding Program", "reading_order": 0 }, { "page": 314, "type": "TABLE", "location": { "l": 28.08, "t": 728.88, "r": 605.28, "b": 251.28 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation8,333,60012,109,6008,101,6007,874,7007,908,300
Continuing Approp-General Fund6,858,0002,058,00058,000
Budget Reduction-General Fund(242,900)
Total General Fund8,333,60012,109,60014,716,7009,932,7007,966,300
Federal Fund
Current Receipts3,075,8372,011,8661,029,500870,500
Balance Forward24
Total Federal Fund3,075,8372,011,8901,029,500870,500
TOTAL SOURCE OF FUNDS11,409,43714,121,49015,746,20010,803,2007,966,300
EXPENDITURES BY CLASS
Personnel Costs1,482,8871,532,1531,952,4001,963,6001,991,000
Operating Expenses139,591108,183131,600100,90066,600
Grants Loans Benefits6,562,9355,623,14111,604,2008,680,7005,908,700
Debt Service3,224,000
TOTAL EXPENDITURES11,409,4137,263,47713,688,20010,745,2007,966,300
EXPENDITURES BY FUND SOURCE
General Fund8,333,6005,251,58712,658,7009,874,7007,966,300
Federal Fund3,075,8132,011,8901,029,500870,500
TOTAL EXPENDITURES11,409,4137,263,47713,688,20010,745,2007,966,300
EXPENDITURES BY UNIT
Technology Initiative Trust Fund3,653,2003,653,2003,557,6003,561,8003,571,600
Physical Facilities Trust Fund3,224,000
Special Initiatives Funding Program1,456,4001,456,4001,391,1001,399,9001,420,800
Healthcare Workforce Investment Fund3,075,8132,153,8778,739,5005,783,5002,973,900
TOTAL EXPENDITURES11,409,4137,263,47713,688,20010,745,2007,966,300
", "rows": [ { "row_index": 0, "location": [ 28.08, 711.8229, 605.28, 728.88 ], "cells": [ { "location": [ 28.08, 711.8229, 124.28, 728.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 711.8229, 220.48, 728.88 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 711.8229, 316.68, 728.88 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 711.8229, 412.88, 728.88 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 711.8229, 509.08, 728.88 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 711.8229, 605.28, 728.88 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 694.7657, 605.28, 711.8229 ], "cells": [ { "location": [ 28.08, 694.7657, 124.28, 711.8229 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 694.7657, 220.48, 711.8229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 694.7657, 316.68, 711.8229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 694.7657, 412.88, 711.8229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 694.7657, 509.08, 711.8229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 694.7657, 605.28, 711.8229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 677.7086, 605.28, 694.7657 ], "cells": [ { "location": [ 28.08, 677.7086, 124.28, 694.7657 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 677.7086, 220.48, 694.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 677.7086, 316.68, 694.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 677.7086, 412.88, 694.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 677.7086, 509.08, 694.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 677.7086, 605.28, 694.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 660.6514, 605.28, 677.7086 ], "cells": [ { "location": [ 28.08, 660.6514, 124.28, 677.7086 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 660.6514, 220.48, 677.7086 ], "text": "8,333,600", "html_text": "8,333,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 660.6514, 316.68, 677.7086 ], "text": "12,109,600", "html_text": "12,109,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 660.6514, 412.88, 677.7086 ], "text": "8,101,600", "html_text": "8,101,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 660.6514, 509.08, 677.7086 ], "text": "7,874,700", "html_text": "7,874,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 660.6514, 605.28, 677.7086 ], "text": "7,908,300", "html_text": "7,908,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 643.5943, 605.28, 660.6514 ], "cells": [ { "location": [ 28.08, 643.5943, 124.28, 660.6514 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 643.5943, 220.48, 660.6514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 643.5943, 316.68, 660.6514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 643.5943, 412.88, 660.6514 ], "text": "6,858,000", "html_text": "6,858,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 643.5943, 509.08, 660.6514 ], "text": "2,058,000", "html_text": "2,058,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 643.5943, 605.28, 660.6514 ], "text": "58,000", "html_text": "58,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 626.5371, 605.28, 643.5943 ], "cells": [ { "location": [ 28.08, 626.5371, 124.28, 643.5943 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 626.5371, 220.48, 643.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 626.5371, 316.68, 643.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 626.5371, 412.88, 643.5943 ], "text": "(242,900)", "html_text": "(242,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 626.5371, 509.08, 643.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 626.5371, 605.28, 643.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 609.48, 605.28, 626.5371 ], "cells": [ { "location": [ 28.08, 609.48, 124.28, 626.5371 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 609.48, 220.48, 626.5371 ], "text": "8,333,600", "html_text": "8,333,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 609.48, 316.68, 626.5371 ], "text": "12,109,600", "html_text": "12,109,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 609.48, 412.88, 626.5371 ], "text": "14,716,700", "html_text": "14,716,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 609.48, 509.08, 626.5371 ], "text": "9,932,700", "html_text": "9,932,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 609.48, 605.28, 626.5371 ], "text": "7,966,300", "html_text": "7,966,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 592.4229, 605.28, 609.48 ], "cells": [ { "location": [ 28.08, 592.4229, 124.28, 609.48 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 592.4229, 220.48, 609.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 592.4229, 316.68, 609.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 592.4229, 412.88, 609.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 592.4229, 509.08, 609.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 592.4229, 605.28, 609.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 575.3657, 605.28, 592.4229 ], "cells": [ { "location": [ 28.08, 575.3657, 124.28, 592.4229 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 575.3657, 220.48, 592.4229 ], "text": "3,075,837", "html_text": "3,075,837", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 575.3657, 316.68, 592.4229 ], "text": "2,011,866", "html_text": "2,011,866", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 575.3657, 412.88, 592.4229 ], "text": "1,029,500", "html_text": "1,029,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 575.3657, 509.08, 592.4229 ], "text": "870,500", "html_text": "870,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 575.3657, 605.28, 592.4229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 558.3086, 605.28, 575.3657 ], "cells": [ { "location": [ 28.08, 558.3086, 124.28, 575.3657 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 558.3086, 220.48, 575.3657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 558.3086, 316.68, 575.3657 ], "text": "24", "html_text": "24", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 558.3086, 412.88, 575.3657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 558.3086, 509.08, 575.3657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 558.3086, 605.28, 575.3657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 541.2514, 605.28, 558.3086 ], "cells": [ { "location": [ 28.08, 541.2514, 124.28, 558.3086 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 541.2514, 220.48, 558.3086 ], "text": "3,075,837", "html_text": "3,075,837", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 541.2514, 316.68, 558.3086 ], "text": "2,011,890", "html_text": "2,011,890", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 541.2514, 412.88, 558.3086 ], "text": "1,029,500", "html_text": "1,029,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 541.2514, 509.08, 558.3086 ], "text": "870,500", "html_text": "870,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 541.2514, 605.28, 558.3086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 524.1943, 605.28, 541.2514 ], "cells": [ { "location": [ 28.08, 524.1943, 124.28, 541.2514 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 524.1943, 220.48, 541.2514 ], "text": "11,409,437", "html_text": "11,409,437", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 524.1943, 316.68, 541.2514 ], "text": "14,121,490", "html_text": "14,121,490", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 524.1943, 412.88, 541.2514 ], "text": "15,746,200", "html_text": "15,746,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 524.1943, 509.08, 541.2514 ], "text": "10,803,200", "html_text": "10,803,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 524.1943, 605.28, 541.2514 ], "text": "7,966,300", "html_text": "7,966,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 507.1371, 605.28, 524.1943 ], "cells": [ { "location": [ 28.08, 507.1371, 124.28, 524.1943 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 507.1371, 220.48, 524.1943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 507.1371, 316.68, 524.1943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 507.1371, 412.88, 524.1943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 507.1371, 509.08, 524.1943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 507.1371, 605.28, 524.1943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 490.08, 605.28, 507.1371 ], "cells": [ { "location": [ 28.08, 490.08, 124.28, 507.1371 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 490.08, 220.48, 507.1371 ], "text": "1,482,887", "html_text": "1,482,887", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 490.08, 316.68, 507.1371 ], "text": "1,532,153", "html_text": "1,532,153", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 490.08, 412.88, 507.1371 ], "text": "1,952,400", "html_text": "1,952,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 490.08, 509.08, 507.1371 ], "text": "1,963,600", "html_text": "1,963,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 490.08, 605.28, 507.1371 ], "text": "1,991,000", "html_text": "1,991,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 473.0229, 605.28, 490.08 ], "cells": [ { "location": [ 28.08, 473.0229, 124.28, 490.08 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 473.0229, 220.48, 490.08 ], "text": "139,591", "html_text": "139,591", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 473.0229, 316.68, 490.08 ], "text": "108,183", "html_text": "108,183", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 473.0229, 412.88, 490.08 ], "text": "131,600", "html_text": "131,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 473.0229, 509.08, 490.08 ], "text": "100,900", "html_text": "100,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 473.0229, 605.28, 490.08 ], "text": "66,600", "html_text": "66,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 455.9657, 605.28, 473.0229 ], "cells": [ { "location": [ 28.08, 455.9657, 124.28, 473.0229 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 455.9657, 220.48, 473.0229 ], "text": "6,562,935", "html_text": "6,562,935", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 455.9657, 316.68, 473.0229 ], "text": "5,623,141", "html_text": "5,623,141", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 455.9657, 412.88, 473.0229 ], "text": "11,604,200", "html_text": "11,604,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 455.9657, 509.08, 473.0229 ], "text": "8,680,700", "html_text": "8,680,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 455.9657, 605.28, 473.0229 ], "text": "5,908,700", "html_text": "5,908,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 438.9086, 605.28, 455.9657 ], "cells": [ { "location": [ 28.08, 438.9086, 124.28, 455.9657 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 438.9086, 220.48, 455.9657 ], "text": "3,224,000", "html_text": "3,224,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 438.9086, 316.68, 455.9657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 438.9086, 412.88, 455.9657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 438.9086, 509.08, 455.9657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 438.9086, 605.28, 455.9657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 421.8514, 605.28, 438.9086 ], "cells": [ { "location": [ 28.08, 421.8514, 124.28, 438.9086 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 421.8514, 220.48, 438.9086 ], "text": "11,409,413", "html_text": "11,409,413", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 421.8514, 316.68, 438.9086 ], "text": "7,263,477", "html_text": "7,263,477", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 421.8514, 412.88, 438.9086 ], "text": "13,688,200", "html_text": "13,688,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 421.8514, 509.08, 438.9086 ], "text": "10,745,200", "html_text": "10,745,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 421.8514, 605.28, 438.9086 ], "text": "7,966,300", "html_text": "7,966,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 404.7943, 605.28, 421.8514 ], "cells": [ { "location": [ 28.08, 404.7943, 124.28, 421.8514 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 404.7943, 220.48, 421.8514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 404.7943, 316.68, 421.8514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 404.7943, 412.88, 421.8514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 404.7943, 509.08, 421.8514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 404.7943, 605.28, 421.8514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 387.7371, 605.28, 404.7943 ], "cells": [ { "location": [ 28.08, 387.7371, 124.28, 404.7943 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 387.7371, 220.48, 404.7943 ], "text": "8,333,600", "html_text": "8,333,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 387.7371, 316.68, 404.7943 ], "text": "5,251,587", "html_text": "5,251,587", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 387.7371, 412.88, 404.7943 ], "text": "12,658,700", "html_text": "12,658,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 387.7371, 509.08, 404.7943 ], "text": "9,874,700", "html_text": "9,874,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 387.7371, 605.28, 404.7943 ], "text": "7,966,300", "html_text": "7,966,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 370.68, 605.28, 387.7371 ], "cells": [ { "location": [ 28.08, 370.68, 124.28, 387.7371 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 370.68, 220.48, 387.7371 ], "text": "3,075,813", "html_text": "3,075,813", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 370.68, 316.68, 387.7371 ], "text": "2,011,890", "html_text": "2,011,890", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 370.68, 412.88, 387.7371 ], "text": "1,029,500", "html_text": "1,029,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 370.68, 509.08, 387.7371 ], "text": "870,500", "html_text": "870,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 370.68, 605.28, 387.7371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.08, 353.6229, 605.28, 370.68 ], "cells": [ { "location": [ 28.08, 353.6229, 124.28, 370.68 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 353.6229, 220.48, 370.68 ], "text": "11,409,413", "html_text": "11,409,413", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 353.6229, 316.68, 370.68 ], "text": "7,263,477", "html_text": "7,263,477", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 353.6229, 412.88, 370.68 ], "text": "13,688,200", "html_text": "13,688,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 353.6229, 509.08, 370.68 ], "text": "10,745,200", "html_text": "10,745,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 353.6229, 605.28, 370.68 ], "text": "7,966,300", "html_text": "7,966,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.08, 336.5657, 605.28, 353.6229 ], "cells": [ { "location": [ 28.08, 336.5657, 124.28, 353.6229 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 336.5657, 220.48, 353.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 336.5657, 316.68, 353.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 336.5657, 412.88, 353.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 336.5657, 509.08, 353.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 336.5657, 605.28, 353.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 28.08, 319.5086, 605.28, 336.5657 ], "cells": [ { "location": [ 28.08, 319.5086, 124.28, 336.5657 ], "text": "Technology Initiative Trust Fund", "html_text": "Technology Initiative Trust Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 319.5086, 220.48, 336.5657 ], "text": "3,653,200", "html_text": "3,653,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 319.5086, 316.68, 336.5657 ], "text": "3,653,200", "html_text": "3,653,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 319.5086, 412.88, 336.5657 ], "text": "3,557,600", "html_text": "3,557,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 319.5086, 509.08, 336.5657 ], "text": "3,561,800", "html_text": "3,561,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 319.5086, 605.28, 336.5657 ], "text": "3,571,600", "html_text": "3,571,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 28.08, 302.4514, 605.28, 319.5086 ], "cells": [ { "location": [ 28.08, 302.4514, 124.28, 319.5086 ], "text": "Physical Facilities Trust Fund", "html_text": "Physical Facilities Trust Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 302.4514, 220.48, 319.5086 ], "text": "3,224,000", "html_text": "3,224,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 302.4514, 316.68, 319.5086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 302.4514, 412.88, 319.5086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 302.4514, 509.08, 319.5086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 302.4514, 605.28, 319.5086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 28.08, 285.3943, 605.28, 302.4514 ], "cells": [ { "location": [ 28.08, 285.3943, 124.28, 302.4514 ], "text": "Special Initiatives Funding Program", "html_text": "Special Initiatives Funding Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 285.3943, 220.48, 302.4514 ], "text": "1,456,400", "html_text": "1,456,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 285.3943, 316.68, 302.4514 ], "text": "1,456,400", "html_text": "1,456,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 285.3943, 412.88, 302.4514 ], "text": "1,391,100", "html_text": "1,391,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 285.3943, 509.08, 302.4514 ], "text": "1,399,900", "html_text": "1,399,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 285.3943, 605.28, 302.4514 ], "text": "1,420,800", "html_text": "1,420,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 28.08, 268.3371, 605.28, 285.3943 ], "cells": [ { "location": [ 28.08, 268.3371, 124.28, 285.3943 ], "text": "Healthcare Workforce Investment Fund", "html_text": "Healthcare Workforce Investment Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 268.3371, 220.48, 285.3943 ], "text": "3,075,813", "html_text": "3,075,813", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 268.3371, 316.68, 285.3943 ], "text": "2,153,877", "html_text": "2,153,877", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 268.3371, 412.88, 285.3943 ], "text": "8,739,500", "html_text": "8,739,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 268.3371, 509.08, 285.3943 ], "text": "5,783,500", "html_text": "5,783,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 268.3371, 605.28, 285.3943 ], "text": "2,973,900", "html_text": "2,973,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 28.08, 251.28, 605.28, 268.3371 ], "cells": [ { "location": [ 28.08, 251.28, 124.28, 268.3371 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 251.28, 220.48, 268.3371 ], "text": "11,409,413", "html_text": "11,409,413", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 251.28, 316.68, 268.3371 ], "text": "7,263,477", "html_text": "7,263,477", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 251.28, 412.88, 268.3371 ], "text": "13,688,200", "html_text": "13,688,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 251.28, 509.08, 268.3371 ], "text": "10,745,200", "html_text": "10,745,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 251.28, 605.28, 268.3371 ], "text": "7,966,300", "html_text": "7,966,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 28, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 314, "type": "TEXT", "location": { "l": 25.2, "t": 238.32, "r": 605.76, "b": 164.64 }, "text": "The Strategic Investment and Incentive Funding Program was created in the Kentucky Postsecondary Education Improvement Act of 1997, codified as KRS 164.7911. This program consists of appropriations for the Physical Facilities Trust Fund, the Technology Initiative Trust Fund, and the Healthcare Workforce Investment Fund, as well as the Special Initiatives Funding Program. These appropriations are made to the Council, which is responsible for establishing criteria and distributing these funds to postsecondary institutions and other partners in a manner that will allow the Commonwealth to accomplish the goals established in KRS 164.003(2).", "reading_order": 2 }, { "page": 314, "type": "TITLE", "location": { "l": 26.16, "t": 156.72, "r": 200.4, "b": 142.8 }, "text": "Special Initiatives Funding Program", "reading_order": 3, "level": 2 }, { "page": 314, "type": "TEXT", "location": { "l": 25.44, "t": 134.4, "r": 592.56, "b": 96.72 }, "text": "The Council on Postsecondary Education allocates funds to institutions for activities that support the goals of Senate Bill 1 from the 2009 session of the General Assembly. These include professional development of faculty and revision of the pedagogic curriculum and assessment standards of colleges of education.", "reading_order": 4 }, { "page": 314, "type": "TITLE", "location": { "l": 26.88, "t": 88.56, "r": 185.04, "b": 74.88 }, "text": "Technology Initiative Trust Fund", "reading_order": 5, "level": 2 }, { "page": 314, "type": "TEXT", "location": { "l": 25.68, "t": 66.72, "r": 586.32, "b": 28.8 }, "text": "This program includes funding for the Kentucky Postsecondary Education Network (KPEN), the Kentucky Virtual Campus and Virtual Library, the College Level Learning Assessment, the College Access Initiative, and faculty development activities that improve teaching and develop best practices, particularly for distance learning situations.", "reading_order": 6 }, { "page": 314, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "296", "reading_order": 7 } ] }, { "page": 315, "items": [ { "page": 315, "type": "TITLE", "location": { "l": 26.64, "t": 765.36, "r": 171.84, "b": 752.88 }, "text": "Physical Facilities Trust Fund", "reading_order": 0, "level": 2 }, { "page": 315, "type": "TEXT", "location": { "l": 26.64, "t": 743.28, "r": 595.68, "b": 718.32 }, "text": "The Physical Facilities Trust Fund includes funding to support the physical plants at public postsecondary education institutions. The Council is charged with distributing the funds in this program to the institutions as enacted in the biennial appropriations act.", "reading_order": 1 }, { "page": 315, "type": "TITLE", "location": { "l": 26.64, "t": 708.96, "r": 407.04, "b": 696.72 }, "text": "Research Challenge Trust Fund and Regional University Excellence Trust Fund", "reading_order": 2, "level": 2 }, { "page": 315, "type": "TEXT", "location": { "l": 25.68, "t": 686.64, "r": 606.24, "b": 638.16 }, "text": "Also known as “Bucks for Brains”, the purpose of these funds is to grow university endowments by encouraging private giving. The Research Challenge Trust Fund supports the University of Kentucky and the University of Louisville funds research-related programs and capital projects. The Regional University Excellence Trust Fund supports the Commonwealth's six comprehensive universities and encourages them to develop nationally recognized programs.", "reading_order": 3 }, { "page": 315, "type": "TITLE", "location": { "l": 26.64, "t": 628.8, "r": 200.64, "b": 616.8 }, "text": "Workforce Development Trust Fund", "reading_order": 4, "level": 2 }, { "page": 315, "type": "TEXT", "location": { "l": 26.88, "t": 606.48, "r": 589.2, "b": 570.96 }, "text": "The Workforce Development Trust Fund is intended to provide financial assistance to further cooperative efforts among community colleges and technical institutions and for the acquisition of equipment and technology necessary to provide quality education programs.", "reading_order": 5 }, { "page": 315, "type": "TITLE", "location": { "l": 26.64, "t": 561.12, "r": 216.72, "b": 549.12 }, "text": "Healthcare Workforce Investment Fund", "reading_order": 6, "level": 2 }, { "page": 315, "type": "TEXT", "location": { "l": 25.92, "t": 538.8, "r": 604.56, "b": 501.84 }, "text": "Established by the 2023 General Assembly and codified in KRS 164.0401 through 164.0407, the purpose of the Healthcare Workforce Investment Fund is to address the shortage of healthcare professionals in the Commonwealth by funding public-private partnerships to provide healthcare training scholarships to Kentucky residents seeking high-demand healthcare credentials.", "reading_order": 7 }, { "page": 315, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.72, "b": 9.12 }, "text": "297", "reading_order": 8 } ] }, { "page": 316, "items": [ { "page": 316, "type": "TEXT", "location": { "l": 198, "t": 766.32, "r": 435.12, "b": 741.12 }, "text": "Postsecondary Education\nKentucky Higher Education Assistance Authority", "reading_order": 0 }, { "page": 316, "type": "TABLE", "location": { "l": 24.96, "t": 756.96, "r": 609.36, "b": 36.24 }, "text": "
Kentucky Higher Education Assistance Authority
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation345,982,100369,805,400393,373,800393,193,800393,193,800
Continuing Approp-General Fund37,409,6148,675,54711,575,0001,714,7001,303,300
Budget Reduction-General Fund(180,000)
Other3,000,000
Total General Fund386,391,714378,480,947404,768,800394,908,500394,497,100
Restricted Funds
Balance Forward15,325,5785,303,55223,815,40021,493,80012,101,800
Current Receipts9,535,22617,011,35817,237,60019,115,10019,095,700
Non-Revenue Receipts10,133,422112,418,742101,642,90033,058,00033,074,200
Total Restricted Funds34,994,226134,733,652142,695,90073,666,90064,271,700
Federal Fund
Balance Forward(239,304)(137,893)
Current Receipts2,156,910226,39386,00086,00086,000
Total Federal Fund1,917,60688,50086,00086,00086,000
TOTAL SOURCE OF FUNDS423,303,546513,303,099547,550,700468,661,400458,854,800
EXPENDITURES BY CLASS
Personnel Costs14,033,62314,860,63418,563,90018,334,20018,320,000
Operating Expenses1,797,3561,879,7712,249,7002,276,7002,276,700
Grants Loans Benefits393,344,758460,978,210503,497,300434,385,400434,639,400
Capital Outlay286,602204,29731,300260,000290,000
TOTAL EXPENDITURES409,462,339477,922,913524,342,200455,256,300455,526,100
EXPENDITURES BY FUND SOURCE
General Fund377,716,166366,905,929403,054,100393,605,200393,859,200
Restricted Funds29,690,674110,918,320121,202,10061,565,10061,580,900
Federal Fund2,055,49998,66486,00086,00086,000
TOTAL EXPENDITURES409,462,339477,922,913524,342,200455,256,300455,526,100
EXPENDITURES BY UNIT
General Administration and Support15,697,48516,552,28220,444,90020,470,90020,486,700
College Access Program182,977,789232,021,221252,470,100210,022,300210,022,300
Kentucky Tuition Grant37,957,54743,465,66846,485,40038,381,60038,381,600
Teacher Scholarships1,175,8001,796,2123,962,7003,015,0003,015,000
Ky National Guard Tuition6,564,0937,176,0408,167,8007,448,1007,448,100
Ky Educational Excellence Scholarships113,855,519114,491,272116,182,800102,856,600102,856,600
Early Childhood Development Scholarships2,136,0332,363,6872,500,7002,500,0002,500,000
Kentucky Rural Veterinarian Loan Repayment Program62,500150,000252,500
Kentucky's Affordable Prepaid Tuition (KAPT)420,096392,421400,000400,000400,000
Coal County Scholarship for Pharmacy Students176,225244,553200,000250,000250,000
", "rows": [ { "row_index": 0, "location": [ 24.96, 739.3815, 609.36, 756.96 ], "cells": [ { "location": [ 24.96, 739.3815, 122.36, 756.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 739.3815, 609.36, 756.96 ], "text": "Kentucky Higher Education Assistance Authority", "html_text": "Kentucky Higher Education Assistance Authority", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 24.96, 721.8029, 609.36, 739.3815 ], "cells": [ { "location": [ 24.96, 721.8029, 122.36, 739.3815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 721.8029, 219.76, 739.3815 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 721.8029, 317.16, 739.3815 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 721.8029, 414.56, 739.3815 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 721.8029, 511.96, 739.3815 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 721.8029, 609.36, 739.3815 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 24.96, 704.2244, 609.36, 721.8029 ], "cells": [ { "location": [ 24.96, 704.2244, 122.36, 721.8029 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 704.2244, 219.76, 721.8029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 704.2244, 317.16, 721.8029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 704.2244, 414.56, 721.8029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 704.2244, 511.96, 721.8029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 704.2244, 609.36, 721.8029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 24.96, 686.6459, 609.36, 704.2244 ], "cells": [ { "location": [ 24.96, 686.6459, 122.36, 704.2244 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 686.6459, 219.76, 704.2244 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 686.6459, 317.16, 704.2244 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 686.6459, 414.56, 704.2244 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 686.6459, 511.96, 704.2244 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 686.6459, 609.36, 704.2244 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 24.96, 669.0673, 609.36, 686.6459 ], "cells": [ { "location": [ 24.96, 669.0673, 122.36, 686.6459 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 669.0673, 219.76, 686.6459 ], "text": "345,982,100", "html_text": "345,982,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 669.0673, 317.16, 686.6459 ], "text": "369,805,400", "html_text": "369,805,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 669.0673, 414.56, 686.6459 ], "text": "393,373,800", "html_text": "393,373,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 669.0673, 511.96, 686.6459 ], "text": "393,193,800", "html_text": "393,193,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 669.0673, 609.36, 686.6459 ], "text": "393,193,800", "html_text": "393,193,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 24.96, 651.4888, 609.36, 669.0673 ], "cells": [ { "location": [ 24.96, 651.4888, 122.36, 669.0673 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 651.4888, 219.76, 669.0673 ], "text": "37,409,614", "html_text": "37,409,614", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 651.4888, 317.16, 669.0673 ], "text": "8,675,547", "html_text": "8,675,547", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 651.4888, 414.56, 669.0673 ], "text": "11,575,000", "html_text": "11,575,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 651.4888, 511.96, 669.0673 ], "text": "1,714,700", "html_text": "1,714,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 651.4888, 609.36, 669.0673 ], "text": "1,303,300", "html_text": "1,303,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 24.96, 633.9102, 609.36, 651.4888 ], "cells": [ { "location": [ 24.96, 633.9102, 122.36, 651.4888 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 633.9102, 219.76, 651.4888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 633.9102, 317.16, 651.4888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 633.9102, 414.56, 651.4888 ], "text": "(180,000)", "html_text": "(180,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 633.9102, 511.96, 651.4888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 633.9102, 609.36, 651.4888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 24.96, 616.3317, 609.36, 633.9102 ], "cells": [ { "location": [ 24.96, 616.3317, 122.36, 633.9102 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 616.3317, 219.76, 633.9102 ], "text": "3,000,000", "html_text": "3,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 616.3317, 317.16, 633.9102 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 616.3317, 414.56, 633.9102 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 616.3317, 511.96, 633.9102 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 616.3317, 609.36, 633.9102 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 24.96, 598.7532, 609.36, 616.3317 ], "cells": [ { "location": [ 24.96, 598.7532, 122.36, 616.3317 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 598.7532, 219.76, 616.3317 ], "text": "386,391,714", "html_text": "386,391,714", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 598.7532, 317.16, 616.3317 ], "text": "378,480,947", "html_text": "378,480,947", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 598.7532, 414.56, 616.3317 ], "text": "404,768,800", "html_text": "404,768,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 598.7532, 511.96, 616.3317 ], "text": "394,908,500", "html_text": "394,908,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 598.7532, 609.36, 616.3317 ], "text": "394,497,100", "html_text": "394,497,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 24.96, 581.1746, 609.36, 598.7532 ], "cells": [ { "location": [ 24.96, 581.1746, 122.36, 598.7532 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 581.1746, 219.76, 598.7532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 581.1746, 317.16, 598.7532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 581.1746, 414.56, 598.7532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 581.1746, 511.96, 598.7532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 581.1746, 609.36, 598.7532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 24.96, 563.5961, 609.36, 581.1746 ], "cells": [ { "location": [ 24.96, 563.5961, 122.36, 581.1746 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 563.5961, 219.76, 581.1746 ], "text": "15,325,578", "html_text": "15,325,578", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 563.5961, 317.16, 581.1746 ], "text": "5,303,552", "html_text": "5,303,552", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 563.5961, 414.56, 581.1746 ], "text": "23,815,400", "html_text": "23,815,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 563.5961, 511.96, 581.1746 ], "text": "21,493,800", "html_text": "21,493,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 563.5961, 609.36, 581.1746 ], "text": "12,101,800", "html_text": "12,101,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 24.96, 546.0176, 609.36, 563.5961 ], "cells": [ { "location": [ 24.96, 546.0176, 122.36, 563.5961 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 546.0176, 219.76, 563.5961 ], "text": "9,535,226", "html_text": "9,535,226", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 546.0176, 317.16, 563.5961 ], "text": "17,011,358", "html_text": "17,011,358", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 546.0176, 414.56, 563.5961 ], "text": "17,237,600", "html_text": "17,237,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 546.0176, 511.96, 563.5961 ], "text": "19,115,100", "html_text": "19,115,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 546.0176, 609.36, 563.5961 ], "text": "19,095,700", "html_text": "19,095,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 24.96, 528.439, 609.36, 546.0176 ], "cells": [ { "location": [ 24.96, 528.439, 122.36, 546.0176 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 528.439, 219.76, 546.0176 ], "text": "10,133,422", "html_text": "10,133,422", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 528.439, 317.16, 546.0176 ], "text": "112,418,742", "html_text": "112,418,742", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 528.439, 414.56, 546.0176 ], "text": "101,642,900", "html_text": "101,642,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 528.439, 511.96, 546.0176 ], "text": "33,058,000", "html_text": "33,058,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 528.439, 609.36, 546.0176 ], "text": "33,074,200", "html_text": "33,074,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 24.96, 510.8605, 609.36, 528.439 ], "cells": [ { "location": [ 24.96, 510.8605, 122.36, 528.439 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 510.8605, 219.76, 528.439 ], "text": "34,994,226", "html_text": "34,994,226", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 510.8605, 317.16, 528.439 ], "text": "134,733,652", "html_text": "134,733,652", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 510.8605, 414.56, 528.439 ], "text": "142,695,900", "html_text": "142,695,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 510.8605, 511.96, 528.439 ], "text": "73,666,900", "html_text": "73,666,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 510.8605, 609.36, 528.439 ], "text": "64,271,700", "html_text": "64,271,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 24.96, 493.282, 609.36, 510.8605 ], "cells": [ { "location": [ 24.96, 493.282, 122.36, 510.8605 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 493.282, 219.76, 510.8605 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 493.282, 317.16, 510.8605 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 493.282, 414.56, 510.8605 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 493.282, 511.96, 510.8605 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 493.282, 609.36, 510.8605 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 24.96, 475.7034, 609.36, 493.282 ], "cells": [ { "location": [ 24.96, 475.7034, 122.36, 493.282 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 475.7034, 219.76, 493.282 ], "text": "(239,304)", "html_text": "(239,304)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 475.7034, 317.16, 493.282 ], "text": "(137,893)", "html_text": "(137,893)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 475.7034, 414.56, 493.282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 475.7034, 511.96, 493.282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 475.7034, 609.36, 493.282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 24.96, 458.1249, 609.36, 475.7034 ], "cells": [ { "location": [ 24.96, 458.1249, 122.36, 475.7034 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 458.1249, 219.76, 475.7034 ], "text": "2,156,910", "html_text": "2,156,910", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 458.1249, 317.16, 475.7034 ], "text": "226,393", "html_text": "226,393", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 458.1249, 414.56, 475.7034 ], "text": "86,000", "html_text": "86,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 458.1249, 511.96, 475.7034 ], "text": "86,000", "html_text": "86,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 458.1249, 609.36, 475.7034 ], "text": "86,000", "html_text": "86,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 24.96, 440.5463, 609.36, 458.1249 ], "cells": [ { "location": [ 24.96, 440.5463, 122.36, 458.1249 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 440.5463, 219.76, 458.1249 ], "text": "1,917,606", "html_text": "1,917,606", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 440.5463, 317.16, 458.1249 ], "text": "88,500", "html_text": "88,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 440.5463, 414.56, 458.1249 ], "text": "86,000", "html_text": "86,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 440.5463, 511.96, 458.1249 ], "text": "86,000", "html_text": "86,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 440.5463, 609.36, 458.1249 ], "text": "86,000", "html_text": "86,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 24.96, 422.9678, 609.36, 440.5463 ], "cells": [ { "location": [ 24.96, 422.9678, 122.36, 440.5463 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 422.9678, 219.76, 440.5463 ], "text": "423,303,546", "html_text": "423,303,546", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 422.9678, 317.16, 440.5463 ], "text": "513,303,099", "html_text": "513,303,099", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 422.9678, 414.56, 440.5463 ], "text": "547,550,700", "html_text": "547,550,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 422.9678, 511.96, 440.5463 ], "text": "468,661,400", "html_text": "468,661,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 422.9678, 609.36, 440.5463 ], "text": "458,854,800", "html_text": "458,854,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 24.96, 405.3893, 609.36, 422.9678 ], "cells": [ { "location": [ 24.96, 405.3893, 122.36, 422.9678 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 405.3893, 219.76, 422.9678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 405.3893, 317.16, 422.9678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 405.3893, 414.56, 422.9678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 405.3893, 511.96, 422.9678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 405.3893, 609.36, 422.9678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 24.96, 387.8107, 609.36, 405.3893 ], "cells": [ { "location": [ 24.96, 387.8107, 122.36, 405.3893 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 387.8107, 219.76, 405.3893 ], "text": "14,033,623", "html_text": "14,033,623", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 387.8107, 317.16, 405.3893 ], "text": "14,860,634", "html_text": "14,860,634", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 387.8107, 414.56, 405.3893 ], "text": "18,563,900", "html_text": "18,563,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 387.8107, 511.96, 405.3893 ], "text": "18,334,200", "html_text": "18,334,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 387.8107, 609.36, 405.3893 ], "text": "18,320,000", "html_text": "18,320,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 24.96, 370.2322, 609.36, 387.8107 ], "cells": [ { "location": [ 24.96, 370.2322, 122.36, 387.8107 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 370.2322, 219.76, 387.8107 ], "text": "1,797,356", "html_text": "1,797,356", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 370.2322, 317.16, 387.8107 ], "text": "1,879,771", "html_text": "1,879,771", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 370.2322, 414.56, 387.8107 ], "text": "2,249,700", "html_text": "2,249,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 370.2322, 511.96, 387.8107 ], "text": "2,276,700", "html_text": "2,276,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 370.2322, 609.36, 387.8107 ], "text": "2,276,700", "html_text": "2,276,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 24.96, 352.6537, 609.36, 370.2322 ], "cells": [ { "location": [ 24.96, 352.6537, 122.36, 370.2322 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 352.6537, 219.76, 370.2322 ], "text": "393,344,758", "html_text": "393,344,758", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 352.6537, 317.16, 370.2322 ], "text": "460,978,210", "html_text": "460,978,210", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 352.6537, 414.56, 370.2322 ], "text": "503,497,300", "html_text": "503,497,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 352.6537, 511.96, 370.2322 ], "text": "434,385,400", "html_text": "434,385,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 352.6537, 609.36, 370.2322 ], "text": "434,639,400", "html_text": "434,639,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 24.96, 335.0751, 609.36, 352.6537 ], "cells": [ { "location": [ 24.96, 335.0751, 122.36, 352.6537 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 335.0751, 219.76, 352.6537 ], "text": "286,602", "html_text": "286,602", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 335.0751, 317.16, 352.6537 ], "text": "204,297", "html_text": "204,297", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 335.0751, 414.56, 352.6537 ], "text": "31,300", "html_text": "31,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 335.0751, 511.96, 352.6537 ], "text": "260,000", "html_text": "260,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 335.0751, 609.36, 352.6537 ], "text": "290,000", "html_text": "290,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 24.96, 317.4966, 609.36, 335.0751 ], "cells": [ { "location": [ 24.96, 317.4966, 122.36, 335.0751 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 317.4966, 219.76, 335.0751 ], "text": "409,462,339", "html_text": "409,462,339", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 317.4966, 317.16, 335.0751 ], "text": "477,922,913", "html_text": "477,922,913", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 317.4966, 414.56, 335.0751 ], "text": "524,342,200", "html_text": "524,342,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 317.4966, 511.96, 335.0751 ], "text": "455,256,300", "html_text": "455,256,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 317.4966, 609.36, 335.0751 ], "text": "455,526,100", "html_text": "455,526,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 24.96, 299.918, 609.36, 317.4966 ], "cells": [ { "location": [ 24.96, 299.918, 122.36, 317.4966 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 299.918, 219.76, 317.4966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 299.918, 317.16, 317.4966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 299.918, 414.56, 317.4966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 299.918, 511.96, 317.4966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 299.918, 609.36, 317.4966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 24.96, 282.3395, 609.36, 299.918 ], "cells": [ { "location": [ 24.96, 282.3395, 122.36, 299.918 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 282.3395, 219.76, 299.918 ], "text": "377,716,166", "html_text": "377,716,166", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 282.3395, 317.16, 299.918 ], "text": "366,905,929", "html_text": "366,905,929", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 282.3395, 414.56, 299.918 ], "text": "403,054,100", "html_text": "403,054,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 282.3395, 511.96, 299.918 ], "text": "393,605,200", "html_text": "393,605,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 282.3395, 609.36, 299.918 ], "text": "393,859,200", "html_text": "393,859,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 24.96, 264.761, 609.36, 282.3395 ], "cells": [ { "location": [ 24.96, 264.761, 122.36, 282.3395 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 264.761, 219.76, 282.3395 ], "text": "29,690,674", "html_text": "29,690,674", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 264.761, 317.16, 282.3395 ], "text": "110,918,320", "html_text": "110,918,320", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 264.761, 414.56, 282.3395 ], "text": "121,202,100", "html_text": "121,202,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 264.761, 511.96, 282.3395 ], "text": "61,565,100", "html_text": "61,565,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 264.761, 609.36, 282.3395 ], "text": "61,580,900", "html_text": "61,580,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 24.96, 247.1824, 609.36, 264.761 ], "cells": [ { "location": [ 24.96, 247.1824, 122.36, 264.761 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 247.1824, 219.76, 264.761 ], "text": "2,055,499", "html_text": "2,055,499", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 247.1824, 317.16, 264.761 ], "text": "98,664", "html_text": "98,664", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 247.1824, 414.56, 264.761 ], "text": "86,000", "html_text": "86,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 247.1824, 511.96, 264.761 ], "text": "86,000", "html_text": "86,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 247.1824, 609.36, 264.761 ], "text": "86,000", "html_text": "86,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 24.96, 229.6039, 609.36, 247.1824 ], "cells": [ { "location": [ 24.96, 229.6039, 122.36, 247.1824 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 229.6039, 219.76, 247.1824 ], "text": "409,462,339", "html_text": "409,462,339", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 229.6039, 317.16, 247.1824 ], "text": "477,922,913", "html_text": "477,922,913", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 229.6039, 414.56, 247.1824 ], "text": "524,342,200", "html_text": "524,342,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 229.6039, 511.96, 247.1824 ], "text": "455,256,300", "html_text": "455,256,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 229.6039, 609.36, 247.1824 ], "text": "455,526,100", "html_text": "455,526,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 24.96, 212.0254, 609.36, 229.6039 ], "cells": [ { "location": [ 24.96, 212.0254, 122.36, 229.6039 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 212.0254, 219.76, 229.6039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 212.0254, 317.16, 229.6039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 212.0254, 414.56, 229.6039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 212.0254, 511.96, 229.6039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 212.0254, 609.36, 229.6039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 24.96, 194.4468, 609.36, 212.0254 ], "cells": [ { "location": [ 24.96, 194.4468, 122.36, 212.0254 ], "text": "General Administration and Support", "html_text": "General Administration and Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 194.4468, 219.76, 212.0254 ], "text": "15,697,485", "html_text": "15,697,485", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 194.4468, 317.16, 212.0254 ], "text": "16,552,282", "html_text": "16,552,282", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 194.4468, 414.56, 212.0254 ], "text": "20,444,900", "html_text": "20,444,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 194.4468, 511.96, 212.0254 ], "text": "20,470,900", "html_text": "20,470,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 194.4468, 609.36, 212.0254 ], "text": "20,486,700", "html_text": "20,486,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 24.96, 176.8683, 609.36, 194.4468 ], "cells": [ { "location": [ 24.96, 176.8683, 122.36, 194.4468 ], "text": "College Access Program", "html_text": "College Access Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 176.8683, 219.76, 194.4468 ], "text": "182,977,789", "html_text": "182,977,789", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 176.8683, 317.16, 194.4468 ], "text": "232,021,221", "html_text": "232,021,221", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 176.8683, 414.56, 194.4468 ], "text": "252,470,100", "html_text": "252,470,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 176.8683, 511.96, 194.4468 ], "text": "210,022,300", "html_text": "210,022,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 176.8683, 609.36, 194.4468 ], "text": "210,022,300", "html_text": "210,022,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 24.96, 159.2898, 609.36, 176.8683 ], "cells": [ { "location": [ 24.96, 159.2898, 122.36, 176.8683 ], "text": "Kentucky Tuition Grant", "html_text": "Kentucky Tuition Grant", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 159.2898, 219.76, 176.8683 ], "text": "37,957,547", "html_text": "37,957,547", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 159.2898, 317.16, 176.8683 ], "text": "43,465,668", "html_text": "43,465,668", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 159.2898, 414.56, 176.8683 ], "text": "46,485,400", "html_text": "46,485,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 159.2898, 511.96, 176.8683 ], "text": "38,381,600", "html_text": "38,381,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 159.2898, 609.36, 176.8683 ], "text": "38,381,600", "html_text": "38,381,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 24.96, 141.7112, 609.36, 159.2898 ], "cells": [ { "location": [ 24.96, 141.7112, 122.36, 159.2898 ], "text": "Teacher Scholarships", "html_text": "Teacher Scholarships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 141.7112, 219.76, 159.2898 ], "text": "1,175,800", "html_text": "1,175,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 141.7112, 317.16, 159.2898 ], "text": "1,796,212", "html_text": "1,796,212", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 141.7112, 414.56, 159.2898 ], "text": "3,962,700", "html_text": "3,962,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 141.7112, 511.96, 159.2898 ], "text": "3,015,000", "html_text": "3,015,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 141.7112, 609.36, 159.2898 ], "text": "3,015,000", "html_text": "3,015,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 24.96, 124.1327, 609.36, 141.7112 ], "cells": [ { "location": [ 24.96, 124.1327, 122.36, 141.7112 ], "text": "Ky National Guard Tuition", "html_text": "Ky National Guard Tuition", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 124.1327, 219.76, 141.7112 ], "text": "6,564,093", "html_text": "6,564,093", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 124.1327, 317.16, 141.7112 ], "text": "7,176,040", "html_text": "7,176,040", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 124.1327, 414.56, 141.7112 ], "text": "8,167,800", "html_text": "8,167,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 124.1327, 511.96, 141.7112 ], "text": "7,448,100", "html_text": "7,448,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 124.1327, 609.36, 141.7112 ], "text": "7,448,100", "html_text": "7,448,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 24.96, 106.5541, 609.36, 124.1327 ], "cells": [ { "location": [ 24.96, 106.5541, 122.36, 124.1327 ], "text": "Ky Educational Excellence Scholarships", "html_text": "Ky Educational Excellence Scholarships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 106.5541, 219.76, 124.1327 ], "text": "113,855,519", "html_text": "113,855,519", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 106.5541, 317.16, 124.1327 ], "text": "114,491,272", "html_text": "114,491,272", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 106.5541, 414.56, 124.1327 ], "text": "116,182,800", "html_text": "116,182,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 106.5541, 511.96, 124.1327 ], "text": "102,856,600", "html_text": "102,856,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 106.5541, 609.36, 124.1327 ], "text": "102,856,600", "html_text": "102,856,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 24.96, 88.9756, 609.36, 106.5541 ], "cells": [ { "location": [ 24.96, 88.9756, 122.36, 106.5541 ], "text": "Early Childhood Development Scholarships", "html_text": "Early Childhood Development Scholarships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 88.9756, 219.76, 106.5541 ], "text": "2,136,033", "html_text": "2,136,033", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 88.9756, 317.16, 106.5541 ], "text": "2,363,687", "html_text": "2,363,687", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 88.9756, 414.56, 106.5541 ], "text": "2,500,700", "html_text": "2,500,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 88.9756, 511.96, 106.5541 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 88.9756, 609.36, 106.5541 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 24.96, 71.3971, 609.36, 88.9756 ], "cells": [ { "location": [ 24.96, 71.3971, 122.36, 88.9756 ], "text": "Kentucky Rural Veterinarian Loan Repayment Program", "html_text": "Kentucky Rural Veterinarian Loan Repayment Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 71.3971, 219.76, 88.9756 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 71.3971, 317.16, 88.9756 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 71.3971, 414.56, 88.9756 ], "text": "62,500", "html_text": "62,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 71.3971, 511.96, 88.9756 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 71.3971, 609.36, 88.9756 ], "text": "252,500", "html_text": "252,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 24.96, 53.8185, 609.36, 71.3971 ], "cells": [ { "location": [ 24.96, 53.8185, 122.36, 71.3971 ], "text": "Kentucky's Affordable Prepaid Tuition (KAPT)", "html_text": "Kentucky's Affordable Prepaid Tuition (KAPT)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 53.8185, 219.76, 71.3971 ], "text": "420,096", "html_text": "420,096", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 53.8185, 317.16, 71.3971 ], "text": "392,421", "html_text": "392,421", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 53.8185, 414.56, 71.3971 ], "text": "400,000", "html_text": "400,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 53.8185, 511.96, 71.3971 ], "text": "400,000", "html_text": "400,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 53.8185, 609.36, 71.3971 ], "text": "400,000", "html_text": "400,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 24.96, 36.24, 609.36, 53.8185 ], "cells": [ { "location": [ 24.96, 36.24, 122.36, 53.8185 ], "text": "Coal County Scholarship for Pharmacy Students", "html_text": "Coal County Scholarship for Pharmacy Students", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.36, 36.24, 219.76, 53.8185 ], "text": "176,225", "html_text": "176,225", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.76, 36.24, 317.16, 53.8185 ], "text": "244,553", "html_text": "244,553", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 36.24, 414.56, 53.8185 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.56, 36.24, 511.96, 53.8185 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.96, 36.24, 609.36, 53.8185 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 41, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 316, "type": "TEXT", "location": { "l": 308.88, "t": 18.72, "r": 325.2, "b": 8.64 }, "text": "298", "reading_order": 2 } ] }, { "page": 317, "items": [ { "page": 317, "type": "TABLE", "location": { "l": 28.32, "t": 759.6, "r": 604.32, "b": 608.88 }, "text": "
Early Graduation Scholarship
Certificate182,700149,247575,000575,000575,000
Work Ready Scholarship12,627,01912,764,04620,205,50012,400,50012,400,500
Dual Credit Scholarship23,701,41726,474,05921,742,00027,490,10027,490,100
Other Programs85,99398,66486,00086,00086,000
Optometry Scholarship Program829,572830,000925,400848,400848,400
Veterinary Contract Spaces Program5,331,0235,473,1606,061,8006,061,8006,213,300
Innovative Scholarship Pilot Project5,744,0294,401,4485,098,5005,000,0005,000,000
Teacher Loan Forgiveness3,335,13311,464,90010,000,00010,000,000
Student Teacher Stipend Program5,893,8007,306,2007,300,0007,300,000
TOTAL EXPENDITURES409,462,339477,922,913524,342,200455,256,300455,526,100
", "rows": [ { "row_index": 0, "location": [ 28.32, 745.8982, 604.32, 759.6 ], "cells": [ { "location": [ 28.32, 745.8982, 604.32, 759.6 ], "text": "Early Graduation Scholarship", "html_text": "Early Graduation Scholarship", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 732.1964, 604.32, 745.8982 ], "cells": [ { "location": [ 28.32, 732.1964, 124.32, 745.8982 ], "text": "Certificate", "html_text": "Certificate", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 732.1964, 220.32, 745.8982 ], "text": "182,700", "html_text": "182,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 732.1964, 316.32, 745.8982 ], "text": "149,247", "html_text": "149,247", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 732.1964, 412.32, 745.8982 ], "text": "575,000", "html_text": "575,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 732.1964, 508.32, 745.8982 ], "text": "575,000", "html_text": "575,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 732.1964, 604.32, 745.8982 ], "text": "575,000", "html_text": "575,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 718.4945, 604.32, 732.1964 ], "cells": [ { "location": [ 28.32, 718.4945, 124.32, 732.1964 ], "text": "Work Ready Scholarship", "html_text": "Work Ready Scholarship", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 718.4945, 220.32, 732.1964 ], "text": "12,627,019", "html_text": "12,627,019", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 718.4945, 316.32, 732.1964 ], "text": "12,764,046", "html_text": "12,764,046", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 718.4945, 412.32, 732.1964 ], "text": "20,205,500", "html_text": "20,205,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 718.4945, 508.32, 732.1964 ], "text": "12,400,500", "html_text": "12,400,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 718.4945, 604.32, 732.1964 ], "text": "12,400,500", "html_text": "12,400,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.32, 704.7927, 604.32, 718.4945 ], "cells": [ { "location": [ 28.32, 704.7927, 124.32, 718.4945 ], "text": "Dual Credit Scholarship", "html_text": "Dual Credit Scholarship", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 704.7927, 220.32, 718.4945 ], "text": "23,701,417", "html_text": "23,701,417", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 704.7927, 316.32, 718.4945 ], "text": "26,474,059", "html_text": "26,474,059", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 704.7927, 412.32, 718.4945 ], "text": "21,742,000", "html_text": "21,742,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 704.7927, 508.32, 718.4945 ], "text": "27,490,100", "html_text": "27,490,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 704.7927, 604.32, 718.4945 ], "text": "27,490,100", "html_text": "27,490,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.32, 691.0909, 604.32, 704.7927 ], "cells": [ { "location": [ 28.32, 691.0909, 124.32, 704.7927 ], "text": "Other Programs", "html_text": "Other Programs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 691.0909, 220.32, 704.7927 ], "text": "85,993", "html_text": "85,993", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 691.0909, 316.32, 704.7927 ], "text": "98,664", "html_text": "98,664", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 691.0909, 412.32, 704.7927 ], "text": "86,000", "html_text": "86,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 691.0909, 508.32, 704.7927 ], "text": "86,000", "html_text": "86,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 691.0909, 604.32, 704.7927 ], "text": "86,000", "html_text": "86,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.32, 677.3891, 604.32, 691.0909 ], "cells": [ { "location": [ 28.32, 677.3891, 124.32, 691.0909 ], "text": "Optometry Scholarship Program", "html_text": "Optometry Scholarship Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 677.3891, 220.32, 691.0909 ], "text": "829,572", "html_text": "829,572", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 677.3891, 316.32, 691.0909 ], "text": "830,000", "html_text": "830,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 677.3891, 412.32, 691.0909 ], "text": "925,400", "html_text": "925,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 677.3891, 508.32, 691.0909 ], "text": "848,400", "html_text": "848,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 677.3891, 604.32, 691.0909 ], "text": "848,400", "html_text": "848,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.32, 663.6873, 604.32, 677.3891 ], "cells": [ { "location": [ 28.32, 663.6873, 124.32, 677.3891 ], "text": "Veterinary Contract Spaces Program", "html_text": "Veterinary Contract Spaces Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 663.6873, 220.32, 677.3891 ], "text": "5,331,023", "html_text": "5,331,023", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 663.6873, 316.32, 677.3891 ], "text": "5,473,160", "html_text": "5,473,160", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 663.6873, 412.32, 677.3891 ], "text": "6,061,800", "html_text": "6,061,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 663.6873, 508.32, 677.3891 ], "text": "6,061,800", "html_text": "6,061,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 663.6873, 604.32, 677.3891 ], "text": "6,213,300", "html_text": "6,213,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.32, 649.9855, 604.32, 663.6873 ], "cells": [ { "location": [ 28.32, 649.9855, 124.32, 663.6873 ], "text": "Innovative Scholarship Pilot Project", "html_text": "Innovative Scholarship Pilot Project", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 649.9855, 220.32, 663.6873 ], "text": "5,744,029", "html_text": "5,744,029", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 649.9855, 316.32, 663.6873 ], "text": "4,401,448", "html_text": "4,401,448", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 649.9855, 412.32, 663.6873 ], "text": "5,098,500", "html_text": "5,098,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 649.9855, 508.32, 663.6873 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 649.9855, 604.32, 663.6873 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.32, 636.2836, 604.32, 649.9855 ], "cells": [ { "location": [ 28.32, 636.2836, 124.32, 649.9855 ], "text": "Teacher Loan Forgiveness", "html_text": "Teacher Loan Forgiveness", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 636.2836, 220.32, 649.9855 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 636.2836, 316.32, 649.9855 ], "text": "3,335,133", "html_text": "3,335,133", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 636.2836, 412.32, 649.9855 ], "text": "11,464,900", "html_text": "11,464,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 636.2836, 508.32, 649.9855 ], "text": "10,000,000", "html_text": "10,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 636.2836, 604.32, 649.9855 ], "text": "10,000,000", "html_text": "10,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.32, 622.5818, 604.32, 636.2836 ], "cells": [ { "location": [ 28.32, 622.5818, 124.32, 636.2836 ], "text": "Student Teacher Stipend Program", "html_text": "Student Teacher Stipend Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 622.5818, 220.32, 636.2836 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 622.5818, 316.32, 636.2836 ], "text": "5,893,800", "html_text": "5,893,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 622.5818, 412.32, 636.2836 ], "text": "7,306,200", "html_text": "7,306,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 622.5818, 508.32, 636.2836 ], "text": "7,300,000", "html_text": "7,300,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 622.5818, 604.32, 636.2836 ], "text": "7,300,000", "html_text": "7,300,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.32, 608.88, 604.32, 622.5818 ], "cells": [ { "location": [ 28.32, 608.88, 124.32, 622.5818 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 608.88, 220.32, 622.5818 ], "text": "409,462,339", "html_text": "409,462,339", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 608.88, 316.32, 622.5818 ], "text": "477,922,913", "html_text": "477,922,913", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.32, 608.88, 412.32, 622.5818 ], "text": "524,342,200", "html_text": "524,342,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.32, 608.88, 508.32, 622.5818 ], "text": "455,256,300", "html_text": "455,256,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.32, 608.88, 604.32, 622.5818 ], "text": "455,526,100", "html_text": "455,526,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 11, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 317, "type": "TEXT", "location": { "l": 25.92, "t": 595.92, "r": 592.8, "b": 546.48 }, "text": "The mission of the Kentucky Higher Education Assistance Authority (KHEAA) is to increase educational attainment by providing student financial aid and other assistance to Kentuckyians preparing for and attending college. KHEAA administers state grants, scholarships, work study and college savings programs for postsecondary students. The agency is the designated guarantor of insured student loans and disseminates college planning and financial aid information.", "reading_order": 1 }, { "page": 317, "type": "TEXT", "location": { "l": 26.64, "t": 537.84, "r": 475.2, "b": 524.88 }, "text": "The Kentucky Higher Education Assistance Authority administers the following student aid programs:", "reading_order": 2 }, { "page": 317, "type": "TEXT", "location": { "l": 25.92, "t": 516, "r": 603.12, "b": 491.04 }, "text": "The College Access Program awards grants to Kentucky's financially needy undergraduate students enrolled in a public or private non-profit college, public technical college, or proprietary school.", "reading_order": 3 }, { "page": 317, "type": "TEXT", "location": { "l": 26.16, "t": 481.92, "r": 599.52, "b": 445.44 }, "text": "The Kentucky Tuition Grant program provides need-based grants to qualified Kentucky students who choose to attend one of the Commonwealth's 21 participating independent colleges and is designed to assist full-time students with tuition charges at these schools.", "reading_order": 4 }, { "page": 317, "type": "TEXT", "location": { "l": 25.92, "t": 435.6, "r": 602.16, "b": 386.16 }, "text": "The Kentucky Educational Excellence Scholarships (KEES) program provides merit-based scholarships to eligible high school students based on their yearly grade point average and supplemental awards based on their highest ACT (or equivalent SAT) score and Advanced Placement, International Baccalaureate, or Cambridge Advanced International test scores. The scholarships can be used to pay the expenses of each year of college or technical training.", "reading_order": 5 }, { "page": 317, "type": "TEXT", "location": { "l": 25.68, "t": 378, "r": 600.48, "b": 352.56 }, "text": "The Teacher Scholarship program is designed to assist financially needy Kentucky students with the costs incurred while seeking initial or additional teacher certification. Recipients must agree to render qualified teaching service in the Commonwealth.", "reading_order": 6 }, { "page": 317, "type": "TEXT", "location": { "l": 25.92, "t": 343.68, "r": 599.76, "b": 306.72 }, "text": "The Kentucky National Guard Tuition Award program provides tuition assistance to active members of the Kentucky National Guard to attend Kentucky's state-supported postsecondary educational institutions. The Department of Military Affairs selects the recipients and KHEAA forwards funds to the schools to be disbursed to the students.", "reading_order": 7 }, { "page": 317, "type": "TEXT", "location": { "l": 25.92, "t": 297.84, "r": 596.16, "b": 260.4 }, "text": "The Coal County Pharmacy Scholarship Program provides tuition awards to eligible students at Kentucky colleges who agree to provide pharmacy services in a coal-producing county of Kentucky for one year for each year they receive the scholarship, or repay their tuition grants.", "reading_order": 8 }, { "page": 317, "type": "TEXT", "location": { "l": 25.68, "t": 251.52, "r": 594.24, "b": 215.04 }, "text": "The Early Childhood Development Scholarship program provides tuition assistance to Kentucky residents pursuing a credential, certificate, or degree in early childhood education. It was established to upgrade the professional development of child-care workers and trainers who do not have access to state or federal professional development funds.", "reading_order": 9 }, { "page": 317, "type": "TEXT", "location": { "l": 25.68, "t": 205.68, "r": 603.36, "b": 180.48 }, "text": "The John R. Justice program, supported by a Federal grant, provides student loan repayment assistance for public defenders and prosecutors who commit to continued employment for at least three years after graduation from law school.", "reading_order": 10 }, { "page": 317, "type": "TEXT", "location": { "l": 25.44, "t": 171.36, "r": 603.6, "b": 134.4 }, "text": "The Early Graduation Scholarship is awarded to students who graduate high school in three years. It can be used at any public or non-profit, independent institution the academic year immediately following graduation and is equal to one-half of the state portion of the average statewide per pupil guaranteed base funding level (SEEK allowance).", "reading_order": 11 }, { "page": 317, "type": "TEXT", "location": { "l": 25.92, "t": 125.76, "r": 575.04, "b": 101.28 }, "text": "The Dual Credit Scholarship is awarded to Kentucky high school students who enroll in an approved dual credit course at a participating institution.", "reading_order": 12 }, { "page": 317, "type": "TEXT", "location": { "l": 25.92, "t": 92.16, "r": 596.88, "b": 66.24 }, "text": "The Work Ready Kentucky Scholarship is awarded to Kentuckyians with a high school credential but who have not yet earned an associate's degree and are enrolled in an industry-recognized certificate or diploma program in a high-demand workforce sector.", "reading_order": 13 }, { "page": 317, "type": "TEXT", "location": { "l": 25.68, "t": 57.6, "r": 603.36, "b": 33.12 }, "text": "The Optometry Scholarship program provides financial assistance for eligible Kentucky students to attend an accredited school of optometry to become certified practitioners rendering medical service in the Commonwealth.", "reading_order": 14 }, { "page": 317, "type": "TEXT", "location": { "l": 309.36, "t": 18.24, "r": 324.96, "b": 9.12 }, "text": "299", "reading_order": 15 } ] }, { "page": 318, "items": [ { "page": 318, "type": "TEXT", "location": { "l": 25.92, "t": 765.12, "r": 596.64, "b": 728.16 }, "text": "The Veterinary Contract Spaces program provides financial assistance and access to Kentucky students seeking a veterinary education and helps ensure the availability of sufficient veterinary workers in the Commonwealth. The program allows Kentucky students to pay in-state tuition rates at out-of-state veterinary schools.", "reading_order": 0 }, { "page": 318, "type": "TEXT", "location": { "l": 25.92, "t": 718.8, "r": 605.28, "b": 682.8 }, "text": "I ne Kentucky Affordable Prepaid Tuition (KAPT) program was intended to provide Kentucky families an affordable way to save for future tuition costs by providing tuition guarantees in exchange for families' up-front investment. The program has not accepted new enrollees since 2004.", "reading_order": 1 }, { "page": 318, "type": "TEXT", "location": { "l": 25.44, "t": 673.2, "r": 593.28, "b": 612 }, "text": "The Innovative Scholarship Program was created by the 2022 General Assembly in the 2022-2024 appropriations act. KHEAA and CPE developed the program to serve two groups of students. The Kentucky Humanitarian Assistance Scholarship serves displaced students who are foreign nationals that have received asylum, resettled refugees, or are in the U.S. under Temporary Protected Status, humanitarian parole, or through a special immigrant visa. The Kentucky Scholarship for Cultural Exchange is awarded to Kentucky residents who are participating in study abroad programs.", "reading_order": 2 }, { "page": 318, "type": "TEXT", "location": { "l": 25.92, "t": 603.12, "r": 576.96, "b": 578.4 }, "text": "The Kentucky Rural Veterinary Medicine Student Loan Repayment program was created to provide student loan repayment assistance for livestock practitioners who practice in underserved rural areas or shortage areas for five consecutive years.", "reading_order": 3 }, { "page": 318, "type": "TEXT", "location": { "l": 25.92, "t": 569.04, "r": 580.32, "b": 532.32 }, "text": "The Student Teacher Stipend program reduces financial barriers faced by students who are completing educator preparation programs and entering the educator workforce by providing stipends during the semester the student is performing his or her required student teaching.", "reading_order": 4 }, { "page": 318, "type": "TEXT", "location": { "l": 25.92, "t": 523.68, "r": 591.12, "b": 498.24 }, "text": "The Teacher Recruitment Student Loan Forgiveness program funds loans to students preparing to become certified teachers in Kentucky public schools. Recipients must agree to render qualified teaching service in the Commonwealth", "reading_order": 5 }, { "page": 318, "type": "TITLE", "location": { "l": 26.64, "t": 489.12, "r": 59.76, "b": 476.88 }, "text": "Policy", "reading_order": 6, "level": 2 }, { "page": 318, "type": "TEXT", "location": { "l": 25.68, "t": 467.28, "r": 606.48, "b": 405.84 }, "text": "Due to its reliance on $89 million in one-time funding in the fiscal year 2026 budget from past unappropriated lottery funds, and a slight reduction in the lottery revenue estimate, the amount of total lottery funds for student financial programs is less than in the 2024-26 budget. The Governor's budget dedicates one-hundred percent of Lottery revenues to student financial aid. A slight reduction in lottery revenue and the unavailability of the one time-funds means the number of student financial aid recipients or the aid awards may decline.", "reading_order": 7 }, { "page": 318, "type": "TEXT", "location": { "l": 25.2, "t": 397.2, "r": 600.72, "b": 276 }, "text": "Kentucky's need-based aid programs, the College Access Program (CAP) and the Kentucky Tuition Grant (KTG) program, have benefited from the dedication and growth of Lottery receipts in the past several biennia, funding all eligible applicants for the first time ever in the 2022-2024 biennium and continuing the trend in the current biennium. The maximum grant award for CAP increased from $2,900 to $5,300 over the course of the 2022-2024 biennium and remains at that level currently. When leveraging federal Pell Grant dollars, the CAP program covers full-time tuition and fees at KCTCS and four-year regional universities in Kentucky, and nearly covers the average tuition and fees at four-year public research institutions. Additional General Fund in the amount of $8,093,400 in each fiscal year is included from Lottery receipts for the College Access Program (CAP), but available Restricted Funds have declined as described above and total just $22,584,100 in each fiscal year. Unless the award levels are reduced, the reduced funding will result in returning the CAP and the Kentucky Tuition Grant programs to a first-come, first-serve model that KHEAA has administered for many years.", "reading_order": 8 }, { "page": 318, "type": "TEXT", "location": { "l": 25.44, "t": 255.6, "r": 593.28, "b": 194.16 }, "text": "General Fund for the Kentucky Educational Excellence Scholarship (KEES) is flat in fiscal years 2027 and 2028, while available Restricted Funds from Unclaimed Lottery Prize revenue have declined to $12,300,000 in each fiscal year, leaving KEES short about 12% in fiscal year 2027 and 13% short in fiscal year 2028 when compared to the consensus estimate of the program's needs. KRS 164.7879(1) from the original KEES legislation governs KHEAA's ability to adjust the base KEES award after considering the availability of funds.", "reading_order": 9 }, { "page": 318, "type": "TEXT", "location": { "l": 26.16, "t": 185.28, "r": 401.04, "b": 172.32 }, "text": "Any unbudgeted Lottery revenue will be appropriated pursuant to KRS 154A.130(4).", "reading_order": 10 }, { "page": 318, "type": "TEXT", "location": { "l": 25.44, "t": 161.28, "r": 595.92, "b": 124.08 }, "text": "The budget provides additional Restricted Funds of $665,000 in each fiscal year for the Teacher Scholarship Program, which provides need-based financial aid to attract Kentucky students into the teaching profession. The additional funding will fund 117 additional applicants in each fiscal year.", "reading_order": 11 }, { "page": 318, "type": "TEXT", "location": { "l": 25.68, "t": 115.44, "r": 602.88, "b": 90 }, "text": "Additional Restricted Funds of $50,000 per fiscal year are included for the Coal County Scholarship for Pharmacy students, which will provide support for an additional 5 scholarship recipients each year.", "reading_order": 12 }, { "page": 318, "type": "TEXT", "location": { "l": 25.68, "t": 81.36, "r": 589.92, "b": 56.64 }, "text": "Funding for the Early Childhood Development Scholarship is appropriated to the Community Based Services budget unit in the Cabinet for Health and Family Services, but will be administered by KHEAA per statute.", "reading_order": 13 }, { "page": 318, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "300", "reading_order": 14 } ] }, { "page": 319, "items": [ { "page": 319, "type": "TEXT", "location": { "l": 25.92, "t": 765.84, "r": 597.36, "b": 740.16 }, "text": "The Governor's budget includes additional funding in the amount of $9,200 in fiscal year 2027 and $18,900 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 0 }, { "page": 319, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.72, "b": 8.88 }, "text": "301", "reading_order": 1 } ] }, { "page": 320, "items": [ { "page": 320, "type": "TABLE", "location": { "l": 25.2, "t": 766.56, "r": 610.32, "b": 85.2 }, "text": "
Postsecondary Education
Postsecondary Education Institutions
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,076,701,8001,121,437,3001,080,800,0001,072,135,7001,072,135,700
Postsecondary Ed Performance Fund
Current Year Appropriation2,107,500
Continuing Approp.-General Fund5,000,0003,895,7772,076,900
Reorganization Adjustment(1,799,700)
Total General Fund1,082,009,6001,125,333,0771,082,876,9001,072,135,7001,072,135,700
Restricted Funds
Balance Forward5,866,7715,903,8002,951,9002,951,900
Current Receipts8,671,938,6259,520,036,45110,994,593,10011,831,429,60012,710,677,400
Total Restricted Funds8,671,938,6259,525,903,22211,000,496,90011,834,381,50012,713,629,300
Federal Fund
Current Receipts1,005,189,3871,078,844,5791,078,019,1001,117,097,7001,142,691,900
Total Federal Fund1,005,189,3871,078,844,5791,078,019,1001,117,097,7001,142,691,900
TOTAL SOURCE OF FUNDS10,759,137,61211,730,080,87813,161,392,90014,023,614,90014,928,456,900
EXPENDITURES BY CLASS
Personnel Costs5,200,981,5345,738,736,2136,028,006,9006,401,226,0006,808,266,100
Operating Expenses3,577,963,4703,968,644,0265,095,532,0005,494,896,4005,921,293,000
Grants Loans Benefits607,468,870576,285,2561,268,482,4001,300,171,4001,314,089,600
Debt Service264,240,635262,748,996252,165,400264,499,400268,582,300
Capital Outlay525,170,465554,022,171514,254,300559,869,800613,274,200
TOTAL EXPENDITURES10,175,824,97511,100,436,66313,158,441,00014,020,663,00014,925,505,200
EXPENDITURES BY FUND SOURCE
General Fund1,078,786,7001,120,563,7001,082,876,9001,072,135,7001,072,135,700
Restricted Funds8,091,848,8888,901,028,38410,997,545,00011,831,429,60012,710,677,600
Federal Fund1,005,189,3871,078,844,5791,078,019,1001,117,097,7001,142,691,900
TOTAL EXPENDITURES10,175,824,97511,100,436,66313,158,441,00014,020,663,00014,925,505,200
EXPENDITURES BY UNIT
Eastern Kentucky University384,811,190402,291,771435,710,700443,499,100451,876,000
Kentucky State University86,848,644111,364,351132,504,500139,741,400152,077,900
Morehead State University182,692,100187,536,800198,401,500208,640,400209,219,700
Murray State University212,903,300213,975,000224,123,900240,728,500240,728,500
Northern Kentucky University280,643,841284,178,641291,629,000304,337,600304,337,600
University of Kentucky6,172,140,9006,868,630,8008,621,830,3009,344,078,90010,182,898,000
University of Louisville1,654,276,2001,738,385,8001,796,250,6001,871,242,0001,908,241,600
Western Kentucky University404,400,400406,968,500404,076,500410,023,600411,023,600
Kentucky Community and Technical College System797,108,400887,105,0001,053,914,0001,058,371,5001,065,102,300
TOTAL EXPENDITURES10,175,824,97511,100,436,66313,158,441,00014,020,663,00014,925,505,200
", "rows": [ { "row_index": 0, "location": [ 25.2, 750.3371, 610.32, 766.56 ], "cells": [ { "location": [ 25.2, 750.3371, 122.72, 766.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 750.3371, 610.32, 766.56 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 734.1143, 610.32, 750.3371 ], "cells": [ { "location": [ 25.2, 734.1143, 122.72, 750.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 734.1143, 610.32, 750.3371 ], "text": "Postsecondary Education Institutions", "html_text": "Postsecondary Education Institutions", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 717.8914, 610.32, 734.1143 ], "cells": [ { "location": [ 25.2, 717.8914, 122.72, 734.1143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 717.8914, 220.24, 734.1143 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 717.8914, 317.76, 734.1143 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 717.8914, 415.28, 734.1143 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 717.8914, 512.8, 734.1143 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 717.8914, 610.32, 734.1143 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 701.6686, 610.32, 717.8914 ], "cells": [ { "location": [ 25.2, 701.6686, 122.72, 717.8914 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 701.6686, 220.24, 717.8914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 701.6686, 317.76, 717.8914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 701.6686, 415.28, 717.8914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 701.6686, 512.8, 717.8914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 701.6686, 610.32, 717.8914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 685.4457, 610.32, 701.6686 ], "cells": [ { "location": [ 25.2, 685.4457, 122.72, 701.6686 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 685.4457, 220.24, 701.6686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 685.4457, 317.76, 701.6686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 685.4457, 415.28, 701.6686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 685.4457, 512.8, 701.6686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 685.4457, 610.32, 701.6686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 669.2229, 610.32, 685.4457 ], "cells": [ { "location": [ 25.2, 669.2229, 122.72, 685.4457 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 669.2229, 220.24, 685.4457 ], "text": "1,076,701,800", "html_text": "1,076,701,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 669.2229, 317.76, 685.4457 ], "text": "1,121,437,300", "html_text": "1,121,437,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 669.2229, 415.28, 685.4457 ], "text": "1,080,800,000", "html_text": "1,080,800,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 669.2229, 512.8, 685.4457 ], "text": "1,072,135,700", "html_text": "1,072,135,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 669.2229, 610.32, 685.4457 ], "text": "1,072,135,700", "html_text": "1,072,135,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 653, 610.32, 669.2229 ], "cells": [ { "location": [ 25.2, 653, 122.72, 669.2229 ], "text": "Postsecondary Ed Performance Fund", "html_text": "Postsecondary Ed Performance Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 653, 220.24, 669.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 653, 317.76, 669.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 653, 415.28, 669.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 653, 512.8, 669.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 653, 610.32, 669.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 636.7771, 610.32, 653 ], "cells": [ { "location": [ 25.2, 636.7771, 122.72, 653 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 636.7771, 220.24, 653 ], "text": "2,107,500", "html_text": "2,107,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 636.7771, 317.76, 653 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 636.7771, 415.28, 653 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 636.7771, 512.8, 653 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 636.7771, 610.32, 653 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 620.5543, 610.32, 636.7771 ], "cells": [ { "location": [ 25.2, 620.5543, 122.72, 636.7771 ], "text": "Continuing Approp.-General Fund", "html_text": "Continuing Approp.-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 620.5543, 220.24, 636.7771 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 620.5543, 317.76, 636.7771 ], "text": "3,895,777", "html_text": "3,895,777", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 620.5543, 415.28, 636.7771 ], "text": "2,076,900", "html_text": "2,076,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 620.5543, 512.8, 636.7771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 620.5543, 610.32, 636.7771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 604.3314, 610.32, 620.5543 ], "cells": [ { "location": [ 25.2, 604.3314, 122.72, 620.5543 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 604.3314, 220.24, 620.5543 ], "text": "(1,799,700)", "html_text": "(1,799,700)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 604.3314, 317.76, 620.5543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 604.3314, 415.28, 620.5543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 604.3314, 512.8, 620.5543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 604.3314, 610.32, 620.5543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 588.1086, 610.32, 604.3314 ], "cells": [ { "location": [ 25.2, 588.1086, 122.72, 604.3314 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 588.1086, 220.24, 604.3314 ], "text": "1,082,009,600", "html_text": "1,082,009,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 588.1086, 317.76, 604.3314 ], "text": "1,125,333,077", "html_text": "1,125,333,077", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 588.1086, 415.28, 604.3314 ], "text": "1,082,876,900", "html_text": "1,082,876,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 588.1086, 512.8, 604.3314 ], "text": "1,072,135,700", "html_text": "1,072,135,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 588.1086, 610.32, 604.3314 ], "text": "1,072,135,700", "html_text": "1,072,135,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 571.8857, 610.32, 588.1086 ], "cells": [ { "location": [ 25.2, 571.8857, 122.72, 588.1086 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 571.8857, 220.24, 588.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 571.8857, 317.76, 588.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 571.8857, 415.28, 588.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 571.8857, 512.8, 588.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 571.8857, 610.32, 588.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 555.6629, 610.32, 571.8857 ], "cells": [ { "location": [ 25.2, 555.6629, 122.72, 571.8857 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 555.6629, 220.24, 571.8857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 555.6629, 317.76, 571.8857 ], "text": "5,866,771", "html_text": "5,866,771", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 555.6629, 415.28, 571.8857 ], "text": "5,903,800", "html_text": "5,903,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 555.6629, 512.8, 571.8857 ], "text": "2,951,900", "html_text": "2,951,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 555.6629, 610.32, 571.8857 ], "text": "2,951,900", "html_text": "2,951,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 539.44, 610.32, 555.6629 ], "cells": [ { "location": [ 25.2, 539.44, 122.72, 555.6629 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 539.44, 220.24, 555.6629 ], "text": "8,671,938,625", "html_text": "8,671,938,625", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 539.44, 317.76, 555.6629 ], "text": "9,520,036,451", "html_text": "9,520,036,451", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 539.44, 415.28, 555.6629 ], "text": "10,994,593,100", "html_text": "10,994,593,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 539.44, 512.8, 555.6629 ], "text": "11,831,429,600", "html_text": "11,831,429,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 539.44, 610.32, 555.6629 ], "text": "12,710,677,400", "html_text": "12,710,677,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 523.2171, 610.32, 539.44 ], "cells": [ { "location": [ 25.2, 523.2171, 122.72, 539.44 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 523.2171, 220.24, 539.44 ], "text": "8,671,938,625", "html_text": "8,671,938,625", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 523.2171, 317.76, 539.44 ], "text": "9,525,903,222", "html_text": "9,525,903,222", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 523.2171, 415.28, 539.44 ], "text": "11,000,496,900", "html_text": "11,000,496,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 523.2171, 512.8, 539.44 ], "text": "11,834,381,500", "html_text": "11,834,381,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 523.2171, 610.32, 539.44 ], "text": "12,713,629,300", "html_text": "12,713,629,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 506.9943, 610.32, 523.2171 ], "cells": [ { "location": [ 25.2, 506.9943, 122.72, 523.2171 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 506.9943, 220.24, 523.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 506.9943, 317.76, 523.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 506.9943, 415.28, 523.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 506.9943, 512.8, 523.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 506.9943, 610.32, 523.2171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 490.7714, 610.32, 506.9943 ], "cells": [ { "location": [ 25.2, 490.7714, 122.72, 506.9943 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 490.7714, 220.24, 506.9943 ], "text": "1,005,189,387", "html_text": "1,005,189,387", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 490.7714, 317.76, 506.9943 ], "text": "1,078,844,579", "html_text": "1,078,844,579", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 490.7714, 415.28, 506.9943 ], "text": "1,078,019,100", "html_text": "1,078,019,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 490.7714, 512.8, 506.9943 ], "text": "1,117,097,700", "html_text": "1,117,097,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 490.7714, 610.32, 506.9943 ], "text": "1,142,691,900", "html_text": "1,142,691,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 474.5486, 610.32, 490.7714 ], "cells": [ { "location": [ 25.2, 474.5486, 122.72, 490.7714 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 474.5486, 220.24, 490.7714 ], "text": "1,005,189,387", "html_text": "1,005,189,387", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 474.5486, 317.76, 490.7714 ], "text": "1,078,844,579", "html_text": "1,078,844,579", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 474.5486, 415.28, 490.7714 ], "text": "1,078,019,100", "html_text": "1,078,019,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 474.5486, 512.8, 490.7714 ], "text": "1,117,097,700", "html_text": "1,117,097,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 474.5486, 610.32, 490.7714 ], "text": "1,142,691,900", "html_text": "1,142,691,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 458.3257, 610.32, 474.5486 ], "cells": [ { "location": [ 25.2, 458.3257, 122.72, 474.5486 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 458.3257, 220.24, 474.5486 ], "text": "10,759,137,612", "html_text": "10,759,137,612", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 458.3257, 317.76, 474.5486 ], "text": "11,730,080,878", "html_text": "11,730,080,878", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 458.3257, 415.28, 474.5486 ], "text": "13,161,392,900", "html_text": "13,161,392,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 458.3257, 512.8, 474.5486 ], "text": "14,023,614,900", "html_text": "14,023,614,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 458.3257, 610.32, 474.5486 ], "text": "14,928,456,900", "html_text": "14,928,456,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 442.1029, 610.32, 458.3257 ], "cells": [ { "location": [ 25.2, 442.1029, 122.72, 458.3257 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 442.1029, 220.24, 458.3257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 442.1029, 317.76, 458.3257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 442.1029, 415.28, 458.3257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 442.1029, 512.8, 458.3257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 442.1029, 610.32, 458.3257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 425.88, 610.32, 442.1029 ], "cells": [ { "location": [ 25.2, 425.88, 122.72, 442.1029 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 425.88, 220.24, 442.1029 ], "text": "5,200,981,534", "html_text": "5,200,981,534", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 425.88, 317.76, 442.1029 ], "text": "5,738,736,213", "html_text": "5,738,736,213", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 425.88, 415.28, 442.1029 ], "text": "6,028,006,900", "html_text": "6,028,006,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 425.88, 512.8, 442.1029 ], "text": "6,401,226,000", "html_text": "6,401,226,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 425.88, 610.32, 442.1029 ], "text": "6,808,266,100", "html_text": "6,808,266,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 409.6571, 610.32, 425.88 ], "cells": [ { "location": [ 25.2, 409.6571, 122.72, 425.88 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 409.6571, 220.24, 425.88 ], "text": "3,577,963,470", "html_text": "3,577,963,470", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 409.6571, 317.76, 425.88 ], "text": "3,968,644,026", "html_text": "3,968,644,026", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 409.6571, 415.28, 425.88 ], "text": "5,095,532,000", "html_text": "5,095,532,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 409.6571, 512.8, 425.88 ], "text": "5,494,896,400", "html_text": "5,494,896,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 409.6571, 610.32, 425.88 ], "text": "5,921,293,000", "html_text": "5,921,293,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 393.4343, 610.32, 409.6571 ], "cells": [ { "location": [ 25.2, 393.4343, 122.72, 409.6571 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 393.4343, 220.24, 409.6571 ], "text": "607,468,870", "html_text": "607,468,870", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 393.4343, 317.76, 409.6571 ], "text": "576,285,256", "html_text": "576,285,256", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 393.4343, 415.28, 409.6571 ], "text": "1,268,482,400", "html_text": "1,268,482,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 393.4343, 512.8, 409.6571 ], "text": "1,300,171,400", "html_text": "1,300,171,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 393.4343, 610.32, 409.6571 ], "text": "1,314,089,600", "html_text": "1,314,089,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 377.2114, 610.32, 393.4343 ], "cells": [ { "location": [ 25.2, 377.2114, 122.72, 393.4343 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 377.2114, 220.24, 393.4343 ], "text": "264,240,635", "html_text": "264,240,635", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 377.2114, 317.76, 393.4343 ], "text": "262,748,996", "html_text": "262,748,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 377.2114, 415.28, 393.4343 ], "text": "252,165,400", "html_text": "252,165,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 377.2114, 512.8, 393.4343 ], "text": "264,499,400", "html_text": "264,499,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 377.2114, 610.32, 393.4343 ], "text": "268,582,300", "html_text": "268,582,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 360.9886, 610.32, 377.2114 ], "cells": [ { "location": [ 25.2, 360.9886, 122.72, 377.2114 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 360.9886, 220.24, 377.2114 ], "text": "525,170,465", "html_text": "525,170,465", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 360.9886, 317.76, 377.2114 ], "text": "554,022,171", "html_text": "554,022,171", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 360.9886, 415.28, 377.2114 ], "text": "514,254,300", "html_text": "514,254,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 360.9886, 512.8, 377.2114 ], "text": "559,869,800", "html_text": "559,869,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 360.9886, 610.32, 377.2114 ], "text": "613,274,200", "html_text": "613,274,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 344.7657, 610.32, 360.9886 ], "cells": [ { "location": [ 25.2, 344.7657, 122.72, 360.9886 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 344.7657, 220.24, 360.9886 ], "text": "10,175,824,975", "html_text": "10,175,824,975", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 344.7657, 317.76, 360.9886 ], "text": "11,100,436,663", "html_text": "11,100,436,663", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 344.7657, 415.28, 360.9886 ], "text": "13,158,441,000", "html_text": "13,158,441,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 344.7657, 512.8, 360.9886 ], "text": "14,020,663,000", "html_text": "14,020,663,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 344.7657, 610.32, 360.9886 ], "text": "14,925,505,200", "html_text": "14,925,505,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 328.5429, 610.32, 344.7657 ], "cells": [ { "location": [ 25.2, 328.5429, 122.72, 344.7657 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 328.5429, 220.24, 344.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 328.5429, 317.76, 344.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 328.5429, 415.28, 344.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 328.5429, 512.8, 344.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 328.5429, 610.32, 344.7657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 312.32, 610.32, 328.5429 ], "cells": [ { "location": [ 25.2, 312.32, 122.72, 328.5429 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 312.32, 220.24, 328.5429 ], "text": "1,078,786,700", "html_text": "1,078,786,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 312.32, 317.76, 328.5429 ], "text": "1,120,563,700", "html_text": "1,120,563,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 312.32, 415.28, 328.5429 ], "text": "1,082,876,900", "html_text": "1,082,876,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 312.32, 512.8, 328.5429 ], "text": "1,072,135,700", "html_text": "1,072,135,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 312.32, 610.32, 328.5429 ], "text": "1,072,135,700", "html_text": "1,072,135,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 296.0971, 610.32, 312.32 ], "cells": [ { "location": [ 25.2, 296.0971, 122.72, 312.32 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 296.0971, 220.24, 312.32 ], "text": "8,091,848,888", "html_text": "8,091,848,888", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 296.0971, 317.76, 312.32 ], "text": "8,901,028,384", "html_text": "8,901,028,384", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 296.0971, 415.28, 312.32 ], "text": "10,997,545,000", "html_text": "10,997,545,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 296.0971, 512.8, 312.32 ], "text": "11,831,429,600", "html_text": "11,831,429,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 296.0971, 610.32, 312.32 ], "text": "12,710,677,600", "html_text": "12,710,677,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 279.8743, 610.32, 296.0971 ], "cells": [ { "location": [ 25.2, 279.8743, 122.72, 296.0971 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 279.8743, 220.24, 296.0971 ], "text": "1,005,189,387", "html_text": "1,005,189,387", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 279.8743, 317.76, 296.0971 ], "text": "1,078,844,579", "html_text": "1,078,844,579", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 279.8743, 415.28, 296.0971 ], "text": "1,078,019,100", "html_text": "1,078,019,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 279.8743, 512.8, 296.0971 ], "text": "1,117,097,700", "html_text": "1,117,097,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 279.8743, 610.32, 296.0971 ], "text": "1,142,691,900", "html_text": "1,142,691,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 263.6514, 610.32, 279.8743 ], "cells": [ { "location": [ 25.2, 263.6514, 122.72, 279.8743 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 263.6514, 220.24, 279.8743 ], "text": "10,175,824,975", "html_text": "10,175,824,975", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 263.6514, 317.76, 279.8743 ], "text": "11,100,436,663", "html_text": "11,100,436,663", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 263.6514, 415.28, 279.8743 ], "text": "13,158,441,000", "html_text": "13,158,441,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 263.6514, 512.8, 279.8743 ], "text": "14,020,663,000", "html_text": "14,020,663,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 263.6514, 610.32, 279.8743 ], "text": "14,925,505,200", "html_text": "14,925,505,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 247.4286, 610.32, 263.6514 ], "cells": [ { "location": [ 25.2, 247.4286, 122.72, 263.6514 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 247.4286, 220.24, 263.6514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 247.4286, 317.76, 263.6514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 247.4286, 415.28, 263.6514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 247.4286, 512.8, 263.6514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 247.4286, 610.32, 263.6514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 231.2057, 610.32, 247.4286 ], "cells": [ { "location": [ 25.2, 231.2057, 122.72, 247.4286 ], "text": "Eastern Kentucky University", "html_text": "Eastern Kentucky University", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 231.2057, 220.24, 247.4286 ], "text": "384,811,190", "html_text": "384,811,190", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 231.2057, 317.76, 247.4286 ], "text": "402,291,771", "html_text": "402,291,771", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 231.2057, 415.28, 247.4286 ], "text": "435,710,700", "html_text": "435,710,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 231.2057, 512.8, 247.4286 ], "text": "443,499,100", "html_text": "443,499,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 231.2057, 610.32, 247.4286 ], "text": "451,876,000", "html_text": "451,876,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 214.9829, 610.32, 231.2057 ], "cells": [ { "location": [ 25.2, 214.9829, 122.72, 231.2057 ], "text": "Kentucky State University", "html_text": "Kentucky State University", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 214.9829, 220.24, 231.2057 ], "text": "86,848,644", "html_text": "86,848,644", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 214.9829, 317.76, 231.2057 ], "text": "111,364,351", "html_text": "111,364,351", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 214.9829, 415.28, 231.2057 ], "text": "132,504,500", "html_text": "132,504,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 214.9829, 512.8, 231.2057 ], "text": "139,741,400", "html_text": "139,741,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 214.9829, 610.32, 231.2057 ], "text": "152,077,900", "html_text": "152,077,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.2, 198.76, 610.32, 214.9829 ], "cells": [ { "location": [ 25.2, 198.76, 122.72, 214.9829 ], "text": "Morehead State University", "html_text": "Morehead State University", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 198.76, 220.24, 214.9829 ], "text": "182,692,100", "html_text": "182,692,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 198.76, 317.76, 214.9829 ], "text": "187,536,800", "html_text": "187,536,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 198.76, 415.28, 214.9829 ], "text": "198,401,500", "html_text": "198,401,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 198.76, 512.8, 214.9829 ], "text": "208,640,400", "html_text": "208,640,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 198.76, 610.32, 214.9829 ], "text": "209,219,700", "html_text": "209,219,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.2, 182.5371, 610.32, 198.76 ], "cells": [ { "location": [ 25.2, 182.5371, 122.72, 198.76 ], "text": "Murray State University", "html_text": "Murray State University", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 182.5371, 220.24, 198.76 ], "text": "212,903,300", "html_text": "212,903,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 182.5371, 317.76, 198.76 ], "text": "213,975,000", "html_text": "213,975,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 182.5371, 415.28, 198.76 ], "text": "224,123,900", "html_text": "224,123,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 182.5371, 512.8, 198.76 ], "text": "240,728,500", "html_text": "240,728,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 182.5371, 610.32, 198.76 ], "text": "240,728,500", "html_text": "240,728,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.2, 166.3143, 610.32, 182.5371 ], "cells": [ { "location": [ 25.2, 166.3143, 122.72, 182.5371 ], "text": "Northern Kentucky University", "html_text": "Northern Kentucky University", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 166.3143, 220.24, 182.5371 ], "text": "280,643,841", "html_text": "280,643,841", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 166.3143, 317.76, 182.5371 ], "text": "284,178,641", "html_text": "284,178,641", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 166.3143, 415.28, 182.5371 ], "text": "291,629,000", "html_text": "291,629,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 166.3143, 512.8, 182.5371 ], "text": "304,337,600", "html_text": "304,337,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 166.3143, 610.32, 182.5371 ], "text": "304,337,600", "html_text": "304,337,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.2, 150.0914, 610.32, 166.3143 ], "cells": [ { "location": [ 25.2, 150.0914, 122.72, 166.3143 ], "text": "University of Kentucky", "html_text": "University of Kentucky", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 150.0914, 220.24, 166.3143 ], "text": "6,172,140,900", "html_text": "6,172,140,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 150.0914, 317.76, 166.3143 ], "text": "6,868,630,800", "html_text": "6,868,630,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 150.0914, 415.28, 166.3143 ], "text": "8,621,830,300", "html_text": "8,621,830,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 150.0914, 512.8, 166.3143 ], "text": "9,344,078,900", "html_text": "9,344,078,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 150.0914, 610.32, 166.3143 ], "text": "10,182,898,000", "html_text": "10,182,898,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.2, 133.8686, 610.32, 150.0914 ], "cells": [ { "location": [ 25.2, 133.8686, 122.72, 150.0914 ], "text": "University of Louisville", "html_text": "University of Louisville", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 133.8686, 220.24, 150.0914 ], "text": "1,654,276,200", "html_text": "1,654,276,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 133.8686, 317.76, 150.0914 ], "text": "1,738,385,800", "html_text": "1,738,385,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 133.8686, 415.28, 150.0914 ], "text": "1,796,250,600", "html_text": "1,796,250,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 133.8686, 512.8, 150.0914 ], "text": "1,871,242,000", "html_text": "1,871,242,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 133.8686, 610.32, 150.0914 ], "text": "1,908,241,600", "html_text": "1,908,241,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.2, 117.6457, 610.32, 133.8686 ], "cells": [ { "location": [ 25.2, 117.6457, 122.72, 133.8686 ], "text": "Western Kentucky University", "html_text": "Western Kentucky University", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 117.6457, 220.24, 133.8686 ], "text": "404,400,400", "html_text": "404,400,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 117.6457, 317.76, 133.8686 ], "text": "406,968,500", "html_text": "406,968,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 117.6457, 415.28, 133.8686 ], "text": "404,076,500", "html_text": "404,076,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 117.6457, 512.8, 133.8686 ], "text": "410,023,600", "html_text": "410,023,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 117.6457, 610.32, 133.8686 ], "text": "411,023,600", "html_text": "411,023,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.2, 101.4229, 610.32, 117.6457 ], "cells": [ { "location": [ 25.2, 101.4229, 122.72, 117.6457 ], "text": "Kentucky Community and Technical College System", "html_text": "Kentucky Community and Technical College System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 101.4229, 220.24, 117.6457 ], "text": "797,108,400", "html_text": "797,108,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 101.4229, 317.76, 117.6457 ], "text": "887,105,000", "html_text": "887,105,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 101.4229, 415.28, 117.6457 ], "text": "1,053,914,000", "html_text": "1,053,914,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 101.4229, 512.8, 117.6457 ], "text": "1,058,371,500", "html_text": "1,058,371,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 101.4229, 610.32, 117.6457 ], "text": "1,065,102,300", "html_text": "1,065,102,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.2, 85.2, 610.32, 101.4229 ], "cells": [ { "location": [ 25.2, 85.2, 122.72, 101.4229 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 85.2, 220.24, 101.4229 ], "text": "10,175,824,975", "html_text": "10,175,824,975", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 85.2, 317.76, 101.4229 ], "text": "11,100,436,663", "html_text": "11,100,436,663", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 85.2, 415.28, 101.4229 ], "text": "13,158,441,000", "html_text": "13,158,441,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 85.2, 512.8, 101.4229 ], "text": "14,020,663,000", "html_text": "14,020,663,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 85.2, 610.32, 101.4229 ], "text": "14,925,505,200", "html_text": "14,925,505,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 42, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 320, "type": "TEXT", "location": { "l": 308.88, "t": 18.72, "r": 325.2, "b": 8.88 }, "text": "302", "reading_order": 1 } ] }, { "page": 321, "items": [ { "page": 321, "type": "TABLE", "location": { "l": 25.68, "t": 766.08, "r": 607.44, "b": 156 }, "text": "
Postsecondary Education Eastern Kentucky University
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation81,901,30081,067,20076,751,70080,929,70080,929,700
Postsecondary Ed Performance3,222,9004,769,4004,880,300
Total General Fund85,124,20085,836,60081,632,00080,929,70080,929,700
Restricted Funds
Current Receipts203,735,364212,149,499218,578,700227,069,400235,446,300
Total Restricted Funds203,735,364212,149,499218,578,700227,069,400235,446,300
Federal Fund
Current Receipts107,742,092117,294,031135,500,000135,500,000135,500,000
Total Federal Fund107,742,092117,294,031135,500,000135,500,000135,500,000
TOTAL SOURCE OF FUNDS396,601,656415,280,130435,710,700443,499,100451,876,000
EXPENDITURES BY CLASS
Personnel Costs172,670,130175,910,705181,500,000175,000,000175,000,000
Operating Expenses113,205,69899,001,713107,543,400106,411,100106,340,100
Grants Loans Benefits73,941,564108,220,525130,924,200138,247,500138,333,200
Debt Service24,993,79719,158,82715,743,10023,840,50032,202,700
TOTAL EXPENDITURES384,811,190402,291,771435,710,700443,499,100451,876,000
EXPENDITURES BY FUND SOURCE
General Fund81,901,30081,067,20081,632,00080,929,70080,929,700
Restricted Funds195,167,798203,930,540218,578,700227,069,400235,446,300
Federal Fund107,742,092117,294,031135,500,000135,500,000135,500,000
TOTAL EXPENDITURES384,811,190402,291,771435,710,700443,499,100451,876,000
EXPENDITURES BY UNIT
Instruction91,818,82590,168,06792,042,90096,929,00097,370,500
Research1,095,834753,0431,260,0001,260,0001,260,000
Public Service16,211,31614,541,44518,770,00018,770,00018,770,000
Libraries3,501,7853,607,7195,300,0005,300,0005,300,000
Academic Support20,159,25521,319,04519,650,00024,650,00025,100,000
Student Services20,296,39820,760,60028,380,30023,500,00023,500,000
Institutional Support76,226,40579,191,39882,627,50085,340,20092,895,500
Operation and Maintenance of Plant6,136,0836,511,83125,000,00025,069,90025,000,000
Scholarships and Fellowships115,508,350132,718,173130,680,000130,680,000130,680,000
Auxiliary Enterprises33,856,93932,720,45032,000,00032,000,00032,000,000
TOTAL EXPENDITURES384,811,190402,291,771435,710,700443,499,100451,876,000
", "rows": [ { "row_index": 0, "location": [ 25.68, 749.5914, 607.44, 766.08 ], "cells": [ { "location": [ 25.68, 749.5914, 122.64, 766.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 749.5914, 607.44, 766.08 ], "text": "Postsecondary Education Eastern Kentucky University", "html_text": "Postsecondary Education Eastern Kentucky University", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.68, 733.1027, 607.44, 749.5914 ], "cells": [ { "location": [ 25.68, 733.1027, 122.64, 749.5914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 733.1027, 219.6, 749.5914 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 733.1027, 316.56, 749.5914 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 733.1027, 413.52, 749.5914 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 733.1027, 510.48, 749.5914 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 733.1027, 607.44, 749.5914 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.68, 716.6141, 607.44, 733.1027 ], "cells": [ { "location": [ 25.68, 716.6141, 122.64, 733.1027 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 716.6141, 219.6, 733.1027 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 716.6141, 316.56, 733.1027 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 716.6141, 413.52, 733.1027 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 716.6141, 510.48, 733.1027 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 716.6141, 607.44, 733.1027 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.68, 700.1254, 607.44, 716.6141 ], "cells": [ { "location": [ 25.68, 700.1254, 122.64, 716.6141 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 700.1254, 219.6, 716.6141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 700.1254, 316.56, 716.6141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 700.1254, 413.52, 716.6141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 700.1254, 510.48, 716.6141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 700.1254, 607.44, 716.6141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.68, 683.6368, 607.44, 700.1254 ], "cells": [ { "location": [ 25.68, 683.6368, 122.64, 700.1254 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 683.6368, 219.6, 700.1254 ], "text": "81,901,300", "html_text": "81,901,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 683.6368, 316.56, 700.1254 ], "text": "81,067,200", "html_text": "81,067,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 683.6368, 413.52, 700.1254 ], "text": "76,751,700", "html_text": "76,751,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 683.6368, 510.48, 700.1254 ], "text": "80,929,700", "html_text": "80,929,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 683.6368, 607.44, 700.1254 ], "text": "80,929,700", "html_text": "80,929,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.68, 667.1481, 607.44, 683.6368 ], "cells": [ { "location": [ 25.68, 667.1481, 122.64, 683.6368 ], "text": "Postsecondary Ed Performance", "html_text": "Postsecondary Ed Performance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 667.1481, 219.6, 683.6368 ], "text": "3,222,900", "html_text": "3,222,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 667.1481, 316.56, 683.6368 ], "text": "4,769,400", "html_text": "4,769,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 667.1481, 413.52, 683.6368 ], "text": "4,880,300", "html_text": "4,880,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 667.1481, 510.48, 683.6368 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 667.1481, 607.44, 683.6368 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.68, 650.6595, 607.44, 667.1481 ], "cells": [ { "location": [ 25.68, 650.6595, 122.64, 667.1481 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 650.6595, 219.6, 667.1481 ], "text": "85,124,200", "html_text": "85,124,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 650.6595, 316.56, 667.1481 ], "text": "85,836,600", "html_text": "85,836,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 650.6595, 413.52, 667.1481 ], "text": "81,632,000", "html_text": "81,632,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 650.6595, 510.48, 667.1481 ], "text": "80,929,700", "html_text": "80,929,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 650.6595, 607.44, 667.1481 ], "text": "80,929,700", "html_text": "80,929,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.68, 634.1708, 607.44, 650.6595 ], "cells": [ { "location": [ 25.68, 634.1708, 122.64, 650.6595 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 634.1708, 219.6, 650.6595 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 634.1708, 316.56, 650.6595 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 634.1708, 413.52, 650.6595 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 634.1708, 510.48, 650.6595 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 634.1708, 607.44, 650.6595 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.68, 617.6822, 607.44, 634.1708 ], "cells": [ { "location": [ 25.68, 617.6822, 122.64, 634.1708 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 617.6822, 219.6, 634.1708 ], "text": "203,735,364", "html_text": "203,735,364", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 617.6822, 316.56, 634.1708 ], "text": "212,149,499", "html_text": "212,149,499", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 617.6822, 413.52, 634.1708 ], "text": "218,578,700", "html_text": "218,578,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 617.6822, 510.48, 634.1708 ], "text": "227,069,400", "html_text": "227,069,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 617.6822, 607.44, 634.1708 ], "text": "235,446,300", "html_text": "235,446,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.68, 601.1935, 607.44, 617.6822 ], "cells": [ { "location": [ 25.68, 601.1935, 122.64, 617.6822 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 601.1935, 219.6, 617.6822 ], "text": "203,735,364", "html_text": "203,735,364", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 601.1935, 316.56, 617.6822 ], "text": "212,149,499", "html_text": "212,149,499", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 601.1935, 413.52, 617.6822 ], "text": "218,578,700", "html_text": "218,578,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 601.1935, 510.48, 617.6822 ], "text": "227,069,400", "html_text": "227,069,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 601.1935, 607.44, 617.6822 ], "text": "235,446,300", "html_text": "235,446,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.68, 584.7049, 607.44, 601.1935 ], "cells": [ { "location": [ 25.68, 584.7049, 122.64, 601.1935 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 584.7049, 219.6, 601.1935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 584.7049, 316.56, 601.1935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 584.7049, 413.52, 601.1935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 584.7049, 510.48, 601.1935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 584.7049, 607.44, 601.1935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.68, 568.2162, 607.44, 584.7049 ], "cells": [ { "location": [ 25.68, 568.2162, 122.64, 584.7049 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 568.2162, 219.6, 584.7049 ], "text": "107,742,092", "html_text": "107,742,092", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 568.2162, 316.56, 584.7049 ], "text": "117,294,031", "html_text": "117,294,031", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 568.2162, 413.52, 584.7049 ], "text": "135,500,000", "html_text": "135,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 568.2162, 510.48, 584.7049 ], "text": "135,500,000", "html_text": "135,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 568.2162, 607.44, 584.7049 ], "text": "135,500,000", "html_text": "135,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.68, 551.7276, 607.44, 568.2162 ], "cells": [ { "location": [ 25.68, 551.7276, 122.64, 568.2162 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 551.7276, 219.6, 568.2162 ], "text": "107,742,092", "html_text": "107,742,092", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 551.7276, 316.56, 568.2162 ], "text": "117,294,031", "html_text": "117,294,031", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 551.7276, 413.52, 568.2162 ], "text": "135,500,000", "html_text": "135,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 551.7276, 510.48, 568.2162 ], "text": "135,500,000", "html_text": "135,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 551.7276, 607.44, 568.2162 ], "text": "135,500,000", "html_text": "135,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.68, 535.2389, 607.44, 551.7276 ], "cells": [ { "location": [ 25.68, 535.2389, 122.64, 551.7276 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 535.2389, 219.6, 551.7276 ], "text": "396,601,656", "html_text": "396,601,656", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 535.2389, 316.56, 551.7276 ], "text": "415,280,130", "html_text": "415,280,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 535.2389, 413.52, 551.7276 ], "text": "435,710,700", "html_text": "435,710,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 535.2389, 510.48, 551.7276 ], "text": "443,499,100", "html_text": "443,499,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 535.2389, 607.44, 551.7276 ], "text": "451,876,000", "html_text": "451,876,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.68, 518.7503, 607.44, 535.2389 ], "cells": [ { "location": [ 25.68, 518.7503, 122.64, 535.2389 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 518.7503, 219.6, 535.2389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 518.7503, 316.56, 535.2389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 518.7503, 413.52, 535.2389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 518.7503, 510.48, 535.2389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 518.7503, 607.44, 535.2389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.68, 502.2616, 607.44, 518.7503 ], "cells": [ { "location": [ 25.68, 502.2616, 122.64, 518.7503 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 502.2616, 219.6, 518.7503 ], "text": "172,670,130", "html_text": "172,670,130", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 502.2616, 316.56, 518.7503 ], "text": "175,910,705", "html_text": "175,910,705", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 502.2616, 413.52, 518.7503 ], "text": "181,500,000", "html_text": "181,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 502.2616, 510.48, 518.7503 ], "text": "175,000,000", "html_text": "175,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 502.2616, 607.44, 518.7503 ], "text": "175,000,000", "html_text": "175,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.68, 485.773, 607.44, 502.2616 ], "cells": [ { "location": [ 25.68, 485.773, 122.64, 502.2616 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 485.773, 219.6, 502.2616 ], "text": "113,205,698", "html_text": "113,205,698", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 485.773, 316.56, 502.2616 ], "text": "99,001,713", "html_text": "99,001,713", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 485.773, 413.52, 502.2616 ], "text": "107,543,400", "html_text": "107,543,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 485.773, 510.48, 502.2616 ], "text": "106,411,100", "html_text": "106,411,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 485.773, 607.44, 502.2616 ], "text": "106,340,100", "html_text": "106,340,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.68, 469.2843, 607.44, 485.773 ], "cells": [ { "location": [ 25.68, 469.2843, 122.64, 485.773 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 469.2843, 219.6, 485.773 ], "text": "73,941,564", "html_text": "73,941,564", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 469.2843, 316.56, 485.773 ], "text": "108,220,525", "html_text": "108,220,525", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 469.2843, 413.52, 485.773 ], "text": "130,924,200", "html_text": "130,924,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 469.2843, 510.48, 485.773 ], "text": "138,247,500", "html_text": "138,247,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 469.2843, 607.44, 485.773 ], "text": "138,333,200", "html_text": "138,333,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.68, 452.7957, 607.44, 469.2843 ], "cells": [ { "location": [ 25.68, 452.7957, 122.64, 469.2843 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 452.7957, 219.6, 469.2843 ], "text": "24,993,797", "html_text": "24,993,797", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 452.7957, 316.56, 469.2843 ], "text": "19,158,827", "html_text": "19,158,827", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 452.7957, 413.52, 469.2843 ], "text": "15,743,100", "html_text": "15,743,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 452.7957, 510.48, 469.2843 ], "text": "23,840,500", "html_text": "23,840,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 452.7957, 607.44, 469.2843 ], "text": "32,202,700", "html_text": "32,202,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.68, 436.307, 607.44, 452.7957 ], "cells": [ { "location": [ 25.68, 436.307, 122.64, 452.7957 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 436.307, 219.6, 452.7957 ], "text": "384,811,190", "html_text": "384,811,190", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 436.307, 316.56, 452.7957 ], "text": "402,291,771", "html_text": "402,291,771", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 436.307, 413.52, 452.7957 ], "text": "435,710,700", "html_text": "435,710,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 436.307, 510.48, 452.7957 ], "text": "443,499,100", "html_text": "443,499,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 436.307, 607.44, 452.7957 ], "text": "451,876,000", "html_text": "451,876,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.68, 419.8184, 607.44, 436.307 ], "cells": [ { "location": [ 25.68, 419.8184, 122.64, 436.307 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 419.8184, 219.6, 436.307 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 419.8184, 316.56, 436.307 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 419.8184, 413.52, 436.307 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 419.8184, 510.48, 436.307 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 419.8184, 607.44, 436.307 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.68, 403.3297, 607.44, 419.8184 ], "cells": [ { "location": [ 25.68, 403.3297, 122.64, 419.8184 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 403.3297, 219.6, 419.8184 ], "text": "81,901,300", "html_text": "81,901,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 403.3297, 316.56, 419.8184 ], "text": "81,067,200", "html_text": "81,067,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 403.3297, 413.52, 419.8184 ], "text": "81,632,000", "html_text": "81,632,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 403.3297, 510.48, 419.8184 ], "text": "80,929,700", "html_text": "80,929,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 403.3297, 607.44, 419.8184 ], "text": "80,929,700", "html_text": "80,929,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.68, 386.8411, 607.44, 403.3297 ], "cells": [ { "location": [ 25.68, 386.8411, 122.64, 403.3297 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 386.8411, 219.6, 403.3297 ], "text": "195,167,798", "html_text": "195,167,798", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 386.8411, 316.56, 403.3297 ], "text": "203,930,540", "html_text": "203,930,540", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 386.8411, 413.52, 403.3297 ], "text": "218,578,700", "html_text": "218,578,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 386.8411, 510.48, 403.3297 ], "text": "227,069,400", "html_text": "227,069,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 386.8411, 607.44, 403.3297 ], "text": "235,446,300", "html_text": "235,446,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.68, 370.3524, 607.44, 386.8411 ], "cells": [ { "location": [ 25.68, 370.3524, 122.64, 386.8411 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 370.3524, 219.6, 386.8411 ], "text": "107,742,092", "html_text": "107,742,092", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 370.3524, 316.56, 386.8411 ], "text": "117,294,031", "html_text": "117,294,031", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 370.3524, 413.52, 386.8411 ], "text": "135,500,000", "html_text": "135,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 370.3524, 510.48, 386.8411 ], "text": "135,500,000", "html_text": "135,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 370.3524, 607.44, 386.8411 ], "text": "135,500,000", "html_text": "135,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.68, 353.8638, 607.44, 370.3524 ], "cells": [ { "location": [ 25.68, 353.8638, 122.64, 370.3524 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 353.8638, 219.6, 370.3524 ], "text": "384,811,190", "html_text": "384,811,190", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 353.8638, 316.56, 370.3524 ], "text": "402,291,771", "html_text": "402,291,771", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 353.8638, 413.52, 370.3524 ], "text": "435,710,700", "html_text": "435,710,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 353.8638, 510.48, 370.3524 ], "text": "443,499,100", "html_text": "443,499,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 353.8638, 607.44, 370.3524 ], "text": "451,876,000", "html_text": "451,876,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.68, 337.3751, 607.44, 353.8638 ], "cells": [ { "location": [ 25.68, 337.3751, 122.64, 353.8638 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 337.3751, 219.6, 353.8638 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 337.3751, 316.56, 353.8638 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 337.3751, 413.52, 353.8638 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 337.3751, 510.48, 353.8638 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 337.3751, 607.44, 353.8638 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.68, 320.8865, 607.44, 337.3751 ], "cells": [ { "location": [ 25.68, 320.8865, 122.64, 337.3751 ], "text": "Instruction", "html_text": "Instruction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 320.8865, 219.6, 337.3751 ], "text": "91,818,825", "html_text": "91,818,825", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 320.8865, 316.56, 337.3751 ], "text": "90,168,067", "html_text": "90,168,067", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 320.8865, 413.52, 337.3751 ], "text": "92,042,900", "html_text": "92,042,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 320.8865, 510.48, 337.3751 ], "text": "96,929,000", "html_text": "96,929,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 320.8865, 607.44, 337.3751 ], "text": "97,370,500", "html_text": "97,370,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.68, 304.3978, 607.44, 320.8865 ], "cells": [ { "location": [ 25.68, 304.3978, 122.64, 320.8865 ], "text": "Research", "html_text": "Research", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 304.3978, 219.6, 320.8865 ], "text": "1,095,834", "html_text": "1,095,834", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 304.3978, 316.56, 320.8865 ], "text": "753,043", "html_text": "753,043", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 304.3978, 413.52, 320.8865 ], "text": "1,260,000", "html_text": "1,260,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 304.3978, 510.48, 320.8865 ], "text": "1,260,000", "html_text": "1,260,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 304.3978, 607.44, 320.8865 ], "text": "1,260,000", "html_text": "1,260,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.68, 287.9092, 607.44, 304.3978 ], "cells": [ { "location": [ 25.68, 287.9092, 122.64, 304.3978 ], "text": "Public Service", "html_text": "Public Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 287.9092, 219.6, 304.3978 ], "text": "16,211,316", "html_text": "16,211,316", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 287.9092, 316.56, 304.3978 ], "text": "14,541,445", "html_text": "14,541,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 287.9092, 413.52, 304.3978 ], "text": "18,770,000", "html_text": "18,770,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 287.9092, 510.48, 304.3978 ], "text": "18,770,000", "html_text": "18,770,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 287.9092, 607.44, 304.3978 ], "text": "18,770,000", "html_text": "18,770,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.68, 271.4205, 607.44, 287.9092 ], "cells": [ { "location": [ 25.68, 271.4205, 122.64, 287.9092 ], "text": "Libraries", "html_text": "Libraries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 271.4205, 219.6, 287.9092 ], "text": "3,501,785", "html_text": "3,501,785", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 271.4205, 316.56, 287.9092 ], "text": "3,607,719", "html_text": "3,607,719", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 271.4205, 413.52, 287.9092 ], "text": "5,300,000", "html_text": "5,300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 271.4205, 510.48, 287.9092 ], "text": "5,300,000", "html_text": "5,300,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 271.4205, 607.44, 287.9092 ], "text": "5,300,000", "html_text": "5,300,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.68, 254.9319, 607.44, 271.4205 ], "cells": [ { "location": [ 25.68, 254.9319, 122.64, 271.4205 ], "text": "Academic Support", "html_text": "Academic Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 254.9319, 219.6, 271.4205 ], "text": "20,159,255", "html_text": "20,159,255", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 254.9319, 316.56, 271.4205 ], "text": "21,319,045", "html_text": "21,319,045", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 254.9319, 413.52, 271.4205 ], "text": "19,650,000", "html_text": "19,650,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 254.9319, 510.48, 271.4205 ], "text": "24,650,000", "html_text": "24,650,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 254.9319, 607.44, 271.4205 ], "text": "25,100,000", "html_text": "25,100,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.68, 238.4432, 607.44, 254.9319 ], "cells": [ { "location": [ 25.68, 238.4432, 122.64, 254.9319 ], "text": "Student Services", "html_text": "Student Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 238.4432, 219.6, 254.9319 ], "text": "20,296,398", "html_text": "20,296,398", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 238.4432, 316.56, 254.9319 ], "text": "20,760,600", "html_text": "20,760,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 238.4432, 413.52, 254.9319 ], "text": "28,380,300", "html_text": "28,380,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 238.4432, 510.48, 254.9319 ], "text": "23,500,000", "html_text": "23,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 238.4432, 607.44, 254.9319 ], "text": "23,500,000", "html_text": "23,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.68, 221.9546, 607.44, 238.4432 ], "cells": [ { "location": [ 25.68, 221.9546, 122.64, 238.4432 ], "text": "Institutional Support", "html_text": "Institutional Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 221.9546, 219.6, 238.4432 ], "text": "76,226,405", "html_text": "76,226,405", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 221.9546, 316.56, 238.4432 ], "text": "79,191,398", "html_text": "79,191,398", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 221.9546, 413.52, 238.4432 ], "text": "82,627,500", "html_text": "82,627,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 221.9546, 510.48, 238.4432 ], "text": "85,340,200", "html_text": "85,340,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 221.9546, 607.44, 238.4432 ], "text": "92,895,500", "html_text": "92,895,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.68, 205.4659, 607.44, 221.9546 ], "cells": [ { "location": [ 25.68, 205.4659, 122.64, 221.9546 ], "text": "Operation and Maintenance of Plant", "html_text": "Operation and Maintenance of Plant", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 205.4659, 219.6, 221.9546 ], "text": "6,136,083", "html_text": "6,136,083", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 205.4659, 316.56, 221.9546 ], "text": "6,511,831", "html_text": "6,511,831", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 205.4659, 413.52, 221.9546 ], "text": "25,000,000", "html_text": "25,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 205.4659, 510.48, 221.9546 ], "text": "25,069,900", "html_text": "25,069,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 205.4659, 607.44, 221.9546 ], "text": "25,000,000", "html_text": "25,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.68, 188.9773, 607.44, 205.4659 ], "cells": [ { "location": [ 25.68, 188.9773, 122.64, 205.4659 ], "text": "Scholarships and Fellowships", "html_text": "Scholarships and Fellowships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 188.9773, 219.6, 205.4659 ], "text": "115,508,350", "html_text": "115,508,350", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 188.9773, 316.56, 205.4659 ], "text": "132,718,173", "html_text": "132,718,173", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 188.9773, 413.52, 205.4659 ], "text": "130,680,000", "html_text": "130,680,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 188.9773, 510.48, 205.4659 ], "text": "130,680,000", "html_text": "130,680,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 188.9773, 607.44, 205.4659 ], "text": "130,680,000", "html_text": "130,680,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.68, 172.4886, 607.44, 188.9773 ], "cells": [ { "location": [ 25.68, 172.4886, 122.64, 188.9773 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 172.4886, 219.6, 188.9773 ], "text": "33,856,939", "html_text": "33,856,939", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 172.4886, 316.56, 188.9773 ], "text": "32,720,450", "html_text": "32,720,450", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 172.4886, 413.52, 188.9773 ], "text": "32,000,000", "html_text": "32,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 172.4886, 510.48, 188.9773 ], "text": "32,000,000", "html_text": "32,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 172.4886, 607.44, 188.9773 ], "text": "32,000,000", "html_text": "32,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.68, 156, 607.44, 172.4886 ], "cells": [ { "location": [ 25.68, 156, 122.64, 172.4886 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 156, 219.6, 172.4886 ], "text": "384,811,190", "html_text": "384,811,190", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 156, 316.56, 172.4886 ], "text": "402,291,771", "html_text": "402,291,771", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 156, 413.52, 172.4886 ], "text": "435,710,700", "html_text": "435,710,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 156, 510.48, 172.4886 ], "text": "443,499,100", "html_text": "443,499,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 156, 607.44, 172.4886 ], "text": "451,876,000", "html_text": "451,876,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 37, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 321, "type": "TEXT", "location": { "l": 25.2, "t": 143.52, "r": 601.2, "b": 104.64 }, "text": "Eastern Kentucky University, originally founded as a training school for teachers, has grown into a comprehensive postsecondary institution with an enrollment of over 15,000 students. In addition to the main campus in Richmond, EKU operates regional campuses at Corbin, Manchester, and Hazard.", "reading_order": 1 }, { "page": 321, "type": "TEXT", "location": { "l": 25.2, "t": 97.68, "r": 606, "b": 59.04 }, "text": "Baccalaureate degree programs are offered in liberal arts and sciences, business and technology, education, health sciences, and the university's program of distinction, justice and public safety. Each academic program requires students to demonstrate effective communication, creativity and critical thinking skills.", "reading_order": 2 }, { "page": 321, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 8.64 }, "text": "303", "reading_order": 3 } ] }, { "page": 322, "items": [ { "page": 322, "type": "TEXT", "location": { "l": 25.68, "t": 765.36, "r": 603.12, "b": 740.4 }, "text": "Advanced degrees are offered in education, psychology and technology, and doctoral programs in educational leadership, nursing practice and occupational therapy.", "reading_order": 0 }, { "page": 322, "type": "TITLE", "location": { "l": 26.4, "t": 731.52, "r": 60, "b": 718.8 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 322, "type": "TEXT", "location": { "l": 26.4, "t": 709.44, "r": 582.72, "b": 684.48 }, "text": "The fiscal year 2026 Postsecondary Education Performance Fund distribution in the amount of $4,880,300 is added to EKU's base General Fund appropriation in fiscal years 2027 and 2028.", "reading_order": 2 }, { "page": 322, "type": "TEXT", "location": { "l": 25.92, "t": 675.36, "r": 601.68, "b": 626.88 }, "text": "Included in the base General Fund budget is $4,571,900 in each fiscal year for the Model Laboratory School; $5,345,800 in each fiscal year for the Fixed Allocation Pension Subsidy; and $2,423,200 in each fiscal year to support the Commonwealth's Property and Casualty Insurance Fund premium. These items make up EKU's Mandated Programs, which total $12,340,900 in each fiscal year.", "reading_order": 3 }, { "page": 322, "type": "TEXT", "location": { "l": 309.36, "t": 18.24, "r": 324.72, "b": 9.12 }, "text": "304", "reading_order": 4 } ] }, { "page": 323, "items": [ { "page": 323, "type": "TABLE", "location": { "l": 25.68, "t": 767.28, "r": 607.44, "b": 128.4 }, "text": "
Postsecondary Education
Kentucky State University
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation28,690,80032,650,90031,441,90030,198,50030,198,500
Current Year Appropriation2,107,500
Total General Fund30,798,30032,650,90031,441,90030,198,50030,198,500
Restricted Funds
Balance Forward5,866,7715,903,8002,951,9002,951,900
Current Receipts35,162,72045,753,49358,583,70068,862,30077,848,200
Total Restricted Funds35,162,72051,620,26464,487,50071,814,20080,800,100
Federal Fund
Current Receipts26,754,39532,996,96639,527,00040,680,60044,031,000
Total Federal Fund26,754,39532,996,96639,527,00040,680,60044,031,000
TOTAL SOURCE OF FUNDS92,715,415117,268,130135,456,400142,693,300155,029,600
EXPENDITURES BY CLASS
Personnel Costs36,312,83944,274,99544,939,20045,837,70046,754,600
Operating Expenses28,983,68640,508,50858,070,20061,383,30069,700,100
Grants Loans Benefits10,683,38514,644,14720,072,70024,127,90027,558,600
Debt Service2,389,7144,971,7995,422,4005,440,4005,112,400
Capital Outlay8,479,0206,964,9024,000,0002,952,1002,952,200
TOTAL EXPENDITURES86,848,644111,364,351132,504,500139,741,400152,077,900
EXPENDITURES BY FUND SOURCE
General Fund30,798,30032,650,90031,441,90030,198,50030,198,500
Restricted Funds29,295,94945,716,48561,535,60068,862,30077,848,400
Federal Fund26,754,39532,996,96639,527,00040,680,60044,031,000
TOTAL EXPENDITURES86,848,644111,364,351132,504,500139,741,400152,077,900
EXPENDITURES BY UNIT
Instruction8,752,71510,364,68712,231,00013,277,80014,359,100
Research13,866,30617,872,32519,481,40021,615,20023,803,400
Public Service10,928,35812,554,35113,915,40015,439,40017,002,500
Academic Support87,548125,336122,200
Libraries651,099590,054555,800599,400522,500
Student Services6,277,0236,315,8337,364,9007,964,8008,585,600
Institutional Support24,317,50631,688,93741,563,00040,496,80043,926,300
Operation and Maintenance of Plant7,366,0817,361,3709,032,2009,414,80010,171,100
Scholarships and Fellowships8,901,19712,736,17113,911,00015,348,60016,825,100
Auxiliary Enterprises5,700,81111,755,28714,449,80015,584,60016,760,100
TOTAL EXPENDITURES86,848,644111,364,351132,504,500139,741,400152,077,900
", "rows": [ { "row_index": 0, "location": [ 25.68, 751.308, 607.44, 767.28 ], "cells": [ { "location": [ 25.68, 751.308, 122.64, 767.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 751.308, 607.44, 767.28 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.68, 735.336, 607.44, 751.308 ], "cells": [ { "location": [ 25.68, 735.336, 122.64, 751.308 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 735.336, 607.44, 751.308 ], "text": "Kentucky State University", "html_text": "Kentucky State University", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.68, 719.364, 607.44, 735.336 ], "cells": [ { "location": [ 25.68, 719.364, 122.64, 735.336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 719.364, 219.6, 735.336 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 719.364, 316.56, 735.336 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 719.364, 413.52, 735.336 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 719.364, 510.48, 735.336 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 719.364, 607.44, 735.336 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.68, 703.392, 607.44, 719.364 ], "cells": [ { "location": [ 25.68, 703.392, 122.64, 719.364 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 703.392, 219.6, 719.364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 703.392, 316.56, 719.364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 703.392, 413.52, 719.364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 703.392, 510.48, 719.364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 703.392, 607.44, 719.364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.68, 687.42, 607.44, 703.392 ], "cells": [ { "location": [ 25.68, 687.42, 122.64, 703.392 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 687.42, 219.6, 703.392 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 687.42, 316.56, 703.392 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 687.42, 413.52, 703.392 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 687.42, 510.48, 703.392 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 687.42, 607.44, 703.392 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.68, 671.448, 607.44, 687.42 ], "cells": [ { "location": [ 25.68, 671.448, 122.64, 687.42 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 671.448, 219.6, 687.42 ], "text": "28,690,800", "html_text": "28,690,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 671.448, 316.56, 687.42 ], "text": "32,650,900", "html_text": "32,650,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 671.448, 413.52, 687.42 ], "text": "31,441,900", "html_text": "31,441,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 671.448, 510.48, 687.42 ], "text": "30,198,500", "html_text": "30,198,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 671.448, 607.44, 687.42 ], "text": "30,198,500", "html_text": "30,198,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.68, 655.476, 607.44, 671.448 ], "cells": [ { "location": [ 25.68, 655.476, 122.64, 671.448 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 655.476, 219.6, 671.448 ], "text": "2,107,500", "html_text": "2,107,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 655.476, 316.56, 671.448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 655.476, 413.52, 671.448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 655.476, 510.48, 671.448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 655.476, 607.44, 671.448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.68, 639.504, 607.44, 655.476 ], "cells": [ { "location": [ 25.68, 639.504, 122.64, 655.476 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 639.504, 219.6, 655.476 ], "text": "30,798,300", "html_text": "30,798,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 639.504, 316.56, 655.476 ], "text": "32,650,900", "html_text": "32,650,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 639.504, 413.52, 655.476 ], "text": "31,441,900", "html_text": "31,441,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 639.504, 510.48, 655.476 ], "text": "30,198,500", "html_text": "30,198,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 639.504, 607.44, 655.476 ], "text": "30,198,500", "html_text": "30,198,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.68, 623.532, 607.44, 639.504 ], "cells": [ { "location": [ 25.68, 623.532, 122.64, 639.504 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 623.532, 219.6, 639.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 623.532, 316.56, 639.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 623.532, 413.52, 639.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 623.532, 510.48, 639.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 623.532, 607.44, 639.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.68, 607.56, 607.44, 623.532 ], "cells": [ { "location": [ 25.68, 607.56, 122.64, 623.532 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 607.56, 219.6, 623.532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 607.56, 316.56, 623.532 ], "text": "5,866,771", "html_text": "5,866,771", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 607.56, 413.52, 623.532 ], "text": "5,903,800", "html_text": "5,903,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 607.56, 510.48, 623.532 ], "text": "2,951,900", "html_text": "2,951,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 607.56, 607.44, 623.532 ], "text": "2,951,900", "html_text": "2,951,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.68, 591.588, 607.44, 607.56 ], "cells": [ { "location": [ 25.68, 591.588, 122.64, 607.56 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 591.588, 219.6, 607.56 ], "text": "35,162,720", "html_text": "35,162,720", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 591.588, 316.56, 607.56 ], "text": "45,753,493", "html_text": "45,753,493", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 591.588, 413.52, 607.56 ], "text": "58,583,700", "html_text": "58,583,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 591.588, 510.48, 607.56 ], "text": "68,862,300", "html_text": "68,862,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 591.588, 607.44, 607.56 ], "text": "77,848,200", "html_text": "77,848,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.68, 575.616, 607.44, 591.588 ], "cells": [ { "location": [ 25.68, 575.616, 122.64, 591.588 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 575.616, 219.6, 591.588 ], "text": "35,162,720", "html_text": "35,162,720", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 575.616, 316.56, 591.588 ], "text": "51,620,264", "html_text": "51,620,264", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 575.616, 413.52, 591.588 ], "text": "64,487,500", "html_text": "64,487,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 575.616, 510.48, 591.588 ], "text": "71,814,200", "html_text": "71,814,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 575.616, 607.44, 591.588 ], "text": "80,800,100", "html_text": "80,800,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.68, 559.644, 607.44, 575.616 ], "cells": [ { "location": [ 25.68, 559.644, 122.64, 575.616 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 559.644, 219.6, 575.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 559.644, 316.56, 575.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 559.644, 413.52, 575.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 559.644, 510.48, 575.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 559.644, 607.44, 575.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.68, 543.672, 607.44, 559.644 ], "cells": [ { "location": [ 25.68, 543.672, 122.64, 559.644 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 543.672, 219.6, 559.644 ], "text": "26,754,395", "html_text": "26,754,395", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 543.672, 316.56, 559.644 ], "text": "32,996,966", "html_text": "32,996,966", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 543.672, 413.52, 559.644 ], "text": "39,527,000", "html_text": "39,527,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 543.672, 510.48, 559.644 ], "text": "40,680,600", "html_text": "40,680,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 543.672, 607.44, 559.644 ], "text": "44,031,000", "html_text": "44,031,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.68, 527.7, 607.44, 543.672 ], "cells": [ { "location": [ 25.68, 527.7, 122.64, 543.672 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 527.7, 219.6, 543.672 ], "text": "26,754,395", "html_text": "26,754,395", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 527.7, 316.56, 543.672 ], "text": "32,996,966", "html_text": "32,996,966", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 527.7, 413.52, 543.672 ], "text": "39,527,000", "html_text": "39,527,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 527.7, 510.48, 543.672 ], "text": "40,680,600", "html_text": "40,680,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 527.7, 607.44, 543.672 ], "text": "44,031,000", "html_text": "44,031,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.68, 511.728, 607.44, 527.7 ], "cells": [ { "location": [ 25.68, 511.728, 122.64, 527.7 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 511.728, 219.6, 527.7 ], "text": "92,715,415", "html_text": "92,715,415", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 511.728, 316.56, 527.7 ], "text": "117,268,130", "html_text": "117,268,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 511.728, 413.52, 527.7 ], "text": "135,456,400", "html_text": "135,456,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 511.728, 510.48, 527.7 ], "text": "142,693,300", "html_text": "142,693,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 511.728, 607.44, 527.7 ], "text": "155,029,600", "html_text": "155,029,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.68, 495.756, 607.44, 511.728 ], "cells": [ { "location": [ 25.68, 495.756, 122.64, 511.728 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 495.756, 219.6, 511.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 495.756, 316.56, 511.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 495.756, 413.52, 511.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 495.756, 510.48, 511.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 495.756, 607.44, 511.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.68, 479.784, 607.44, 495.756 ], "cells": [ { "location": [ 25.68, 479.784, 122.64, 495.756 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 479.784, 219.6, 495.756 ], "text": "36,312,839", "html_text": "36,312,839", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 479.784, 316.56, 495.756 ], "text": "44,274,995", "html_text": "44,274,995", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 479.784, 413.52, 495.756 ], "text": "44,939,200", "html_text": "44,939,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 479.784, 510.48, 495.756 ], "text": "45,837,700", "html_text": "45,837,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 479.784, 607.44, 495.756 ], "text": "46,754,600", "html_text": "46,754,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.68, 463.812, 607.44, 479.784 ], "cells": [ { "location": [ 25.68, 463.812, 122.64, 479.784 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 463.812, 219.6, 479.784 ], "text": "28,983,686", "html_text": "28,983,686", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 463.812, 316.56, 479.784 ], "text": "40,508,508", "html_text": "40,508,508", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 463.812, 413.52, 479.784 ], "text": "58,070,200", "html_text": "58,070,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 463.812, 510.48, 479.784 ], "text": "61,383,300", "html_text": "61,383,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 463.812, 607.44, 479.784 ], "text": "69,700,100", "html_text": "69,700,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.68, 447.84, 607.44, 463.812 ], "cells": [ { "location": [ 25.68, 447.84, 122.64, 463.812 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 447.84, 219.6, 463.812 ], "text": "10,683,385", "html_text": "10,683,385", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 447.84, 316.56, 463.812 ], "text": "14,644,147", "html_text": "14,644,147", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 447.84, 413.52, 463.812 ], "text": "20,072,700", "html_text": "20,072,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 447.84, 510.48, 463.812 ], "text": "24,127,900", "html_text": "24,127,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 447.84, 607.44, 463.812 ], "text": "27,558,600", "html_text": "27,558,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.68, 431.868, 607.44, 447.84 ], "cells": [ { "location": [ 25.68, 431.868, 122.64, 447.84 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 431.868, 219.6, 447.84 ], "text": "2,389,714", "html_text": "2,389,714", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 431.868, 316.56, 447.84 ], "text": "4,971,799", "html_text": "4,971,799", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 431.868, 413.52, 447.84 ], "text": "5,422,400", "html_text": "5,422,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 431.868, 510.48, 447.84 ], "text": "5,440,400", "html_text": "5,440,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 431.868, 607.44, 447.84 ], "text": "5,112,400", "html_text": "5,112,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.68, 415.896, 607.44, 431.868 ], "cells": [ { "location": [ 25.68, 415.896, 122.64, 431.868 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 415.896, 219.6, 431.868 ], "text": "8,479,020", "html_text": "8,479,020", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 415.896, 316.56, 431.868 ], "text": "6,964,902", "html_text": "6,964,902", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 415.896, 413.52, 431.868 ], "text": "4,000,000", "html_text": "4,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 415.896, 510.48, 431.868 ], "text": "2,952,100", "html_text": "2,952,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 415.896, 607.44, 431.868 ], "text": "2,952,200", "html_text": "2,952,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.68, 399.924, 607.44, 415.896 ], "cells": [ { "location": [ 25.68, 399.924, 122.64, 415.896 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 399.924, 219.6, 415.896 ], "text": "86,848,644", "html_text": "86,848,644", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 399.924, 316.56, 415.896 ], "text": "111,364,351", "html_text": "111,364,351", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 399.924, 413.52, 415.896 ], "text": "132,504,500", "html_text": "132,504,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 399.924, 510.48, 415.896 ], "text": "139,741,400", "html_text": "139,741,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 399.924, 607.44, 415.896 ], "text": "152,077,900", "html_text": "152,077,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.68, 383.952, 607.44, 399.924 ], "cells": [ { "location": [ 25.68, 383.952, 122.64, 399.924 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 383.952, 219.6, 399.924 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 383.952, 316.56, 399.924 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 383.952, 413.52, 399.924 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 383.952, 510.48, 399.924 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 383.952, 607.44, 399.924 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.68, 367.98, 607.44, 383.952 ], "cells": [ { "location": [ 25.68, 367.98, 122.64, 383.952 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 367.98, 219.6, 383.952 ], "text": "30,798,300", "html_text": "30,798,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 367.98, 316.56, 383.952 ], "text": "32,650,900", "html_text": "32,650,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 367.98, 413.52, 383.952 ], "text": "31,441,900", "html_text": "31,441,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 367.98, 510.48, 383.952 ], "text": "30,198,500", "html_text": "30,198,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 367.98, 607.44, 383.952 ], "text": "30,198,500", "html_text": "30,198,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.68, 352.008, 607.44, 367.98 ], "cells": [ { "location": [ 25.68, 352.008, 122.64, 367.98 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 352.008, 219.6, 367.98 ], "text": "29,295,949", "html_text": "29,295,949", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 352.008, 316.56, 367.98 ], "text": "45,716,485", "html_text": "45,716,485", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 352.008, 413.52, 367.98 ], "text": "61,535,600", "html_text": "61,535,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 352.008, 510.48, 367.98 ], "text": "68,862,300", "html_text": "68,862,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 352.008, 607.44, 367.98 ], "text": "77,848,400", "html_text": "77,848,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.68, 336.036, 607.44, 352.008 ], "cells": [ { "location": [ 25.68, 336.036, 122.64, 352.008 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 336.036, 219.6, 352.008 ], "text": "26,754,395", "html_text": "26,754,395", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 336.036, 316.56, 352.008 ], "text": "32,996,966", "html_text": "32,996,966", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 336.036, 413.52, 352.008 ], "text": "39,527,000", "html_text": "39,527,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 336.036, 510.48, 352.008 ], "text": "40,680,600", "html_text": "40,680,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 336.036, 607.44, 352.008 ], "text": "44,031,000", "html_text": "44,031,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.68, 320.064, 607.44, 336.036 ], "cells": [ { "location": [ 25.68, 320.064, 122.64, 336.036 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 320.064, 219.6, 336.036 ], "text": "86,848,644", "html_text": "86,848,644", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 320.064, 316.56, 336.036 ], "text": "111,364,351", "html_text": "111,364,351", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 320.064, 413.52, 336.036 ], "text": "132,504,500", "html_text": "132,504,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 320.064, 510.48, 336.036 ], "text": "139,741,400", "html_text": "139,741,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 320.064, 607.44, 336.036 ], "text": "152,077,900", "html_text": "152,077,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.68, 304.092, 607.44, 320.064 ], "cells": [ { "location": [ 25.68, 304.092, 122.64, 320.064 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 304.092, 219.6, 320.064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 304.092, 316.56, 320.064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 304.092, 413.52, 320.064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 304.092, 510.48, 320.064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 304.092, 607.44, 320.064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.68, 288.12, 607.44, 304.092 ], "cells": [ { "location": [ 25.68, 288.12, 122.64, 304.092 ], "text": "Instruction", "html_text": "Instruction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 288.12, 219.6, 304.092 ], "text": "8,752,715", "html_text": "8,752,715", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 288.12, 316.56, 304.092 ], "text": "10,364,687", "html_text": "10,364,687", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 288.12, 413.52, 304.092 ], "text": "12,231,000", "html_text": "12,231,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 288.12, 510.48, 304.092 ], "text": "13,277,800", "html_text": "13,277,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 288.12, 607.44, 304.092 ], "text": "14,359,100", "html_text": "14,359,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.68, 272.148, 607.44, 288.12 ], "cells": [ { "location": [ 25.68, 272.148, 122.64, 288.12 ], "text": "Research", "html_text": "Research", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 272.148, 219.6, 288.12 ], "text": "13,866,306", "html_text": "13,866,306", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 272.148, 316.56, 288.12 ], "text": "17,872,325", "html_text": "17,872,325", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 272.148, 413.52, 288.12 ], "text": "19,481,400", "html_text": "19,481,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 272.148, 510.48, 288.12 ], "text": "21,615,200", "html_text": "21,615,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 272.148, 607.44, 288.12 ], "text": "23,803,400", "html_text": "23,803,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.68, 256.176, 607.44, 272.148 ], "cells": [ { "location": [ 25.68, 256.176, 122.64, 272.148 ], "text": "Public Service", "html_text": "Public Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 256.176, 219.6, 272.148 ], "text": "10,928,358", "html_text": "10,928,358", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 256.176, 316.56, 272.148 ], "text": "12,554,351", "html_text": "12,554,351", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 256.176, 413.52, 272.148 ], "text": "13,915,400", "html_text": "13,915,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 256.176, 510.48, 272.148 ], "text": "15,439,400", "html_text": "15,439,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 256.176, 607.44, 272.148 ], "text": "17,002,500", "html_text": "17,002,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.68, 240.204, 607.44, 256.176 ], "cells": [ { "location": [ 25.68, 240.204, 122.64, 256.176 ], "text": "Academic Support", "html_text": "Academic Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 240.204, 219.6, 256.176 ], "text": "87,548", "html_text": "87,548", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 240.204, 316.56, 256.176 ], "text": "125,336", "html_text": "125,336", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 240.204, 413.52, 256.176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 240.204, 510.48, 256.176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 240.204, 607.44, 256.176 ], "text": "122,200", "html_text": "122,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.68, 224.232, 607.44, 240.204 ], "cells": [ { "location": [ 25.68, 224.232, 122.64, 240.204 ], "text": "Libraries", "html_text": "Libraries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 224.232, 219.6, 240.204 ], "text": "651,099", "html_text": "651,099", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 224.232, 316.56, 240.204 ], "text": "590,054", "html_text": "590,054", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 224.232, 413.52, 240.204 ], "text": "555,800", "html_text": "555,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 224.232, 510.48, 240.204 ], "text": "599,400", "html_text": "599,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 224.232, 607.44, 240.204 ], "text": "522,500", "html_text": "522,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.68, 208.26, 607.44, 224.232 ], "cells": [ { "location": [ 25.68, 208.26, 122.64, 224.232 ], "text": "Student Services", "html_text": "Student Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 208.26, 219.6, 224.232 ], "text": "6,277,023", "html_text": "6,277,023", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 208.26, 316.56, 224.232 ], "text": "6,315,833", "html_text": "6,315,833", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 208.26, 413.52, 224.232 ], "text": "7,364,900", "html_text": "7,364,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 208.26, 510.48, 224.232 ], "text": "7,964,800", "html_text": "7,964,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 208.26, 607.44, 224.232 ], "text": "8,585,600", "html_text": "8,585,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.68, 192.288, 607.44, 208.26 ], "cells": [ { "location": [ 25.68, 192.288, 122.64, 208.26 ], "text": "Institutional Support", "html_text": "Institutional Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 192.288, 219.6, 208.26 ], "text": "24,317,506", "html_text": "24,317,506", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 192.288, 316.56, 208.26 ], "text": "31,688,937", "html_text": "31,688,937", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 192.288, 413.52, 208.26 ], "text": "41,563,000", "html_text": "41,563,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 192.288, 510.48, 208.26 ], "text": "40,496,800", "html_text": "40,496,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 192.288, 607.44, 208.26 ], "text": "43,926,300", "html_text": "43,926,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.68, 176.316, 607.44, 192.288 ], "cells": [ { "location": [ 25.68, 176.316, 122.64, 192.288 ], "text": "Operation and Maintenance of Plant", "html_text": "Operation and Maintenance of Plant", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 176.316, 219.6, 192.288 ], "text": "7,366,081", "html_text": "7,366,081", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 176.316, 316.56, 192.288 ], "text": "7,361,370", "html_text": "7,361,370", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 176.316, 413.52, 192.288 ], "text": "9,032,200", "html_text": "9,032,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 176.316, 510.48, 192.288 ], "text": "9,414,800", "html_text": "9,414,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 176.316, 607.44, 192.288 ], "text": "10,171,100", "html_text": "10,171,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.68, 160.344, 607.44, 176.316 ], "cells": [ { "location": [ 25.68, 160.344, 122.64, 176.316 ], "text": "Scholarships and Fellowships", "html_text": "Scholarships and Fellowships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 160.344, 219.6, 176.316 ], "text": "8,901,197", "html_text": "8,901,197", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 160.344, 316.56, 176.316 ], "text": "12,736,171", "html_text": "12,736,171", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 160.344, 413.52, 176.316 ], "text": "13,911,000", "html_text": "13,911,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 160.344, 510.48, 176.316 ], "text": "15,348,600", "html_text": "15,348,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 160.344, 607.44, 176.316 ], "text": "16,825,100", "html_text": "16,825,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.68, 144.372, 607.44, 160.344 ], "cells": [ { "location": [ 25.68, 144.372, 122.64, 160.344 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 144.372, 219.6, 160.344 ], "text": "5,700,811", "html_text": "5,700,811", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 144.372, 316.56, 160.344 ], "text": "11,755,287", "html_text": "11,755,287", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 144.372, 413.52, 160.344 ], "text": "14,449,800", "html_text": "14,449,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 144.372, 510.48, 160.344 ], "text": "15,584,600", "html_text": "15,584,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 144.372, 607.44, 160.344 ], "text": "16,760,100", "html_text": "16,760,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.68, 128.4, 607.44, 144.372 ], "cells": [ { "location": [ 25.68, 128.4, 122.64, 144.372 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.64, 128.4, 219.6, 144.372 ], "text": "86,848,644", "html_text": "86,848,644", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 128.4, 316.56, 144.372 ], "text": "111,364,351", "html_text": "111,364,351", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 128.4, 413.52, 144.372 ], "text": "132,504,500", "html_text": "132,504,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 128.4, 510.48, 144.372 ], "text": "139,741,400", "html_text": "139,741,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 128.4, 607.44, 144.372 ], "text": "152,077,900", "html_text": "152,077,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 40, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 323, "type": "TEXT", "location": { "l": 25.2, "t": 114.72, "r": 587.28, "b": 41.04 }, "text": "Like other comprehensive universities, Kentucky State University was founded as a training school for teachers. An historically black university, it is also a land grant institution charged with educating and improving the lives of Kentucky's rural residents. The Cooperative Extension Program complements the research activities of the divisions of agriculture and natural resources, aquaculture, environmental studies and sustainable systems, food and animal science and family and consumer science and provides an avenue for technology transfer of research findings that are relevant to Kentucky's, especially those with limited resources living in rural areas.", "reading_order": 1 }, { "page": 323, "type": "TEXT", "location": { "l": 308.88, "t": 18.72, "r": 325.2, "b": 8.64 }, "text": "305", "reading_order": 2 } ] }, { "page": 324, "items": [ { "page": 324, "type": "TEXT", "location": { "l": 25.92, "t": 764.88, "r": 596.16, "b": 716.64 }, "text": "In addition to its teaching and agriculture departments, KSU offers traditional liberal arts courses, business, computer science, public administration, nursing and pre-professional education for medicine, dentistry, law, engineering and other fields. Kentucky State provides an opportunity for students, including non-traditional students, who otherwise would not have access to college education.", "reading_order": 0 }, { "page": 324, "type": "TITLE", "location": { "l": 26.64, "t": 706.8, "r": 60, "b": 694.8 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 324, "type": "TEXT", "location": { "l": 25.68, "t": 685.2, "r": 602.64, "b": 636 }, "text": "The budget includes General Fund in the amount of $10,381,000 in each fiscal year for Kentucky State University's land grant program. These General Fund dollars are used to match federal funds. This program, along with $473,600 General Fund in each fiscal year to support the Commonwealth's Property and Casualty Insurance Fund premium, make up Kentucky State University's Mandated Programs. In total, the university's Mandated Programs total $10,854,600 in each fiscal year.", "reading_order": 2 }, { "page": 324, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 325.2, "b": 8.88 }, "text": "306", "reading_order": 3 } ] }, { "page": 325, "items": [ { "page": 325, "type": "TABLE", "location": { "l": 27.36, "t": 765.84, "r": 606.96, "b": 112.32 }, "text": "
Postsecondary Education
Morehead State University
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation49,762,40051,396,20046,830,90046,330,30046,330,300
Postsecondary Ed Performance Fund214,400
Total General Fund49,762,40051,610,60046,830,90046,330,30046,330,300
Restricted Funds
Current Receipts102,529,000102,962,800115,586,900115,133,700115,713,000
Total Restricted Funds102,529,000102,962,800115,586,900115,133,700115,713,000
Federal Fund
Current Receipts30,400,70032,963,40035,983,70047,176,40047,176,400
Total Federal Fund30,400,70032,963,40035,983,70047,176,40047,176,400
TOTAL SOURCE OF FUNDS182,692,100187,536,800198,401,500208,640,400209,219,700
EXPENDITURES BY CLASS
Personnel Costs75,408,10072,959,60081,729,50084,989,60085,217,900
Operating Expenses33,869,90038,300,00042,235,40041,480,50041,584,400
Grants Loans Benefits53,861,00058,727,10058,189,70064,935,90065,104,200
Debt Service12,600,80013,204,6009,379,4009,580,6009,580,600
Capital Outlay6,952,3004,345,5006,867,5007,653,8007,732,600
TOTAL EXPENDITURES182,692,100187,536,800198,401,500208,640,400209,219,700
EXPENDITURES BY FUND SOURCE
General Fund49,762,40051,610,60046,830,90046,330,30046,330,300
Restricted Funds102,529,000102,962,800115,586,900115,133,700115,713,000
Federal Fund30,400,70032,963,40035,983,70047,176,40047,176,400
TOTAL EXPENDITURES182,692,100187,536,800198,401,500208,640,400209,219,700
EXPENDITURES BY UNIT
Instruction50,225,50045,745,60054,419,30050,145,50049,188,900
Research2,222,7005,454,1005,614,2006,204,3006,097,500
Public Service7,757,9009,381,7009,724,2009,573,7009,395,600
Libraries2,143,4001,674,6001,441,6001,359,1001,332,600
Academic Support4,258,8003,929,5004,077,2003,874,4003,799,500
Student Services24,469,60025,580,10025,138,90024,196,90023,725,900
Institutional Support21,195,80017,479,20014,829,10013,963,50013,691,800
Operation and Maintenance of Plant11,045,30011,646,30011,569,60016,798,70020,962,600
Scholarships and Fellowships49,437,90052,798,10054,992,50056,973,90055,942,800
Mandatory Transfers2,070,1002,014,6002,933,9003,031,7002,978,900
Non-Mandatory Transfers(327,800)521,9001,081,30010,489,20010,297,100
Auxiliary Enterprises8,192,90011,311,10012,579,70012,029,50011,806,500
TOTAL EXPENDITURES182,692,100187,536,800198,401,500208,640,400209,219,700
", "rows": [ { "row_index": 0, "location": [ 27.36, 749.9005, 606.96, 765.84 ], "cells": [ { "location": [ 27.36, 749.9005, 123.96, 765.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 749.9005, 606.96, 765.84 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 733.961, 606.96, 749.9005 ], "cells": [ { "location": [ 27.36, 733.961, 123.96, 749.9005 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 733.961, 606.96, 749.9005 ], "text": "Morehead State University", "html_text": "Morehead State University", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 718.0215, 606.96, 733.961 ], "cells": [ { "location": [ 27.36, 718.0215, 123.96, 733.961 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 718.0215, 220.56, 733.961 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 718.0215, 317.16, 733.961 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 718.0215, 413.76, 733.961 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 718.0215, 510.36, 733.961 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 718.0215, 606.96, 733.961 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 702.082, 606.96, 718.0215 ], "cells": [ { "location": [ 27.36, 702.082, 123.96, 718.0215 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 702.082, 220.56, 718.0215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 702.082, 317.16, 718.0215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 702.082, 413.76, 718.0215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 702.082, 510.36, 718.0215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 702.082, 606.96, 718.0215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 686.1424, 606.96, 702.082 ], "cells": [ { "location": [ 27.36, 686.1424, 123.96, 702.082 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 686.1424, 220.56, 702.082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 686.1424, 317.16, 702.082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 686.1424, 413.76, 702.082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 686.1424, 510.36, 702.082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 686.1424, 606.96, 702.082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 670.2029, 606.96, 686.1424 ], "cells": [ { "location": [ 27.36, 670.2029, 123.96, 686.1424 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 670.2029, 220.56, 686.1424 ], "text": "49,762,400", "html_text": "49,762,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 670.2029, 317.16, 686.1424 ], "text": "51,396,200", "html_text": "51,396,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 670.2029, 413.76, 686.1424 ], "text": "46,830,900", "html_text": "46,830,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 670.2029, 510.36, 686.1424 ], "text": "46,330,300", "html_text": "46,330,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 670.2029, 606.96, 686.1424 ], "text": "46,330,300", "html_text": "46,330,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 654.2634, 606.96, 670.2029 ], "cells": [ { "location": [ 27.36, 654.2634, 123.96, 670.2029 ], "text": "Postsecondary Ed Performance Fund", "html_text": "Postsecondary Ed Performance Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 654.2634, 220.56, 670.2029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 654.2634, 317.16, 670.2029 ], "text": "214,400", "html_text": "214,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 654.2634, 413.76, 670.2029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 654.2634, 510.36, 670.2029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 654.2634, 606.96, 670.2029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 638.3239, 606.96, 654.2634 ], "cells": [ { "location": [ 27.36, 638.3239, 123.96, 654.2634 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 638.3239, 220.56, 654.2634 ], "text": "49,762,400", "html_text": "49,762,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 638.3239, 317.16, 654.2634 ], "text": "51,610,600", "html_text": "51,610,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 638.3239, 413.76, 654.2634 ], "text": "46,830,900", "html_text": "46,830,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 638.3239, 510.36, 654.2634 ], "text": "46,330,300", "html_text": "46,330,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 638.3239, 606.96, 654.2634 ], "text": "46,330,300", "html_text": "46,330,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 622.3844, 606.96, 638.3239 ], "cells": [ { "location": [ 27.36, 622.3844, 123.96, 638.3239 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 622.3844, 220.56, 638.3239 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 622.3844, 317.16, 638.3239 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 622.3844, 413.76, 638.3239 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 622.3844, 510.36, 638.3239 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 622.3844, 606.96, 638.3239 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 606.4449, 606.96, 622.3844 ], "cells": [ { "location": [ 27.36, 606.4449, 123.96, 622.3844 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 606.4449, 220.56, 622.3844 ], "text": "102,529,000", "html_text": "102,529,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 606.4449, 317.16, 622.3844 ], "text": "102,962,800", "html_text": "102,962,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 606.4449, 413.76, 622.3844 ], "text": "115,586,900", "html_text": "115,586,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 606.4449, 510.36, 622.3844 ], "text": "115,133,700", "html_text": "115,133,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 606.4449, 606.96, 622.3844 ], "text": "115,713,000", "html_text": "115,713,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 590.5054, 606.96, 606.4449 ], "cells": [ { "location": [ 27.36, 590.5054, 123.96, 606.4449 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 590.5054, 220.56, 606.4449 ], "text": "102,529,000", "html_text": "102,529,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 590.5054, 317.16, 606.4449 ], "text": "102,962,800", "html_text": "102,962,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 590.5054, 413.76, 606.4449 ], "text": "115,586,900", "html_text": "115,586,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 590.5054, 510.36, 606.4449 ], "text": "115,133,700", "html_text": "115,133,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 590.5054, 606.96, 606.4449 ], "text": "115,713,000", "html_text": "115,713,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 574.5659, 606.96, 590.5054 ], "cells": [ { "location": [ 27.36, 574.5659, 123.96, 590.5054 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 574.5659, 220.56, 590.5054 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 574.5659, 317.16, 590.5054 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 574.5659, 413.76, 590.5054 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 574.5659, 510.36, 590.5054 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 574.5659, 606.96, 590.5054 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 558.6263, 606.96, 574.5659 ], "cells": [ { "location": [ 27.36, 558.6263, 123.96, 574.5659 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 558.6263, 220.56, 574.5659 ], "text": "30,400,700", "html_text": "30,400,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 558.6263, 317.16, 574.5659 ], "text": "32,963,400", "html_text": "32,963,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 558.6263, 413.76, 574.5659 ], "text": "35,983,700", "html_text": "35,983,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 558.6263, 510.36, 574.5659 ], "text": "47,176,400", "html_text": "47,176,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 558.6263, 606.96, 574.5659 ], "text": "47,176,400", "html_text": "47,176,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 542.6868, 606.96, 558.6263 ], "cells": [ { "location": [ 27.36, 542.6868, 123.96, 558.6263 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 542.6868, 220.56, 558.6263 ], "text": "30,400,700", "html_text": "30,400,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 542.6868, 317.16, 558.6263 ], "text": "32,963,400", "html_text": "32,963,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 542.6868, 413.76, 558.6263 ], "text": "35,983,700", "html_text": "35,983,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 542.6868, 510.36, 558.6263 ], "text": "47,176,400", "html_text": "47,176,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 542.6868, 606.96, 558.6263 ], "text": "47,176,400", "html_text": "47,176,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 526.7473, 606.96, 542.6868 ], "cells": [ { "location": [ 27.36, 526.7473, 123.96, 542.6868 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 526.7473, 220.56, 542.6868 ], "text": "182,692,100", "html_text": "182,692,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 526.7473, 317.16, 542.6868 ], "text": "187,536,800", "html_text": "187,536,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 526.7473, 413.76, 542.6868 ], "text": "198,401,500", "html_text": "198,401,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 526.7473, 510.36, 542.6868 ], "text": "208,640,400", "html_text": "208,640,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 526.7473, 606.96, 542.6868 ], "text": "209,219,700", "html_text": "209,219,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 510.8078, 606.96, 526.7473 ], "cells": [ { "location": [ 27.36, 510.8078, 123.96, 526.7473 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 510.8078, 220.56, 526.7473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 510.8078, 317.16, 526.7473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 510.8078, 413.76, 526.7473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 510.8078, 510.36, 526.7473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 510.8078, 606.96, 526.7473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 494.8683, 606.96, 510.8078 ], "cells": [ { "location": [ 27.36, 494.8683, 123.96, 510.8078 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 494.8683, 220.56, 510.8078 ], "text": "75,408,100", "html_text": "75,408,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 494.8683, 317.16, 510.8078 ], "text": "72,959,600", "html_text": "72,959,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 494.8683, 413.76, 510.8078 ], "text": "81,729,500", "html_text": "81,729,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 494.8683, 510.36, 510.8078 ], "text": "84,989,600", "html_text": "84,989,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 494.8683, 606.96, 510.8078 ], "text": "85,217,900", "html_text": "85,217,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 478.9288, 606.96, 494.8683 ], "cells": [ { "location": [ 27.36, 478.9288, 123.96, 494.8683 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 478.9288, 220.56, 494.8683 ], "text": "33,869,900", "html_text": "33,869,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 478.9288, 317.16, 494.8683 ], "text": "38,300,000", "html_text": "38,300,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 478.9288, 413.76, 494.8683 ], "text": "42,235,400", "html_text": "42,235,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 478.9288, 510.36, 494.8683 ], "text": "41,480,500", "html_text": "41,480,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 478.9288, 606.96, 494.8683 ], "text": "41,584,400", "html_text": "41,584,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 462.9893, 606.96, 478.9288 ], "cells": [ { "location": [ 27.36, 462.9893, 123.96, 478.9288 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 462.9893, 220.56, 478.9288 ], "text": "53,861,000", "html_text": "53,861,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 462.9893, 317.16, 478.9288 ], "text": "58,727,100", "html_text": "58,727,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 462.9893, 413.76, 478.9288 ], "text": "58,189,700", "html_text": "58,189,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 462.9893, 510.36, 478.9288 ], "text": "64,935,900", "html_text": "64,935,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 462.9893, 606.96, 478.9288 ], "text": "65,104,200", "html_text": "65,104,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 447.0498, 606.96, 462.9893 ], "cells": [ { "location": [ 27.36, 447.0498, 123.96, 462.9893 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 447.0498, 220.56, 462.9893 ], "text": "12,600,800", "html_text": "12,600,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 447.0498, 317.16, 462.9893 ], "text": "13,204,600", "html_text": "13,204,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 447.0498, 413.76, 462.9893 ], "text": "9,379,400", "html_text": "9,379,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 447.0498, 510.36, 462.9893 ], "text": "9,580,600", "html_text": "9,580,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 447.0498, 606.96, 462.9893 ], "text": "9,580,600", "html_text": "9,580,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 431.1102, 606.96, 447.0498 ], "cells": [ { "location": [ 27.36, 431.1102, 123.96, 447.0498 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 431.1102, 220.56, 447.0498 ], "text": "6,952,300", "html_text": "6,952,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 431.1102, 317.16, 447.0498 ], "text": "4,345,500", "html_text": "4,345,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 431.1102, 413.76, 447.0498 ], "text": "6,867,500", "html_text": "6,867,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 431.1102, 510.36, 447.0498 ], "text": "7,653,800", "html_text": "7,653,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 431.1102, 606.96, 447.0498 ], "text": "7,732,600", "html_text": "7,732,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 415.1707, 606.96, 431.1102 ], "cells": [ { "location": [ 27.36, 415.1707, 123.96, 431.1102 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 415.1707, 220.56, 431.1102 ], "text": "182,692,100", "html_text": "182,692,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 415.1707, 317.16, 431.1102 ], "text": "187,536,800", "html_text": "187,536,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 415.1707, 413.76, 431.1102 ], "text": "198,401,500", "html_text": "198,401,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 415.1707, 510.36, 431.1102 ], "text": "208,640,400", "html_text": "208,640,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 415.1707, 606.96, 431.1102 ], "text": "209,219,700", "html_text": "209,219,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 399.2312, 606.96, 415.1707 ], "cells": [ { "location": [ 27.36, 399.2312, 123.96, 415.1707 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 399.2312, 220.56, 415.1707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 399.2312, 317.16, 415.1707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 399.2312, 413.76, 415.1707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 399.2312, 510.36, 415.1707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 399.2312, 606.96, 415.1707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 383.2917, 606.96, 399.2312 ], "cells": [ { "location": [ 27.36, 383.2917, 123.96, 399.2312 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 383.2917, 220.56, 399.2312 ], "text": "49,762,400", "html_text": "49,762,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 383.2917, 317.16, 399.2312 ], "text": "51,610,600", "html_text": "51,610,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 383.2917, 413.76, 399.2312 ], "text": "46,830,900", "html_text": "46,830,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 383.2917, 510.36, 399.2312 ], "text": "46,330,300", "html_text": "46,330,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 383.2917, 606.96, 399.2312 ], "text": "46,330,300", "html_text": "46,330,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 367.3522, 606.96, 383.2917 ], "cells": [ { "location": [ 27.36, 367.3522, 123.96, 383.2917 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 367.3522, 220.56, 383.2917 ], "text": "102,529,000", "html_text": "102,529,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 367.3522, 317.16, 383.2917 ], "text": "102,962,800", "html_text": "102,962,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 367.3522, 413.76, 383.2917 ], "text": "115,586,900", "html_text": "115,586,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 367.3522, 510.36, 383.2917 ], "text": "115,133,700", "html_text": "115,133,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 367.3522, 606.96, 383.2917 ], "text": "115,713,000", "html_text": "115,713,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.36, 351.4127, 606.96, 367.3522 ], "cells": [ { "location": [ 27.36, 351.4127, 123.96, 367.3522 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 351.4127, 220.56, 367.3522 ], "text": "30,400,700", "html_text": "30,400,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 351.4127, 317.16, 367.3522 ], "text": "32,963,400", "html_text": "32,963,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 351.4127, 413.76, 367.3522 ], "text": "35,983,700", "html_text": "35,983,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 351.4127, 510.36, 367.3522 ], "text": "47,176,400", "html_text": "47,176,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 351.4127, 606.96, 367.3522 ], "text": "47,176,400", "html_text": "47,176,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.36, 335.4732, 606.96, 351.4127 ], "cells": [ { "location": [ 27.36, 335.4732, 123.96, 351.4127 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 335.4732, 220.56, 351.4127 ], "text": "182,692,100", "html_text": "182,692,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 335.4732, 317.16, 351.4127 ], "text": "187,536,800", "html_text": "187,536,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 335.4732, 413.76, 351.4127 ], "text": "198,401,500", "html_text": "198,401,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 335.4732, 510.36, 351.4127 ], "text": "208,640,400", "html_text": "208,640,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 335.4732, 606.96, 351.4127 ], "text": "209,219,700", "html_text": "209,219,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.36, 319.5337, 606.96, 335.4732 ], "cells": [ { "location": [ 27.36, 319.5337, 123.96, 335.4732 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 319.5337, 220.56, 335.4732 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 319.5337, 317.16, 335.4732 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 319.5337, 413.76, 335.4732 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 319.5337, 510.36, 335.4732 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 319.5337, 606.96, 335.4732 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.36, 303.5941, 606.96, 319.5337 ], "cells": [ { "location": [ 27.36, 303.5941, 123.96, 319.5337 ], "text": "Instruction", "html_text": "Instruction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 303.5941, 220.56, 319.5337 ], "text": "50,225,500", "html_text": "50,225,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 303.5941, 317.16, 319.5337 ], "text": "45,745,600", "html_text": "45,745,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 303.5941, 413.76, 319.5337 ], "text": "54,419,300", "html_text": "54,419,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 303.5941, 510.36, 319.5337 ], "text": "50,145,500", "html_text": "50,145,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 303.5941, 606.96, 319.5337 ], "text": "49,188,900", "html_text": "49,188,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.36, 287.6546, 606.96, 303.5941 ], "cells": [ { "location": [ 27.36, 287.6546, 123.96, 303.5941 ], "text": "Research", "html_text": "Research", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 287.6546, 220.56, 303.5941 ], "text": "2,222,700", "html_text": "2,222,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 287.6546, 317.16, 303.5941 ], "text": "5,454,100", "html_text": "5,454,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 287.6546, 413.76, 303.5941 ], "text": "5,614,200", "html_text": "5,614,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 287.6546, 510.36, 303.5941 ], "text": "6,204,300", "html_text": "6,204,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 287.6546, 606.96, 303.5941 ], "text": "6,097,500", "html_text": "6,097,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.36, 271.7151, 606.96, 287.6546 ], "cells": [ { "location": [ 27.36, 271.7151, 123.96, 287.6546 ], "text": "Public Service", "html_text": "Public Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 271.7151, 220.56, 287.6546 ], "text": "7,757,900", "html_text": "7,757,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 271.7151, 317.16, 287.6546 ], "text": "9,381,700", "html_text": "9,381,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 271.7151, 413.76, 287.6546 ], "text": "9,724,200", "html_text": "9,724,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 271.7151, 510.36, 287.6546 ], "text": "9,573,700", "html_text": "9,573,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 271.7151, 606.96, 287.6546 ], "text": "9,395,600", "html_text": "9,395,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.36, 255.7756, 606.96, 271.7151 ], "cells": [ { "location": [ 27.36, 255.7756, 123.96, 271.7151 ], "text": "Libraries", "html_text": "Libraries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 255.7756, 220.56, 271.7151 ], "text": "2,143,400", "html_text": "2,143,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 255.7756, 317.16, 271.7151 ], "text": "1,674,600", "html_text": "1,674,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 255.7756, 413.76, 271.7151 ], "text": "1,441,600", "html_text": "1,441,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 255.7756, 510.36, 271.7151 ], "text": "1,359,100", "html_text": "1,359,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 255.7756, 606.96, 271.7151 ], "text": "1,332,600", "html_text": "1,332,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.36, 239.8361, 606.96, 255.7756 ], "cells": [ { "location": [ 27.36, 239.8361, 123.96, 255.7756 ], "text": "Academic Support", "html_text": "Academic Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 239.8361, 220.56, 255.7756 ], "text": "4,258,800", "html_text": "4,258,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 239.8361, 317.16, 255.7756 ], "text": "3,929,500", "html_text": "3,929,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 239.8361, 413.76, 255.7756 ], "text": "4,077,200", "html_text": "4,077,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 239.8361, 510.36, 255.7756 ], "text": "3,874,400", "html_text": "3,874,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 239.8361, 606.96, 255.7756 ], "text": "3,799,500", "html_text": "3,799,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.36, 223.8966, 606.96, 239.8361 ], "cells": [ { "location": [ 27.36, 223.8966, 123.96, 239.8361 ], "text": "Student Services", "html_text": "Student Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 223.8966, 220.56, 239.8361 ], "text": "24,469,600", "html_text": "24,469,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 223.8966, 317.16, 239.8361 ], "text": "25,580,100", "html_text": "25,580,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 223.8966, 413.76, 239.8361 ], "text": "25,138,900", "html_text": "25,138,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 223.8966, 510.36, 239.8361 ], "text": "24,196,900", "html_text": "24,196,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 223.8966, 606.96, 239.8361 ], "text": "23,725,900", "html_text": "23,725,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.36, 207.9571, 606.96, 223.8966 ], "cells": [ { "location": [ 27.36, 207.9571, 123.96, 223.8966 ], "text": "Institutional Support", "html_text": "Institutional Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 207.9571, 220.56, 223.8966 ], "text": "21,195,800", "html_text": "21,195,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 207.9571, 317.16, 223.8966 ], "text": "17,479,200", "html_text": "17,479,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 207.9571, 413.76, 223.8966 ], "text": "14,829,100", "html_text": "14,829,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 207.9571, 510.36, 223.8966 ], "text": "13,963,500", "html_text": "13,963,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 207.9571, 606.96, 223.8966 ], "text": "13,691,800", "html_text": "13,691,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.36, 192.0176, 606.96, 207.9571 ], "cells": [ { "location": [ 27.36, 192.0176, 123.96, 207.9571 ], "text": "Operation and Maintenance of Plant", "html_text": "Operation and Maintenance of Plant", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 192.0176, 220.56, 207.9571 ], "text": "11,045,300", "html_text": "11,045,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 192.0176, 317.16, 207.9571 ], "text": "11,646,300", "html_text": "11,646,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 192.0176, 413.76, 207.9571 ], "text": "11,569,600", "html_text": "11,569,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 192.0176, 510.36, 207.9571 ], "text": "16,798,700", "html_text": "16,798,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 192.0176, 606.96, 207.9571 ], "text": "20,962,600", "html_text": "20,962,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 27.36, 176.078, 606.96, 192.0176 ], "cells": [ { "location": [ 27.36, 176.078, 123.96, 192.0176 ], "text": "Scholarships and Fellowships", "html_text": "Scholarships and Fellowships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 176.078, 220.56, 192.0176 ], "text": "49,437,900", "html_text": "49,437,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 176.078, 317.16, 192.0176 ], "text": "52,798,100", "html_text": "52,798,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 176.078, 413.76, 192.0176 ], "text": "54,992,500", "html_text": "54,992,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 176.078, 510.36, 192.0176 ], "text": "56,973,900", "html_text": "56,973,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 176.078, 606.96, 192.0176 ], "text": "55,942,800", "html_text": "55,942,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 27.36, 160.1385, 606.96, 176.078 ], "cells": [ { "location": [ 27.36, 160.1385, 123.96, 176.078 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 160.1385, 220.56, 176.078 ], "text": "2,070,100", "html_text": "2,070,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 160.1385, 317.16, 176.078 ], "text": "2,014,600", "html_text": "2,014,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 160.1385, 413.76, 176.078 ], "text": "2,933,900", "html_text": "2,933,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 160.1385, 510.36, 176.078 ], "text": "3,031,700", "html_text": "3,031,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 160.1385, 606.96, 176.078 ], "text": "2,978,900", "html_text": "2,978,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 27.36, 144.199, 606.96, 160.1385 ], "cells": [ { "location": [ 27.36, 144.199, 123.96, 160.1385 ], "text": "Non-Mandatory Transfers", "html_text": "Non-Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 144.199, 220.56, 160.1385 ], "text": "(327,800)", "html_text": "(327,800)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 144.199, 317.16, 160.1385 ], "text": "521,900", "html_text": "521,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 144.199, 413.76, 160.1385 ], "text": "1,081,300", "html_text": "1,081,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 144.199, 510.36, 160.1385 ], "text": "10,489,200", "html_text": "10,489,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 144.199, 606.96, 160.1385 ], "text": "10,297,100", "html_text": "10,297,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 27.36, 128.2595, 606.96, 144.199 ], "cells": [ { "location": [ 27.36, 128.2595, 123.96, 144.199 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 128.2595, 220.56, 144.199 ], "text": "8,192,900", "html_text": "8,192,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 128.2595, 317.16, 144.199 ], "text": "11,311,100", "html_text": "11,311,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 128.2595, 413.76, 144.199 ], "text": "12,579,700", "html_text": "12,579,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 128.2595, 510.36, 144.199 ], "text": "12,029,500", "html_text": "12,029,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 128.2595, 606.96, 144.199 ], "text": "11,806,500", "html_text": "11,806,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 27.36, 112.32, 606.96, 128.2595 ], "cells": [ { "location": [ 27.36, 112.32, 123.96, 128.2595 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.96, 112.32, 220.56, 128.2595 ], "text": "182,692,100", "html_text": "182,692,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 112.32, 317.16, 128.2595 ], "text": "187,536,800", "html_text": "187,536,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 112.32, 413.76, 128.2595 ], "text": "198,401,500", "html_text": "198,401,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 112.32, 510.36, 128.2595 ], "text": "208,640,400", "html_text": "208,640,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.36, 112.32, 606.96, 128.2595 ], "text": "209,219,700", "html_text": "209,219,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 41, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 325, "type": "TEXT", "location": { "l": 25.2, "t": 101.28, "r": 598.32, "b": 74.4 }, "text": "Morehead State University has an enrollment of nearly 8,400 students, including its enrollment of high school juniors and seniors at the Craft Academy for Excellence in Science and Mathematics.", "reading_order": 1 }, { "page": 325, "type": "TEXT", "location": { "l": 24.72, "t": 67.68, "r": 596.88, "b": 28.08 }, "text": "Morehead's in-state undergraduate tuition is low compared to state peer institutions, and it enrolls the largest percentage of Pelleligible students. The University strives to provide high quality education while increasing efficiency and productivity. Morehead was the first Kentucky institution to offer a complete degree program online.", "reading_order": 2 }, { "page": 325, "type": "TEXT", "location": { "l": 308.4, "t": 18.96, "r": 324.72, "b": 8.88 }, "text": "307", "reading_order": 3 } ] }, { "page": 326, "items": [ { "page": 326, "type": "TEXT", "location": { "l": 25.68, "t": 765.6, "r": 583.92, "b": 727.92 }, "text": "Morehead's program of distinction is space science. Morehead faculty and undergraduate students have collaborated with students and scientists from around the world to build and launch satellites to explore and carry on important investigations in space. A 21-meter tracking antenna is located on the campus.", "reading_order": 0 }, { "page": 326, "type": "TITLE", "location": { "l": 26.64, "t": 718.8, "r": 59.76, "b": 706.56 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 326, "type": "TEXT", "location": { "l": 25.92, "t": 697.44, "r": 593.52, "b": 648.24 }, "text": "Included in the base General Fund budget is $5,442,700 in each fiscal year for the Craft Academy of Excellence in Science and Mathematics; $2,947,800 in each fiscal year for the Fixed Allocation Pension Subsidy; and $1,274,400 in each fiscal year to support the Commonwealth's Property and Casualty Insurance Fund premium. Together, these make up Morehead State's Mandated Programs which total $9,664,900 in each fiscal year.", "reading_order": 2 }, { "page": 326, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "308", "reading_order": 3 } ] }, { "page": 327, "items": [ { "page": 327, "type": "TABLE", "location": { "l": 26.88, "t": 765.12, "r": 606.72, "b": 112.32 }, "text": "
Postsecondary Education
Murray State University
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation51,707,10052,804,80050,332,30054,783,40054,783,400
Postsecondary Ed Performance Fund3,095,0004,759,8005,069,300
Total General Fund54,802,10057,564,60055,401,60054,783,40054,783,400
Restricted Funds
Current Receipts133,652,400130,798,300142,227,700159,450,500159,450,500
Total Restricted Funds133,652,400130,798,300142,227,700159,450,500159,450,500
Federal Fund
Current Receipts24,448,80025,612,10026,494,60026,494,60026,494,600
Total Federal Fund24,448,80025,612,10026,494,60026,494,60026,494,600
TOTAL SOURCE OF FUNDS212,903,300213,975,000224,123,900240,728,500240,728,500
EXPENDITURES BY CLASS
Personnel Costs111,404,400112,587,500114,322,800120,347,200120,347,200
Operating Expenses64,726,50066,732,70080,205,80088,743,60088,743,600
Grants Loans Benefits17,133,90015,113,20020,232,10020,944,50020,944,500
Debt Service15,963,80013,137,1008,384,5009,679,8009,679,800
Capital Outlay3,674,7006,404,500978,7001,013,4001,013,400
TOTAL EXPENDITURES212,903,300213,975,000224,123,900240,728,500240,728,500
EXPENDITURES BY FUND SOURCE
General Fund54,802,10057,564,60055,401,60054,783,40054,783,400
Restricted Funds133,652,400130,798,300142,227,700159,450,500159,450,500
Federal Fund24,448,80025,612,10026,494,60026,494,60026,494,600
TOTAL EXPENDITURES212,903,300213,975,000224,123,900240,728,500240,728,500
EXPENDITURES BY UNIT
Instruction64,481,88165,833,50067,473,50076,303,60076,303,600
Research2,794,9942,813,1002,865,7002,966,6002,966,600
Public Service7,595,94413,672,4577,436,3007,698,1007,698,100
Libraries3,222,0003,542,0003,350,3003,468,2003,468,200
Academic Support9,989,48712,076,8005,839,3006,164,7006,164,700
Student Services26,064,55423,942,00020,424,90021,143,90021,143,900
Institutional Support24,476,10023,241,50029,644,80032,182,70032,182,700
Operation and Maintenance of Plant37,137,90033,010,70022,627,20022,805,50022,805,500
Scholarships and Fellowships15,757,14014,838,90020,232,10020,944,30020,944,300
Mandatory Transfers(6,131,200)(6,725,400)
Non-Mandatory Transfers(3,338,700)(3,123,800)10,847,00011,228,80011,228,800
Auxiliary Enterprises30,853,20030,853,24333,382,80035,822,10035,822,100
TOTAL EXPENDITURES212,903,300213,975,000224,123,900240,728,500240,728,500
", "rows": [ { "row_index": 0, "location": [ 26.88, 749.198, 606.72, 765.12 ], "cells": [ { "location": [ 26.88, 749.198, 123.52, 765.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 749.198, 606.72, 765.12 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.88, 733.2761, 606.72, 749.198 ], "cells": [ { "location": [ 26.88, 733.2761, 123.52, 749.198 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 733.2761, 606.72, 749.198 ], "text": "Murray State University", "html_text": "Murray State University", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.88, 717.3541, 606.72, 733.2761 ], "cells": [ { "location": [ 26.88, 717.3541, 123.52, 733.2761 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 717.3541, 220.16, 733.2761 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 717.3541, 316.8, 733.2761 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 717.3541, 413.44, 733.2761 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 717.3541, 510.08, 733.2761 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 717.3541, 606.72, 733.2761 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.88, 701.4322, 606.72, 717.3541 ], "cells": [ { "location": [ 26.88, 701.4322, 123.52, 717.3541 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 701.4322, 220.16, 717.3541 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 701.4322, 316.8, 717.3541 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 701.4322, 413.44, 717.3541 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 701.4322, 510.08, 717.3541 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 701.4322, 606.72, 717.3541 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.88, 685.5102, 606.72, 701.4322 ], "cells": [ { "location": [ 26.88, 685.5102, 123.52, 701.4322 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 685.5102, 220.16, 701.4322 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 685.5102, 316.8, 701.4322 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 685.5102, 413.44, 701.4322 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 685.5102, 510.08, 701.4322 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 685.5102, 606.72, 701.4322 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.88, 669.5883, 606.72, 685.5102 ], "cells": [ { "location": [ 26.88, 669.5883, 123.52, 685.5102 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 669.5883, 220.16, 685.5102 ], "text": "51,707,100", "html_text": "51,707,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 669.5883, 316.8, 685.5102 ], "text": "52,804,800", "html_text": "52,804,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 669.5883, 413.44, 685.5102 ], "text": "50,332,300", "html_text": "50,332,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 669.5883, 510.08, 685.5102 ], "text": "54,783,400", "html_text": "54,783,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 669.5883, 606.72, 685.5102 ], "text": "54,783,400", "html_text": "54,783,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.88, 653.6663, 606.72, 669.5883 ], "cells": [ { "location": [ 26.88, 653.6663, 123.52, 669.5883 ], "text": "Postsecondary Ed Performance Fund", "html_text": "Postsecondary Ed Performance Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 653.6663, 220.16, 669.5883 ], "text": "3,095,000", "html_text": "3,095,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 653.6663, 316.8, 669.5883 ], "text": "4,759,800", "html_text": "4,759,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 653.6663, 413.44, 669.5883 ], "text": "5,069,300", "html_text": "5,069,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 653.6663, 510.08, 669.5883 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 653.6663, 606.72, 669.5883 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.88, 637.7444, 606.72, 653.6663 ], "cells": [ { "location": [ 26.88, 637.7444, 123.52, 653.6663 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 637.7444, 220.16, 653.6663 ], "text": "54,802,100", "html_text": "54,802,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 637.7444, 316.8, 653.6663 ], "text": "57,564,600", "html_text": "57,564,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 637.7444, 413.44, 653.6663 ], "text": "55,401,600", "html_text": "55,401,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 637.7444, 510.08, 653.6663 ], "text": "54,783,400", "html_text": "54,783,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 637.7444, 606.72, 653.6663 ], "text": "54,783,400", "html_text": "54,783,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.88, 621.8224, 606.72, 637.7444 ], "cells": [ { "location": [ 26.88, 621.8224, 123.52, 637.7444 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 621.8224, 220.16, 637.7444 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 621.8224, 316.8, 637.7444 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 621.8224, 413.44, 637.7444 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 621.8224, 510.08, 637.7444 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 621.8224, 606.72, 637.7444 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.88, 605.9005, 606.72, 621.8224 ], "cells": [ { "location": [ 26.88, 605.9005, 123.52, 621.8224 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 605.9005, 220.16, 621.8224 ], "text": "133,652,400", "html_text": "133,652,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 605.9005, 316.8, 621.8224 ], "text": "130,798,300", "html_text": "130,798,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 605.9005, 413.44, 621.8224 ], "text": "142,227,700", "html_text": "142,227,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 605.9005, 510.08, 621.8224 ], "text": "159,450,500", "html_text": "159,450,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 605.9005, 606.72, 621.8224 ], "text": "159,450,500", "html_text": "159,450,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.88, 589.9785, 606.72, 605.9005 ], "cells": [ { "location": [ 26.88, 589.9785, 123.52, 605.9005 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 589.9785, 220.16, 605.9005 ], "text": "133,652,400", "html_text": "133,652,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 589.9785, 316.8, 605.9005 ], "text": "130,798,300", "html_text": "130,798,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 589.9785, 413.44, 605.9005 ], "text": "142,227,700", "html_text": "142,227,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 589.9785, 510.08, 605.9005 ], "text": "159,450,500", "html_text": "159,450,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 589.9785, 606.72, 605.9005 ], "text": "159,450,500", "html_text": "159,450,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.88, 574.0566, 606.72, 589.9785 ], "cells": [ { "location": [ 26.88, 574.0566, 123.52, 589.9785 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 574.0566, 220.16, 589.9785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 574.0566, 316.8, 589.9785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 574.0566, 413.44, 589.9785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 574.0566, 510.08, 589.9785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 574.0566, 606.72, 589.9785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.88, 558.1346, 606.72, 574.0566 ], "cells": [ { "location": [ 26.88, 558.1346, 123.52, 574.0566 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 558.1346, 220.16, 574.0566 ], "text": "24,448,800", "html_text": "24,448,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 558.1346, 316.8, 574.0566 ], "text": "25,612,100", "html_text": "25,612,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 558.1346, 413.44, 574.0566 ], "text": "26,494,600", "html_text": "26,494,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 558.1346, 510.08, 574.0566 ], "text": "26,494,600", "html_text": "26,494,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 558.1346, 606.72, 574.0566 ], "text": "26,494,600", "html_text": "26,494,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.88, 542.2127, 606.72, 558.1346 ], "cells": [ { "location": [ 26.88, 542.2127, 123.52, 558.1346 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 542.2127, 220.16, 558.1346 ], "text": "24,448,800", "html_text": "24,448,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 542.2127, 316.8, 558.1346 ], "text": "25,612,100", "html_text": "25,612,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 542.2127, 413.44, 558.1346 ], "text": "26,494,600", "html_text": "26,494,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 542.2127, 510.08, 558.1346 ], "text": "26,494,600", "html_text": "26,494,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 542.2127, 606.72, 558.1346 ], "text": "26,494,600", "html_text": "26,494,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.88, 526.2907, 606.72, 542.2127 ], "cells": [ { "location": [ 26.88, 526.2907, 123.52, 542.2127 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 526.2907, 220.16, 542.2127 ], "text": "212,903,300", "html_text": "212,903,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 526.2907, 316.8, 542.2127 ], "text": "213,975,000", "html_text": "213,975,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 526.2907, 413.44, 542.2127 ], "text": "224,123,900", "html_text": "224,123,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 526.2907, 510.08, 542.2127 ], "text": "240,728,500", "html_text": "240,728,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 526.2907, 606.72, 542.2127 ], "text": "240,728,500", "html_text": "240,728,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.88, 510.3688, 606.72, 526.2907 ], "cells": [ { "location": [ 26.88, 510.3688, 123.52, 526.2907 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 510.3688, 220.16, 526.2907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 510.3688, 316.8, 526.2907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 510.3688, 413.44, 526.2907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 510.3688, 510.08, 526.2907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 510.3688, 606.72, 526.2907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.88, 494.4468, 606.72, 510.3688 ], "cells": [ { "location": [ 26.88, 494.4468, 123.52, 510.3688 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 494.4468, 220.16, 510.3688 ], "text": "111,404,400", "html_text": "111,404,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 494.4468, 316.8, 510.3688 ], "text": "112,587,500", "html_text": "112,587,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 494.4468, 413.44, 510.3688 ], "text": "114,322,800", "html_text": "114,322,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 494.4468, 510.08, 510.3688 ], "text": "120,347,200", "html_text": "120,347,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 494.4468, 606.72, 510.3688 ], "text": "120,347,200", "html_text": "120,347,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.88, 478.5249, 606.72, 494.4468 ], "cells": [ { "location": [ 26.88, 478.5249, 123.52, 494.4468 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 478.5249, 220.16, 494.4468 ], "text": "64,726,500", "html_text": "64,726,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 478.5249, 316.8, 494.4468 ], "text": "66,732,700", "html_text": "66,732,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 478.5249, 413.44, 494.4468 ], "text": "80,205,800", "html_text": "80,205,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 478.5249, 510.08, 494.4468 ], "text": "88,743,600", "html_text": "88,743,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 478.5249, 606.72, 494.4468 ], "text": "88,743,600", "html_text": "88,743,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.88, 462.6029, 606.72, 478.5249 ], "cells": [ { "location": [ 26.88, 462.6029, 123.52, 478.5249 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 462.6029, 220.16, 478.5249 ], "text": "17,133,900", "html_text": "17,133,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 462.6029, 316.8, 478.5249 ], "text": "15,113,200", "html_text": "15,113,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 462.6029, 413.44, 478.5249 ], "text": "20,232,100", "html_text": "20,232,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 462.6029, 510.08, 478.5249 ], "text": "20,944,500", "html_text": "20,944,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 462.6029, 606.72, 478.5249 ], "text": "20,944,500", "html_text": "20,944,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.88, 446.681, 606.72, 462.6029 ], "cells": [ { "location": [ 26.88, 446.681, 123.52, 462.6029 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 446.681, 220.16, 462.6029 ], "text": "15,963,800", "html_text": "15,963,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 446.681, 316.8, 462.6029 ], "text": "13,137,100", "html_text": "13,137,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 446.681, 413.44, 462.6029 ], "text": "8,384,500", "html_text": "8,384,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 446.681, 510.08, 462.6029 ], "text": "9,679,800", "html_text": "9,679,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 446.681, 606.72, 462.6029 ], "text": "9,679,800", "html_text": "9,679,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.88, 430.759, 606.72, 446.681 ], "cells": [ { "location": [ 26.88, 430.759, 123.52, 446.681 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 430.759, 220.16, 446.681 ], "text": "3,674,700", "html_text": "3,674,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 430.759, 316.8, 446.681 ], "text": "6,404,500", "html_text": "6,404,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 430.759, 413.44, 446.681 ], "text": "978,700", "html_text": "978,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 430.759, 510.08, 446.681 ], "text": "1,013,400", "html_text": "1,013,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 430.759, 606.72, 446.681 ], "text": "1,013,400", "html_text": "1,013,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.88, 414.8371, 606.72, 430.759 ], "cells": [ { "location": [ 26.88, 414.8371, 123.52, 430.759 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 414.8371, 220.16, 430.759 ], "text": "212,903,300", "html_text": "212,903,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 414.8371, 316.8, 430.759 ], "text": "213,975,000", "html_text": "213,975,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 414.8371, 413.44, 430.759 ], "text": "224,123,900", "html_text": "224,123,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 414.8371, 510.08, 430.759 ], "text": "240,728,500", "html_text": "240,728,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 414.8371, 606.72, 430.759 ], "text": "240,728,500", "html_text": "240,728,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.88, 398.9151, 606.72, 414.8371 ], "cells": [ { "location": [ 26.88, 398.9151, 123.52, 414.8371 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 398.9151, 220.16, 414.8371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 398.9151, 316.8, 414.8371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 398.9151, 413.44, 414.8371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 398.9151, 510.08, 414.8371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 398.9151, 606.72, 414.8371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.88, 382.9932, 606.72, 398.9151 ], "cells": [ { "location": [ 26.88, 382.9932, 123.52, 398.9151 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 382.9932, 220.16, 398.9151 ], "text": "54,802,100", "html_text": "54,802,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 382.9932, 316.8, 398.9151 ], "text": "57,564,600", "html_text": "57,564,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 382.9932, 413.44, 398.9151 ], "text": "55,401,600", "html_text": "55,401,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 382.9932, 510.08, 398.9151 ], "text": "54,783,400", "html_text": "54,783,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 382.9932, 606.72, 398.9151 ], "text": "54,783,400", "html_text": "54,783,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.88, 367.0712, 606.72, 382.9932 ], "cells": [ { "location": [ 26.88, 367.0712, 123.52, 382.9932 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 367.0712, 220.16, 382.9932 ], "text": "133,652,400", "html_text": "133,652,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 367.0712, 316.8, 382.9932 ], "text": "130,798,300", "html_text": "130,798,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 367.0712, 413.44, 382.9932 ], "text": "142,227,700", "html_text": "142,227,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 367.0712, 510.08, 382.9932 ], "text": "159,450,500", "html_text": "159,450,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 367.0712, 606.72, 382.9932 ], "text": "159,450,500", "html_text": "159,450,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.88, 351.1493, 606.72, 367.0712 ], "cells": [ { "location": [ 26.88, 351.1493, 123.52, 367.0712 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 351.1493, 220.16, 367.0712 ], "text": "24,448,800", "html_text": "24,448,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 351.1493, 316.8, 367.0712 ], "text": "25,612,100", "html_text": "25,612,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 351.1493, 413.44, 367.0712 ], "text": "26,494,600", "html_text": "26,494,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 351.1493, 510.08, 367.0712 ], "text": "26,494,600", "html_text": "26,494,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 351.1493, 606.72, 367.0712 ], "text": "26,494,600", "html_text": "26,494,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.88, 335.2273, 606.72, 351.1493 ], "cells": [ { "location": [ 26.88, 335.2273, 123.52, 351.1493 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 335.2273, 220.16, 351.1493 ], "text": "212,903,300", "html_text": "212,903,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 335.2273, 316.8, 351.1493 ], "text": "213,975,000", "html_text": "213,975,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 335.2273, 413.44, 351.1493 ], "text": "224,123,900", "html_text": "224,123,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 335.2273, 510.08, 351.1493 ], "text": "240,728,500", "html_text": "240,728,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 335.2273, 606.72, 351.1493 ], "text": "240,728,500", "html_text": "240,728,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.88, 319.3054, 606.72, 335.2273 ], "cells": [ { "location": [ 26.88, 319.3054, 123.52, 335.2273 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 319.3054, 220.16, 335.2273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 319.3054, 316.8, 335.2273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 319.3054, 413.44, 335.2273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 319.3054, 510.08, 335.2273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 319.3054, 606.72, 335.2273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.88, 303.3834, 606.72, 319.3054 ], "cells": [ { "location": [ 26.88, 303.3834, 123.52, 319.3054 ], "text": "Instruction", "html_text": "Instruction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 303.3834, 220.16, 319.3054 ], "text": "64,481,881", "html_text": "64,481,881", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 303.3834, 316.8, 319.3054 ], "text": "65,833,500", "html_text": "65,833,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 303.3834, 413.44, 319.3054 ], "text": "67,473,500", "html_text": "67,473,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 303.3834, 510.08, 319.3054 ], "text": "76,303,600", "html_text": "76,303,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 303.3834, 606.72, 319.3054 ], "text": "76,303,600", "html_text": "76,303,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.88, 287.4615, 606.72, 303.3834 ], "cells": [ { "location": [ 26.88, 287.4615, 123.52, 303.3834 ], "text": "Research", "html_text": "Research", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 287.4615, 220.16, 303.3834 ], "text": "2,794,994", "html_text": "2,794,994", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 287.4615, 316.8, 303.3834 ], "text": "2,813,100", "html_text": "2,813,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 287.4615, 413.44, 303.3834 ], "text": "2,865,700", "html_text": "2,865,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 287.4615, 510.08, 303.3834 ], "text": "2,966,600", "html_text": "2,966,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 287.4615, 606.72, 303.3834 ], "text": "2,966,600", "html_text": "2,966,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.88, 271.5395, 606.72, 287.4615 ], "cells": [ { "location": [ 26.88, 271.5395, 123.52, 287.4615 ], "text": "Public Service", "html_text": "Public Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 271.5395, 220.16, 287.4615 ], "text": "7,595,944", "html_text": "7,595,944", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 271.5395, 316.8, 287.4615 ], "text": "13,672,457", "html_text": "13,672,457", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 271.5395, 413.44, 287.4615 ], "text": "7,436,300", "html_text": "7,436,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 271.5395, 510.08, 287.4615 ], "text": "7,698,100", "html_text": "7,698,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 271.5395, 606.72, 287.4615 ], "text": "7,698,100", "html_text": "7,698,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.88, 255.6176, 606.72, 271.5395 ], "cells": [ { "location": [ 26.88, 255.6176, 123.52, 271.5395 ], "text": "Libraries", "html_text": "Libraries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 255.6176, 220.16, 271.5395 ], "text": "3,222,000", "html_text": "3,222,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 255.6176, 316.8, 271.5395 ], "text": "3,542,000", "html_text": "3,542,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 255.6176, 413.44, 271.5395 ], "text": "3,350,300", "html_text": "3,350,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 255.6176, 510.08, 271.5395 ], "text": "3,468,200", "html_text": "3,468,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 255.6176, 606.72, 271.5395 ], "text": "3,468,200", "html_text": "3,468,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.88, 239.6956, 606.72, 255.6176 ], "cells": [ { "location": [ 26.88, 239.6956, 123.52, 255.6176 ], "text": "Academic Support", "html_text": "Academic Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 239.6956, 220.16, 255.6176 ], "text": "9,989,487", "html_text": "9,989,487", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 239.6956, 316.8, 255.6176 ], "text": "12,076,800", "html_text": "12,076,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 239.6956, 413.44, 255.6176 ], "text": "5,839,300", "html_text": "5,839,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 239.6956, 510.08, 255.6176 ], "text": "6,164,700", "html_text": "6,164,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 239.6956, 606.72, 255.6176 ], "text": "6,164,700", "html_text": "6,164,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.88, 223.7737, 606.72, 239.6956 ], "cells": [ { "location": [ 26.88, 223.7737, 123.52, 239.6956 ], "text": "Student Services", "html_text": "Student Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 223.7737, 220.16, 239.6956 ], "text": "26,064,554", "html_text": "26,064,554", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 223.7737, 316.8, 239.6956 ], "text": "23,942,000", "html_text": "23,942,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 223.7737, 413.44, 239.6956 ], "text": "20,424,900", "html_text": "20,424,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 223.7737, 510.08, 239.6956 ], "text": "21,143,900", "html_text": "21,143,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 223.7737, 606.72, 239.6956 ], "text": "21,143,900", "html_text": "21,143,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.88, 207.8517, 606.72, 223.7737 ], "cells": [ { "location": [ 26.88, 207.8517, 123.52, 223.7737 ], "text": "Institutional Support", "html_text": "Institutional Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 207.8517, 220.16, 223.7737 ], "text": "24,476,100", "html_text": "24,476,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 207.8517, 316.8, 223.7737 ], "text": "23,241,500", "html_text": "23,241,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 207.8517, 413.44, 223.7737 ], "text": "29,644,800", "html_text": "29,644,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 207.8517, 510.08, 223.7737 ], "text": "32,182,700", "html_text": "32,182,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 207.8517, 606.72, 223.7737 ], "text": "32,182,700", "html_text": "32,182,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.88, 191.9298, 606.72, 207.8517 ], "cells": [ { "location": [ 26.88, 191.9298, 123.52, 207.8517 ], "text": "Operation and Maintenance of Plant", "html_text": "Operation and Maintenance of Plant", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 191.9298, 220.16, 207.8517 ], "text": "37,137,900", "html_text": "37,137,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 191.9298, 316.8, 207.8517 ], "text": "33,010,700", "html_text": "33,010,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 191.9298, 413.44, 207.8517 ], "text": "22,627,200", "html_text": "22,627,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 191.9298, 510.08, 207.8517 ], "text": "22,805,500", "html_text": "22,805,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 191.9298, 606.72, 207.8517 ], "text": "22,805,500", "html_text": "22,805,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.88, 176.0078, 606.72, 191.9298 ], "cells": [ { "location": [ 26.88, 176.0078, 123.52, 191.9298 ], "text": "Scholarships and Fellowships", "html_text": "Scholarships and Fellowships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 176.0078, 220.16, 191.9298 ], "text": "15,757,140", "html_text": "15,757,140", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 176.0078, 316.8, 191.9298 ], "text": "14,838,900", "html_text": "14,838,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 176.0078, 413.44, 191.9298 ], "text": "20,232,100", "html_text": "20,232,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 176.0078, 510.08, 191.9298 ], "text": "20,944,300", "html_text": "20,944,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 176.0078, 606.72, 191.9298 ], "text": "20,944,300", "html_text": "20,944,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.88, 160.0859, 606.72, 176.0078 ], "cells": [ { "location": [ 26.88, 160.0859, 123.52, 176.0078 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 160.0859, 220.16, 176.0078 ], "text": "(6,131,200)", "html_text": "(6,131,200)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 160.0859, 316.8, 176.0078 ], "text": "(6,725,400)", "html_text": "(6,725,400)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 160.0859, 413.44, 176.0078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 160.0859, 510.08, 176.0078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 160.0859, 606.72, 176.0078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.88, 144.1639, 606.72, 160.0859 ], "cells": [ { "location": [ 26.88, 144.1639, 123.52, 160.0859 ], "text": "Non-Mandatory Transfers", "html_text": "Non-Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 144.1639, 220.16, 160.0859 ], "text": "(3,338,700)", "html_text": "(3,338,700)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 144.1639, 316.8, 160.0859 ], "text": "(3,123,800)", "html_text": "(3,123,800)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 144.1639, 413.44, 160.0859 ], "text": "10,847,000", "html_text": "10,847,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 144.1639, 510.08, 160.0859 ], "text": "11,228,800", "html_text": "11,228,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 144.1639, 606.72, 160.0859 ], "text": "11,228,800", "html_text": "11,228,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.88, 128.242, 606.72, 144.1639 ], "cells": [ { "location": [ 26.88, 128.242, 123.52, 144.1639 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 128.242, 220.16, 144.1639 ], "text": "30,853,200", "html_text": "30,853,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 128.242, 316.8, 144.1639 ], "text": "30,853,243", "html_text": "30,853,243", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 128.242, 413.44, 144.1639 ], "text": "33,382,800", "html_text": "33,382,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 128.242, 510.08, 144.1639 ], "text": "35,822,100", "html_text": "35,822,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 128.242, 606.72, 144.1639 ], "text": "35,822,100", "html_text": "35,822,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 26.88, 112.32, 606.72, 128.242 ], "cells": [ { "location": [ 26.88, 112.32, 123.52, 128.242 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 112.32, 220.16, 128.242 ], "text": "212,903,300", "html_text": "212,903,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.16, 112.32, 316.8, 128.242 ], "text": "213,975,000", "html_text": "213,975,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 112.32, 413.44, 128.242 ], "text": "224,123,900", "html_text": "224,123,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 112.32, 510.08, 128.242 ], "text": "240,728,500", "html_text": "240,728,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.08, 112.32, 606.72, 128.242 ], "text": "240,728,500", "html_text": "240,728,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 41, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 327, "type": "TEXT", "location": { "l": 24.24, "t": 101.28, "r": 604.32, "b": 37.92 }, "text": "Murray State University's total enrollment is just over 10,000 students. In addition to the main campus in Calloway County, Murray operates regional campuses at Paducah, Madisonville, Hopkinsville, Henderson and Fort Campbell. Cooperation agreements with local community and technical colleges make it possible for students in those locations to earn a four-year degree in education, business, social work or nursing. MSU faculty also provide instructional support for the University of Kentucky's engineering program in Paducah.", "reading_order": 1 }, { "page": 327, "type": "TEXT", "location": { "l": 308.4, "t": 18.96, "r": 324.96, "b": 8.88 }, "text": "309", "reading_order": 2 } ] }, { "page": 328, "items": [ { "page": 328, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 598.56, "b": 716.16 }, "text": "In addition to teacher education programs, Murray State University also offers baccalaureate and masters degrees in business, health sciences, agriculture, liberal arts, sciences, engineering and technology. The program of distinction is telecommunications systems management (TSM) and is available at the main campus as well as online. MSU also has an acclaimed online MBA program.", "reading_order": 0 }, { "page": 328, "type": "TITLE", "location": { "l": 26.4, "t": 706.8, "r": 60, "b": 694.8 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 328, "type": "TEXT", "location": { "l": 25.92, "t": 685.2, "r": 585.84, "b": 660.48 }, "text": "The fiscal year 2026 Postsecondary Education Performance Fund distribution in the amount of $5,069,300 is added to Murray State University's base General Fund appropriation in fiscal years 2027 and 2028.", "reading_order": 2 }, { "page": 328, "type": "TEXT", "location": { "l": 25.92, "t": 651.6, "r": 583.68, "b": 613.68 }, "text": "Included in the base General Fund budget is $4,034,200 in each fiscal year for the Breathitt Veterinary Center; $1,800,000 in each fiscal year for the Fixed Allocation Pension Subsidy; and $1,451,400 in each fiscal year to support the Commonwealth's Property and Casualty Insurance Fund premium. Murray State's Mandated Programs total $7,285,600 in each fiscal year.", "reading_order": 3 }, { "page": 328, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "310", "reading_order": 4 } ] }, { "page": 329, "items": [ { "page": 329, "type": "TABLE", "location": { "l": 25.2, "t": 765.36, "r": 607.68, "b": 112.08 }, "text": "
Postsecondary Education
Northern Kentucky University
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation57,655,00060,649,40056,239,40067,527,00067,527,000
Postsecondary Ed Performance12,683,90013,224,30011,811,700
Total General Fund70,338,90073,873,70068,051,10067,527,00067,527,000
Restricted Funds
Current Receipts191,658,941185,750,559209,548,400221,360,100221,360,100
Total Restricted Funds191,658,941185,750,559209,548,400221,360,100221,360,100
Federal Fund
Current Receipts18,646,00024,554,38214,029,50015,450,50015,450,500
Total Federal Fund18,646,00024,554,38214,029,50015,450,50015,450,500
TOTAL SOURCE OF FUNDS280,643,841284,178,641291,629,000304,337,600304,337,600
EXPENDITURES BY CLASS
Personnel Costs171,194,365178,249,913187,106,900188,012,200188,012,200
Operating Expenses36,344,68636,695,00542,718,80054,192,90054,192,900
Grants Loans Benefits41,765,12138,571,78435,399,30035,595,20035,595,200
Debt Service29,460,12428,058,37024,821,20024,941,40024,941,400
Capital Outlay1,879,5452,603,5691,582,8001,595,9001,595,900
TOTAL EXPENDITURES280,643,841284,178,641291,629,000304,337,600304,337,600
EXPENDITURES BY FUND SOURCE
General Fund70,338,90073,873,70068,051,10067,527,00067,527,000
Restricted Funds191,658,941185,750,559209,548,400221,360,100221,360,100
Federal Fund18,646,00024,554,38214,029,50015,450,50015,450,500
TOTAL EXPENDITURES280,643,841284,178,641291,629,000304,337,600304,337,600
EXPENDITURES BY UNIT
Instruction109,287,584115,415,629101,338,800113,795,400113,795,400
Research2,193,4141,947,469397,200408,100408,100
Public Service13,887,72814,882,35015,166,90015,250,40015,250,400
Libraries5,862,0824,900,4165,327,1005,354,6005,354,600
Academic Support20,669,61219,816,85228,353,80028,465,20028,465,200
Student Services26,838,17027,038,27125,216,90025,368,80025,368,800
Institutional Support42,510,44139,623,52129,410,40029,608,40029,608,400
Operation and Maintenance of Plant19,301,47618,884,58920,922,30020,503,80020,503,800
Scholarships and Fellowships29,745,31134,738,97332,954,70033,003,20033,003,200
Mandatory Transfers(7,186,197)(6,901,935)15,220,40015,181,60015,181,600
Non-Mandatory Transfers6,773,2917,149,1132,837,8002,877,9002,877,900
Auxiliary Enterprises10,760,9296,683,39314,482,70014,520,20014,520,200
TOTAL EXPENDITURES280,643,841284,178,641291,629,000304,337,600304,337,600
", "rows": [ { "row_index": 0, "location": [ 25.2, 749.4263, 607.68, 765.36 ], "cells": [ { "location": [ 25.2, 749.4263, 122.28, 765.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 749.4263, 607.68, 765.36 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 733.4927, 607.68, 749.4263 ], "cells": [ { "location": [ 25.2, 733.4927, 122.28, 749.4263 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 733.4927, 607.68, 749.4263 ], "text": "Northern Kentucky University", "html_text": "Northern Kentucky University", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 717.559, 607.68, 733.4927 ], "cells": [ { "location": [ 25.2, 717.559, 122.28, 733.4927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 717.559, 219.36, 733.4927 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 717.559, 316.44, 733.4927 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 717.559, 413.52, 733.4927 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 717.559, 510.6, 733.4927 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 717.559, 607.68, 733.4927 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 701.6254, 607.68, 717.559 ], "cells": [ { "location": [ 25.2, 701.6254, 122.28, 717.559 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 701.6254, 219.36, 717.559 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 701.6254, 316.44, 717.559 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 701.6254, 413.52, 717.559 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 701.6254, 510.6, 717.559 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 701.6254, 607.68, 717.559 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 685.6917, 607.68, 701.6254 ], "cells": [ { "location": [ 25.2, 685.6917, 122.28, 701.6254 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 685.6917, 219.36, 701.6254 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 685.6917, 316.44, 701.6254 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 685.6917, 413.52, 701.6254 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 685.6917, 510.6, 701.6254 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 685.6917, 607.68, 701.6254 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 669.758, 607.68, 685.6917 ], "cells": [ { "location": [ 25.2, 669.758, 122.28, 685.6917 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 669.758, 219.36, 685.6917 ], "text": "57,655,000", "html_text": "57,655,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 669.758, 316.44, 685.6917 ], "text": "60,649,400", "html_text": "60,649,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 669.758, 413.52, 685.6917 ], "text": "56,239,400", "html_text": "56,239,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 669.758, 510.6, 685.6917 ], "text": "67,527,000", "html_text": "67,527,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 669.758, 607.68, 685.6917 ], "text": "67,527,000", "html_text": "67,527,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 653.8244, 607.68, 669.758 ], "cells": [ { "location": [ 25.2, 653.8244, 122.28, 669.758 ], "text": "Postsecondary Ed Performance", "html_text": "Postsecondary Ed Performance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 653.8244, 219.36, 669.758 ], "text": "12,683,900", "html_text": "12,683,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 653.8244, 316.44, 669.758 ], "text": "13,224,300", "html_text": "13,224,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 653.8244, 413.52, 669.758 ], "text": "11,811,700", "html_text": "11,811,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 653.8244, 510.6, 669.758 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 653.8244, 607.68, 669.758 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 637.8907, 607.68, 653.8244 ], "cells": [ { "location": [ 25.2, 637.8907, 122.28, 653.8244 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 637.8907, 219.36, 653.8244 ], "text": "70,338,900", "html_text": "70,338,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 637.8907, 316.44, 653.8244 ], "text": "73,873,700", "html_text": "73,873,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 637.8907, 413.52, 653.8244 ], "text": "68,051,100", "html_text": "68,051,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 637.8907, 510.6, 653.8244 ], "text": "67,527,000", "html_text": "67,527,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 637.8907, 607.68, 653.8244 ], "text": "67,527,000", "html_text": "67,527,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 621.9571, 607.68, 637.8907 ], "cells": [ { "location": [ 25.2, 621.9571, 122.28, 637.8907 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 621.9571, 219.36, 637.8907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 621.9571, 316.44, 637.8907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 621.9571, 413.52, 637.8907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 621.9571, 510.6, 637.8907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 621.9571, 607.68, 637.8907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 606.0234, 607.68, 621.9571 ], "cells": [ { "location": [ 25.2, 606.0234, 122.28, 621.9571 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 606.0234, 219.36, 621.9571 ], "text": "191,658,941", "html_text": "191,658,941", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 606.0234, 316.44, 621.9571 ], "text": "185,750,559", "html_text": "185,750,559", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 606.0234, 413.52, 621.9571 ], "text": "209,548,400", "html_text": "209,548,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 606.0234, 510.6, 621.9571 ], "text": "221,360,100", "html_text": "221,360,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 606.0234, 607.68, 621.9571 ], "text": "221,360,100", "html_text": "221,360,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 590.0898, 607.68, 606.0234 ], "cells": [ { "location": [ 25.2, 590.0898, 122.28, 606.0234 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 590.0898, 219.36, 606.0234 ], "text": "191,658,941", "html_text": "191,658,941", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 590.0898, 316.44, 606.0234 ], "text": "185,750,559", "html_text": "185,750,559", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 590.0898, 413.52, 606.0234 ], "text": "209,548,400", "html_text": "209,548,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 590.0898, 510.6, 606.0234 ], "text": "221,360,100", "html_text": "221,360,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 590.0898, 607.68, 606.0234 ], "text": "221,360,100", "html_text": "221,360,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 574.1561, 607.68, 590.0898 ], "cells": [ { "location": [ 25.2, 574.1561, 122.28, 590.0898 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 574.1561, 219.36, 590.0898 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 574.1561, 316.44, 590.0898 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 574.1561, 413.52, 590.0898 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 574.1561, 510.6, 590.0898 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 574.1561, 607.68, 590.0898 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 558.2224, 607.68, 574.1561 ], "cells": [ { "location": [ 25.2, 558.2224, 122.28, 574.1561 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 558.2224, 219.36, 574.1561 ], "text": "18,646,000", "html_text": "18,646,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 558.2224, 316.44, 574.1561 ], "text": "24,554,382", "html_text": "24,554,382", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 558.2224, 413.52, 574.1561 ], "text": "14,029,500", "html_text": "14,029,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 558.2224, 510.6, 574.1561 ], "text": "15,450,500", "html_text": "15,450,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 558.2224, 607.68, 574.1561 ], "text": "15,450,500", "html_text": "15,450,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 542.2888, 607.68, 558.2224 ], "cells": [ { "location": [ 25.2, 542.2888, 122.28, 558.2224 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 542.2888, 219.36, 558.2224 ], "text": "18,646,000", "html_text": "18,646,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 542.2888, 316.44, 558.2224 ], "text": "24,554,382", "html_text": "24,554,382", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 542.2888, 413.52, 558.2224 ], "text": "14,029,500", "html_text": "14,029,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 542.2888, 510.6, 558.2224 ], "text": "15,450,500", "html_text": "15,450,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 542.2888, 607.68, 558.2224 ], "text": "15,450,500", "html_text": "15,450,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 526.3551, 607.68, 542.2888 ], "cells": [ { "location": [ 25.2, 526.3551, 122.28, 542.2888 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 526.3551, 219.36, 542.2888 ], "text": "280,643,841", "html_text": "280,643,841", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 526.3551, 316.44, 542.2888 ], "text": "284,178,641", "html_text": "284,178,641", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 526.3551, 413.52, 542.2888 ], "text": "291,629,000", "html_text": "291,629,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 526.3551, 510.6, 542.2888 ], "text": "304,337,600", "html_text": "304,337,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 526.3551, 607.68, 542.2888 ], "text": "304,337,600", "html_text": "304,337,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 510.4215, 607.68, 526.3551 ], "cells": [ { "location": [ 25.2, 510.4215, 122.28, 526.3551 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 510.4215, 219.36, 526.3551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 510.4215, 316.44, 526.3551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 510.4215, 413.52, 526.3551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 510.4215, 510.6, 526.3551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 510.4215, 607.68, 526.3551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 494.4878, 607.68, 510.4215 ], "cells": [ { "location": [ 25.2, 494.4878, 122.28, 510.4215 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 494.4878, 219.36, 510.4215 ], "text": "171,194,365", "html_text": "171,194,365", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 494.4878, 316.44, 510.4215 ], "text": "178,249,913", "html_text": "178,249,913", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 494.4878, 413.52, 510.4215 ], "text": "187,106,900", "html_text": "187,106,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 494.4878, 510.6, 510.4215 ], "text": "188,012,200", "html_text": "188,012,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 494.4878, 607.68, 510.4215 ], "text": "188,012,200", "html_text": "188,012,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 478.5541, 607.68, 494.4878 ], "cells": [ { "location": [ 25.2, 478.5541, 122.28, 494.4878 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 478.5541, 219.36, 494.4878 ], "text": "36,344,686", "html_text": "36,344,686", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 478.5541, 316.44, 494.4878 ], "text": "36,695,005", "html_text": "36,695,005", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 478.5541, 413.52, 494.4878 ], "text": "42,718,800", "html_text": "42,718,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 478.5541, 510.6, 494.4878 ], "text": "54,192,900", "html_text": "54,192,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 478.5541, 607.68, 494.4878 ], "text": "54,192,900", "html_text": "54,192,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 462.6205, 607.68, 478.5541 ], "cells": [ { "location": [ 25.2, 462.6205, 122.28, 478.5541 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 462.6205, 219.36, 478.5541 ], "text": "41,765,121", "html_text": "41,765,121", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 462.6205, 316.44, 478.5541 ], "text": "38,571,784", "html_text": "38,571,784", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 462.6205, 413.52, 478.5541 ], "text": "35,399,300", "html_text": "35,399,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 462.6205, 510.6, 478.5541 ], "text": "35,595,200", "html_text": "35,595,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 462.6205, 607.68, 478.5541 ], "text": "35,595,200", "html_text": "35,595,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 446.6868, 607.68, 462.6205 ], "cells": [ { "location": [ 25.2, 446.6868, 122.28, 462.6205 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 446.6868, 219.36, 462.6205 ], "text": "29,460,124", "html_text": "29,460,124", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 446.6868, 316.44, 462.6205 ], "text": "28,058,370", "html_text": "28,058,370", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 446.6868, 413.52, 462.6205 ], "text": "24,821,200", "html_text": "24,821,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 446.6868, 510.6, 462.6205 ], "text": "24,941,400", "html_text": "24,941,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 446.6868, 607.68, 462.6205 ], "text": "24,941,400", "html_text": "24,941,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 430.7532, 607.68, 446.6868 ], "cells": [ { "location": [ 25.2, 430.7532, 122.28, 446.6868 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 430.7532, 219.36, 446.6868 ], "text": "1,879,545", "html_text": "1,879,545", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 430.7532, 316.44, 446.6868 ], "text": "2,603,569", "html_text": "2,603,569", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 430.7532, 413.52, 446.6868 ], "text": "1,582,800", "html_text": "1,582,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 430.7532, 510.6, 446.6868 ], "text": "1,595,900", "html_text": "1,595,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 430.7532, 607.68, 446.6868 ], "text": "1,595,900", "html_text": "1,595,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 414.8195, 607.68, 430.7532 ], "cells": [ { "location": [ 25.2, 414.8195, 122.28, 430.7532 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 414.8195, 219.36, 430.7532 ], "text": "280,643,841", "html_text": "280,643,841", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 414.8195, 316.44, 430.7532 ], "text": "284,178,641", "html_text": "284,178,641", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 414.8195, 413.52, 430.7532 ], "text": "291,629,000", "html_text": "291,629,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 414.8195, 510.6, 430.7532 ], "text": "304,337,600", "html_text": "304,337,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 414.8195, 607.68, 430.7532 ], "text": "304,337,600", "html_text": "304,337,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 398.8859, 607.68, 414.8195 ], "cells": [ { "location": [ 25.2, 398.8859, 122.28, 414.8195 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 398.8859, 219.36, 414.8195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 398.8859, 316.44, 414.8195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 398.8859, 413.52, 414.8195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 398.8859, 510.6, 414.8195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 398.8859, 607.68, 414.8195 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 382.9522, 607.68, 398.8859 ], "cells": [ { "location": [ 25.2, 382.9522, 122.28, 398.8859 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 382.9522, 219.36, 398.8859 ], "text": "70,338,900", "html_text": "70,338,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 382.9522, 316.44, 398.8859 ], "text": "73,873,700", "html_text": "73,873,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 382.9522, 413.52, 398.8859 ], "text": "68,051,100", "html_text": "68,051,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 382.9522, 510.6, 398.8859 ], "text": "67,527,000", "html_text": "67,527,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 382.9522, 607.68, 398.8859 ], "text": "67,527,000", "html_text": "67,527,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 367.0185, 607.68, 382.9522 ], "cells": [ { "location": [ 25.2, 367.0185, 122.28, 382.9522 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 367.0185, 219.36, 382.9522 ], "text": "191,658,941", "html_text": "191,658,941", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 367.0185, 316.44, 382.9522 ], "text": "185,750,559", "html_text": "185,750,559", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 367.0185, 413.52, 382.9522 ], "text": "209,548,400", "html_text": "209,548,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 367.0185, 510.6, 382.9522 ], "text": "221,360,100", "html_text": "221,360,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 367.0185, 607.68, 382.9522 ], "text": "221,360,100", "html_text": "221,360,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 351.0849, 607.68, 367.0185 ], "cells": [ { "location": [ 25.2, 351.0849, 122.28, 367.0185 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 351.0849, 219.36, 367.0185 ], "text": "18,646,000", "html_text": "18,646,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 351.0849, 316.44, 367.0185 ], "text": "24,554,382", "html_text": "24,554,382", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 351.0849, 413.52, 367.0185 ], "text": "14,029,500", "html_text": "14,029,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 351.0849, 510.6, 367.0185 ], "text": "15,450,500", "html_text": "15,450,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 351.0849, 607.68, 367.0185 ], "text": "15,450,500", "html_text": "15,450,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 335.1512, 607.68, 351.0849 ], "cells": [ { "location": [ 25.2, 335.1512, 122.28, 351.0849 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 335.1512, 219.36, 351.0849 ], "text": "280,643,841", "html_text": "280,643,841", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 335.1512, 316.44, 351.0849 ], "text": "284,178,641", "html_text": "284,178,641", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 335.1512, 413.52, 351.0849 ], "text": "291,629,000", "html_text": "291,629,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 335.1512, 510.6, 351.0849 ], "text": "304,337,600", "html_text": "304,337,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 335.1512, 607.68, 351.0849 ], "text": "304,337,600", "html_text": "304,337,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 319.2176, 607.68, 335.1512 ], "cells": [ { "location": [ 25.2, 319.2176, 122.28, 335.1512 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 319.2176, 219.36, 335.1512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 319.2176, 316.44, 335.1512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 319.2176, 413.52, 335.1512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 319.2176, 510.6, 335.1512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 319.2176, 607.68, 335.1512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 303.2839, 607.68, 319.2176 ], "cells": [ { "location": [ 25.2, 303.2839, 122.28, 319.2176 ], "text": "Instruction", "html_text": "Instruction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 303.2839, 219.36, 319.2176 ], "text": "109,287,584", "html_text": "109,287,584", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 303.2839, 316.44, 319.2176 ], "text": "115,415,629", "html_text": "115,415,629", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 303.2839, 413.52, 319.2176 ], "text": "101,338,800", "html_text": "101,338,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 303.2839, 510.6, 319.2176 ], "text": "113,795,400", "html_text": "113,795,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 303.2839, 607.68, 319.2176 ], "text": "113,795,400", "html_text": "113,795,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 287.3502, 607.68, 303.2839 ], "cells": [ { "location": [ 25.2, 287.3502, 122.28, 303.2839 ], "text": "Research", "html_text": "Research", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 287.3502, 219.36, 303.2839 ], "text": "2,193,414", "html_text": "2,193,414", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 287.3502, 316.44, 303.2839 ], "text": "1,947,469", "html_text": "1,947,469", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 287.3502, 413.52, 303.2839 ], "text": "397,200", "html_text": "397,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 287.3502, 510.6, 303.2839 ], "text": "408,100", "html_text": "408,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 287.3502, 607.68, 303.2839 ], "text": "408,100", "html_text": "408,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 271.4166, 607.68, 287.3502 ], "cells": [ { "location": [ 25.2, 271.4166, 122.28, 287.3502 ], "text": "Public Service", "html_text": "Public Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 271.4166, 219.36, 287.3502 ], "text": "13,887,728", "html_text": "13,887,728", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 271.4166, 316.44, 287.3502 ], "text": "14,882,350", "html_text": "14,882,350", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 271.4166, 413.52, 287.3502 ], "text": "15,166,900", "html_text": "15,166,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 271.4166, 510.6, 287.3502 ], "text": "15,250,400", "html_text": "15,250,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 271.4166, 607.68, 287.3502 ], "text": "15,250,400", "html_text": "15,250,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 255.4829, 607.68, 271.4166 ], "cells": [ { "location": [ 25.2, 255.4829, 122.28, 271.4166 ], "text": "Libraries", "html_text": "Libraries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 255.4829, 219.36, 271.4166 ], "text": "5,862,082", "html_text": "5,862,082", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 255.4829, 316.44, 271.4166 ], "text": "4,900,416", "html_text": "4,900,416", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 255.4829, 413.52, 271.4166 ], "text": "5,327,100", "html_text": "5,327,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 255.4829, 510.6, 271.4166 ], "text": "5,354,600", "html_text": "5,354,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 255.4829, 607.68, 271.4166 ], "text": "5,354,600", "html_text": "5,354,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 239.5493, 607.68, 255.4829 ], "cells": [ { "location": [ 25.2, 239.5493, 122.28, 255.4829 ], "text": "Academic Support", "html_text": "Academic Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 239.5493, 219.36, 255.4829 ], "text": "20,669,612", "html_text": "20,669,612", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 239.5493, 316.44, 255.4829 ], "text": "19,816,852", "html_text": "19,816,852", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 239.5493, 413.52, 255.4829 ], "text": "28,353,800", "html_text": "28,353,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 239.5493, 510.6, 255.4829 ], "text": "28,465,200", "html_text": "28,465,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 239.5493, 607.68, 255.4829 ], "text": "28,465,200", "html_text": "28,465,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 223.6156, 607.68, 239.5493 ], "cells": [ { "location": [ 25.2, 223.6156, 122.28, 239.5493 ], "text": "Student Services", "html_text": "Student Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 223.6156, 219.36, 239.5493 ], "text": "26,838,170", "html_text": "26,838,170", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 223.6156, 316.44, 239.5493 ], "text": "27,038,271", "html_text": "27,038,271", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 223.6156, 413.52, 239.5493 ], "text": "25,216,900", "html_text": "25,216,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 223.6156, 510.6, 239.5493 ], "text": "25,368,800", "html_text": "25,368,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 223.6156, 607.68, 239.5493 ], "text": "25,368,800", "html_text": "25,368,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.2, 207.682, 607.68, 223.6156 ], "cells": [ { "location": [ 25.2, 207.682, 122.28, 223.6156 ], "text": "Institutional Support", "html_text": "Institutional Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 207.682, 219.36, 223.6156 ], "text": "42,510,441", "html_text": "42,510,441", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 207.682, 316.44, 223.6156 ], "text": "39,623,521", "html_text": "39,623,521", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 207.682, 413.52, 223.6156 ], "text": "29,410,400", "html_text": "29,410,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 207.682, 510.6, 223.6156 ], "text": "29,608,400", "html_text": "29,608,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 207.682, 607.68, 223.6156 ], "text": "29,608,400", "html_text": "29,608,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.2, 191.7483, 607.68, 207.682 ], "cells": [ { "location": [ 25.2, 191.7483, 122.28, 207.682 ], "text": "Operation and Maintenance of Plant", "html_text": "Operation and Maintenance of Plant", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 191.7483, 219.36, 207.682 ], "text": "19,301,476", "html_text": "19,301,476", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 191.7483, 316.44, 207.682 ], "text": "18,884,589", "html_text": "18,884,589", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 191.7483, 413.52, 207.682 ], "text": "20,922,300", "html_text": "20,922,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 191.7483, 510.6, 207.682 ], "text": "20,503,800", "html_text": "20,503,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 191.7483, 607.68, 207.682 ], "text": "20,503,800", "html_text": "20,503,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.2, 175.8146, 607.68, 191.7483 ], "cells": [ { "location": [ 25.2, 175.8146, 122.28, 191.7483 ], "text": "Scholarships and Fellowships", "html_text": "Scholarships and Fellowships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 175.8146, 219.36, 191.7483 ], "text": "29,745,311", "html_text": "29,745,311", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 175.8146, 316.44, 191.7483 ], "text": "34,738,973", "html_text": "34,738,973", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 175.8146, 413.52, 191.7483 ], "text": "32,954,700", "html_text": "32,954,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 175.8146, 510.6, 191.7483 ], "text": "33,003,200", "html_text": "33,003,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 175.8146, 607.68, 191.7483 ], "text": "33,003,200", "html_text": "33,003,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.2, 159.881, 607.68, 175.8146 ], "cells": [ { "location": [ 25.2, 159.881, 122.28, 175.8146 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 159.881, 219.36, 175.8146 ], "text": "(7,186,197)", "html_text": "(7,186,197)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 159.881, 316.44, 175.8146 ], "text": "(6,901,935)", "html_text": "(6,901,935)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 159.881, 413.52, 175.8146 ], "text": "15,220,400", "html_text": "15,220,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 159.881, 510.6, 175.8146 ], "text": "15,181,600", "html_text": "15,181,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 159.881, 607.68, 175.8146 ], "text": "15,181,600", "html_text": "15,181,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.2, 143.9473, 607.68, 159.881 ], "cells": [ { "location": [ 25.2, 143.9473, 122.28, 159.881 ], "text": "Non-Mandatory Transfers", "html_text": "Non-Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 143.9473, 219.36, 159.881 ], "text": "6,773,291", "html_text": "6,773,291", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 143.9473, 316.44, 159.881 ], "text": "7,149,113", "html_text": "7,149,113", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 143.9473, 413.52, 159.881 ], "text": "2,837,800", "html_text": "2,837,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 143.9473, 510.6, 159.881 ], "text": "2,877,900", "html_text": "2,877,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 143.9473, 607.68, 159.881 ], "text": "2,877,900", "html_text": "2,877,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.2, 128.0137, 607.68, 143.9473 ], "cells": [ { "location": [ 25.2, 128.0137, 122.28, 143.9473 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 128.0137, 219.36, 143.9473 ], "text": "10,760,929", "html_text": "10,760,929", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 128.0137, 316.44, 143.9473 ], "text": "6,683,393", "html_text": "6,683,393", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 128.0137, 413.52, 143.9473 ], "text": "14,482,700", "html_text": "14,482,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 128.0137, 510.6, 143.9473 ], "text": "14,520,200", "html_text": "14,520,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 128.0137, 607.68, 143.9473 ], "text": "14,520,200", "html_text": "14,520,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.2, 112.08, 607.68, 128.0137 ], "cells": [ { "location": [ 25.2, 112.08, 122.28, 128.0137 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 112.08, 219.36, 128.0137 ], "text": "280,643,841", "html_text": "280,643,841", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 112.08, 316.44, 128.0137 ], "text": "284,178,641", "html_text": "284,178,641", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 112.08, 413.52, 128.0137 ], "text": "291,629,000", "html_text": "291,629,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 112.08, 510.6, 128.0137 ], "text": "304,337,600", "html_text": "304,337,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 112.08, 607.68, 128.0137 ], "text": "304,337,600", "html_text": "304,337,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 41, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 329, "type": "TEXT", "location": { "l": 308.64, "t": 18.72, "r": 324.48, "b": 8.64 }, "text": "311", "reading_order": 1 } ] }, { "page": 330, "items": [ { "page": 330, "type": "TEXT", "location": { "l": 25.44, "t": 764.88, "r": 604.56, "b": 680.16 }, "text": "Northern Kentucky University is the only one of Kentucky's comprehensive universities that did not start as an institution for training teachers. NKU began as a community college under the University of Kentucky and became an autonomous institution by an act of the General Assembly in 1968. Upper division courses were offered beginning in 1971, the same year that Salmon P. Chase College of Law merged with what was then known as Northern Kentucky State College. Today there are over 15,000 students enrolled. Although about one-third are non-residents, the Kentucky's among them come from 106 of the state's 120 counties. Boone, Kenton and Campbell counties in northern Kentucky account for 6,708 students. Due to limited dormitory space, nearly 90% of undergraduates commute.", "reading_order": 0 }, { "page": 330, "type": "TEXT", "location": { "l": 25.68, "t": 671.28, "r": 593.04, "b": 609.84 }, "text": "A significant percentage of NKU's first time, full-time students are first generation college-goers. The university seeks to provide support services that make it possible for all members of its diverse student body to succeed. Academic advisors use a web-based system to proactively identify students who are “off path” for timely degree completion and suggest changes to guide students to a degree. Another particular focus is on transfer students, reflecting NKU's continuing connection with Gateway Community and Technical College. Gateway2NKU maintains program pathways for seamless transfer between the institutions.", "reading_order": 1 }, { "page": 330, "type": "TITLE", "location": { "l": 26.64, "t": 600.96, "r": 59.76, "b": 588.48 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 330, "type": "TEXT", "location": { "l": 25.92, "t": 579.36, "r": 588, "b": 554.64 }, "text": "The fiscal year 2026 Postsecondary Education Performance Fund distribution in the amount of $11,811,700 is added to NKU's base General Fund appropriation in fiscal years 2027 and 2028.", "reading_order": 3 }, { "page": 330, "type": "TEXT", "location": { "l": 25.92, "t": 545.04, "r": 603.12, "b": 507.84 }, "text": "Included in the base General Fund budget is $1,323,900 in each fiscal year for the Kentucky Center for Mathematics and $1,377,900 in each fiscal year to support the Commonwealth's Property and Casualty Insurance Fund premium. These programs make up NKU's Mandated Programs and total $2,701,800 in each fiscal year.", "reading_order": 4 }, { "page": 330, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 325.2, "b": 8.88 }, "text": "312", "reading_order": 5 } ] }, { "page": 331, "items": [ { "page": 331, "type": "TABLE", "location": { "l": 26.4, "t": 763.92, "r": 607.92, "b": 83.28 }, "text": "
Postsecondary Education
University of Kentucky
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation303,669,300308,359,100297,828,600339,809,600339,809,600
Postsecondary Ed Performance33,338,50034,737,00041,174,700
Total General Fund337,007,800343,096,100339,003,300339,809,600339,809,600
Restricted Funds
Current Receipts6,053,299,9006,771,831,1007,983,878,5008,688,499,3009,509,319,400
Total Restricted Funds6,053,299,9006,771,831,1007,983,878,5008,688,499,3009,509,319,400
Federal Fund
Current Receipts347,488,600364,455,700298,948,500315,770,000333,769,000
CRF Receipts
Total Federal Fund347,488,600364,455,700298,948,500315,770,000333,769,000
TOTAL SOURCE OF FUNDS6,737,796,3007,479,382,9008,621,830,3009,344,078,90010,182,898,000
EXPENDITURES BY CLASS
Personnel Costs3,339,906,0003,791,565,5003,959,789,4004,298,968,1004,682,190,600
Operating Expenses2,359,254,0002,636,500,8003,798,976,4004,127,668,2004,530,701,800
Grants Loans Benefits59,461,10017,706,100347,896,500353,001,400357,203,400
Debt Service109,452,500115,004,000137,214,500139,816,400135,865,100
Capital Outlay304,067,300307,854,400377,953,500424,624,800476,937,100
TOTAL EXPENDITURES6,172,140,9006,868,630,8008,621,830,3009,344,078,90010,182,898,000
EXPENDITURES BY FUND SOURCE
General Fund337,007,800343,096,100339,003,300339,809,600339,809,600
Restricted Funds5,487,644,5006,161,079,0007,983,878,5008,688,499,3009,509,319,400
Federal Fund347,488,600364,455,700298,948,500315,770,000333,769,000
TOTAL EXPENDITURES6,172,140,9006,868,630,8008,621,830,3009,344,078,90010,182,898,000
EXPENDITURES BY UNIT
Instruction362,801,400391,944,400660,017,500694,828,500704,962,200
Research407,130,000419,202,300567,496,000556,024,800576,423,700
Public Service283,571,900295,812,800313,043,600321,397,300334,174,800
Libraries26,294,40027,519,50029,128,60029,841,20030,188,500
Academic Support137,642,600144,129,700185,388,300184,124,300186,929,100
Student Services58,199,40060,540,00066,023,70065,818,50067,201,300
Institutional Support99,093,10064,106,600272,716,000270,554,900274,233,300
Operation and Maintenance of Plant90,314,80087,783,600131,842,400134,230,400139,303,900
Scholarships and Fellowships59,461,10017,706,100347,896,500353,001,400357,203,400
Mandatory Transfers32,118,70040,761,20042,923,90045,525,80041,574,500
Non-Mandatory Transfers(256,839,800)(262,249,000)59,500,00059,500,00059,500,000
Auxiliary Enterprises309,003,300317,288,000317,021,900335,715,400364,274,500
Hospitals4,563,350,0005,264,085,6005,628,831,9006,293,516,4007,046,928,800
TOTAL EXPENDITURES6,172,140,9006,868,630,8008,621,830,3009,344,078,90010,182,898,000
", "rows": [ { "row_index": 0, "location": [ 26.4, 748.0912, 607.92, 763.92 ], "cells": [ { "location": [ 26.4, 748.0912, 123.32, 763.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 748.0912, 607.92, 763.92 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 732.2623, 607.92, 748.0912 ], "cells": [ { "location": [ 26.4, 732.2623, 123.32, 748.0912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 732.2623, 607.92, 748.0912 ], "text": "University of Kentucky", "html_text": "University of Kentucky", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 716.4335, 607.92, 732.2623 ], "cells": [ { "location": [ 26.4, 716.4335, 123.32, 732.2623 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 716.4335, 220.24, 732.2623 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 716.4335, 317.16, 732.2623 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 716.4335, 414.08, 732.2623 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 716.4335, 511, 732.2623 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 716.4335, 607.92, 732.2623 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 700.6047, 607.92, 716.4335 ], "cells": [ { "location": [ 26.4, 700.6047, 123.32, 716.4335 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 700.6047, 220.24, 716.4335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 700.6047, 317.16, 716.4335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 700.6047, 414.08, 716.4335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 700.6047, 511, 716.4335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 700.6047, 607.92, 716.4335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 684.7758, 607.92, 700.6047 ], "cells": [ { "location": [ 26.4, 684.7758, 123.32, 700.6047 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 684.7758, 220.24, 700.6047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 684.7758, 317.16, 700.6047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 684.7758, 414.08, 700.6047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 684.7758, 511, 700.6047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 684.7758, 607.92, 700.6047 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 668.947, 607.92, 684.7758 ], "cells": [ { "location": [ 26.4, 668.947, 123.32, 684.7758 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 668.947, 220.24, 684.7758 ], "text": "303,669,300", "html_text": "303,669,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 668.947, 317.16, 684.7758 ], "text": "308,359,100", "html_text": "308,359,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 668.947, 414.08, 684.7758 ], "text": "297,828,600", "html_text": "297,828,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 668.947, 511, 684.7758 ], "text": "339,809,600", "html_text": "339,809,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 668.947, 607.92, 684.7758 ], "text": "339,809,600", "html_text": "339,809,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 653.1181, 607.92, 668.947 ], "cells": [ { "location": [ 26.4, 653.1181, 123.32, 668.947 ], "text": "Postsecondary Ed Performance", "html_text": "Postsecondary Ed Performance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 653.1181, 220.24, 668.947 ], "text": "33,338,500", "html_text": "33,338,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 653.1181, 317.16, 668.947 ], "text": "34,737,000", "html_text": "34,737,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 653.1181, 414.08, 668.947 ], "text": "41,174,700", "html_text": "41,174,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 653.1181, 511, 668.947 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 653.1181, 607.92, 668.947 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 637.2893, 607.92, 653.1181 ], "cells": [ { "location": [ 26.4, 637.2893, 123.32, 653.1181 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 637.2893, 220.24, 653.1181 ], "text": "337,007,800", "html_text": "337,007,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 637.2893, 317.16, 653.1181 ], "text": "343,096,100", "html_text": "343,096,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 637.2893, 414.08, 653.1181 ], "text": "339,003,300", "html_text": "339,003,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 637.2893, 511, 653.1181 ], "text": "339,809,600", "html_text": "339,809,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 637.2893, 607.92, 653.1181 ], "text": "339,809,600", "html_text": "339,809,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 621.4605, 607.92, 637.2893 ], "cells": [ { "location": [ 26.4, 621.4605, 123.32, 637.2893 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 621.4605, 220.24, 637.2893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 621.4605, 317.16, 637.2893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 621.4605, 414.08, 637.2893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 621.4605, 511, 637.2893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 621.4605, 607.92, 637.2893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 605.6316, 607.92, 621.4605 ], "cells": [ { "location": [ 26.4, 605.6316, 123.32, 621.4605 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 605.6316, 220.24, 621.4605 ], "text": "6,053,299,900", "html_text": "6,053,299,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 605.6316, 317.16, 621.4605 ], "text": "6,771,831,100", "html_text": "6,771,831,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 605.6316, 414.08, 621.4605 ], "text": "7,983,878,500", "html_text": "7,983,878,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 605.6316, 511, 621.4605 ], "text": "8,688,499,300", "html_text": "8,688,499,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 605.6316, 607.92, 621.4605 ], "text": "9,509,319,400", "html_text": "9,509,319,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 589.8028, 607.92, 605.6316 ], "cells": [ { "location": [ 26.4, 589.8028, 123.32, 605.6316 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 589.8028, 220.24, 605.6316 ], "text": "6,053,299,900", "html_text": "6,053,299,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 589.8028, 317.16, 605.6316 ], "text": "6,771,831,100", "html_text": "6,771,831,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 589.8028, 414.08, 605.6316 ], "text": "7,983,878,500", "html_text": "7,983,878,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 589.8028, 511, 605.6316 ], "text": "8,688,499,300", "html_text": "8,688,499,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 589.8028, 607.92, 605.6316 ], "text": "9,509,319,400", "html_text": "9,509,319,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 573.974, 607.92, 589.8028 ], "cells": [ { "location": [ 26.4, 573.974, 123.32, 589.8028 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 573.974, 220.24, 589.8028 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 573.974, 317.16, 589.8028 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 573.974, 414.08, 589.8028 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 573.974, 511, 589.8028 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 573.974, 607.92, 589.8028 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 558.1451, 607.92, 573.974 ], "cells": [ { "location": [ 26.4, 558.1451, 123.32, 573.974 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 558.1451, 220.24, 573.974 ], "text": "347,488,600", "html_text": "347,488,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 558.1451, 317.16, 573.974 ], "text": "364,455,700", "html_text": "364,455,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 558.1451, 414.08, 573.974 ], "text": "298,948,500", "html_text": "298,948,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 558.1451, 511, 573.974 ], "text": "315,770,000", "html_text": "315,770,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 558.1451, 607.92, 573.974 ], "text": "333,769,000", "html_text": "333,769,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 542.3163, 607.92, 558.1451 ], "cells": [ { "location": [ 26.4, 542.3163, 123.32, 558.1451 ], "text": "CRF Receipts", "html_text": "CRF Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 542.3163, 220.24, 558.1451 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 542.3163, 317.16, 558.1451 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 542.3163, 414.08, 558.1451 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 542.3163, 511, 558.1451 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 542.3163, 607.92, 558.1451 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 526.4874, 607.92, 542.3163 ], "cells": [ { "location": [ 26.4, 526.4874, 123.32, 542.3163 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 526.4874, 220.24, 542.3163 ], "text": "347,488,600", "html_text": "347,488,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 526.4874, 317.16, 542.3163 ], "text": "364,455,700", "html_text": "364,455,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 526.4874, 414.08, 542.3163 ], "text": "298,948,500", "html_text": "298,948,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 526.4874, 511, 542.3163 ], "text": "315,770,000", "html_text": "315,770,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 526.4874, 607.92, 542.3163 ], "text": "333,769,000", "html_text": "333,769,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 510.6586, 607.92, 526.4874 ], "cells": [ { "location": [ 26.4, 510.6586, 123.32, 526.4874 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 510.6586, 220.24, 526.4874 ], "text": "6,737,796,300", "html_text": "6,737,796,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 510.6586, 317.16, 526.4874 ], "text": "7,479,382,900", "html_text": "7,479,382,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 510.6586, 414.08, 526.4874 ], "text": "8,621,830,300", "html_text": "8,621,830,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 510.6586, 511, 526.4874 ], "text": "9,344,078,900", "html_text": "9,344,078,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 510.6586, 607.92, 526.4874 ], "text": "10,182,898,000", "html_text": "10,182,898,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 494.8298, 607.92, 510.6586 ], "cells": [ { "location": [ 26.4, 494.8298, 123.32, 510.6586 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 494.8298, 220.24, 510.6586 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 494.8298, 317.16, 510.6586 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 494.8298, 414.08, 510.6586 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 494.8298, 511, 510.6586 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 494.8298, 607.92, 510.6586 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 479.0009, 607.92, 494.8298 ], "cells": [ { "location": [ 26.4, 479.0009, 123.32, 494.8298 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 479.0009, 220.24, 494.8298 ], "text": "3,339,906,000", "html_text": "3,339,906,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 479.0009, 317.16, 494.8298 ], "text": "3,791,565,500", "html_text": "3,791,565,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 479.0009, 414.08, 494.8298 ], "text": "3,959,789,400", "html_text": "3,959,789,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 479.0009, 511, 494.8298 ], "text": "4,298,968,100", "html_text": "4,298,968,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 479.0009, 607.92, 494.8298 ], "text": "4,682,190,600", "html_text": "4,682,190,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 463.1721, 607.92, 479.0009 ], "cells": [ { "location": [ 26.4, 463.1721, 123.32, 479.0009 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 463.1721, 220.24, 479.0009 ], "text": "2,359,254,000", "html_text": "2,359,254,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 463.1721, 317.16, 479.0009 ], "text": "2,636,500,800", "html_text": "2,636,500,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 463.1721, 414.08, 479.0009 ], "text": "3,798,976,400", "html_text": "3,798,976,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 463.1721, 511, 479.0009 ], "text": "4,127,668,200", "html_text": "4,127,668,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 463.1721, 607.92, 479.0009 ], "text": "4,530,701,800", "html_text": "4,530,701,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 447.3433, 607.92, 463.1721 ], "cells": [ { "location": [ 26.4, 447.3433, 123.32, 463.1721 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 447.3433, 220.24, 463.1721 ], "text": "59,461,100", "html_text": "59,461,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 447.3433, 317.16, 463.1721 ], "text": "17,706,100", "html_text": "17,706,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 447.3433, 414.08, 463.1721 ], "text": "347,896,500", "html_text": "347,896,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 447.3433, 511, 463.1721 ], "text": "353,001,400", "html_text": "353,001,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 447.3433, 607.92, 463.1721 ], "text": "357,203,400", "html_text": "357,203,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 431.5144, 607.92, 447.3433 ], "cells": [ { "location": [ 26.4, 431.5144, 123.32, 447.3433 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 431.5144, 220.24, 447.3433 ], "text": "109,452,500", "html_text": "109,452,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 431.5144, 317.16, 447.3433 ], "text": "115,004,000", "html_text": "115,004,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 431.5144, 414.08, 447.3433 ], "text": "137,214,500", "html_text": "137,214,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 431.5144, 511, 447.3433 ], "text": "139,816,400", "html_text": "139,816,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 431.5144, 607.92, 447.3433 ], "text": "135,865,100", "html_text": "135,865,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 415.6856, 607.92, 431.5144 ], "cells": [ { "location": [ 26.4, 415.6856, 123.32, 431.5144 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 415.6856, 220.24, 431.5144 ], "text": "304,067,300", "html_text": "304,067,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 415.6856, 317.16, 431.5144 ], "text": "307,854,400", "html_text": "307,854,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 415.6856, 414.08, 431.5144 ], "text": "377,953,500", "html_text": "377,953,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 415.6856, 511, 431.5144 ], "text": "424,624,800", "html_text": "424,624,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 415.6856, 607.92, 431.5144 ], "text": "476,937,100", "html_text": "476,937,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 399.8567, 607.92, 415.6856 ], "cells": [ { "location": [ 26.4, 399.8567, 123.32, 415.6856 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 399.8567, 220.24, 415.6856 ], "text": "6,172,140,900", "html_text": "6,172,140,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 399.8567, 317.16, 415.6856 ], "text": "6,868,630,800", "html_text": "6,868,630,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 399.8567, 414.08, 415.6856 ], "text": "8,621,830,300", "html_text": "8,621,830,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 399.8567, 511, 415.6856 ], "text": "9,344,078,900", "html_text": "9,344,078,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 399.8567, 607.92, 415.6856 ], "text": "10,182,898,000", "html_text": "10,182,898,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 384.0279, 607.92, 399.8567 ], "cells": [ { "location": [ 26.4, 384.0279, 123.32, 399.8567 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 384.0279, 220.24, 399.8567 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 384.0279, 317.16, 399.8567 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 384.0279, 414.08, 399.8567 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 384.0279, 511, 399.8567 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 384.0279, 607.92, 399.8567 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.4, 368.1991, 607.92, 384.0279 ], "cells": [ { "location": [ 26.4, 368.1991, 123.32, 384.0279 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 368.1991, 220.24, 384.0279 ], "text": "337,007,800", "html_text": "337,007,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 368.1991, 317.16, 384.0279 ], "text": "343,096,100", "html_text": "343,096,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 368.1991, 414.08, 384.0279 ], "text": "339,003,300", "html_text": "339,003,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 368.1991, 511, 384.0279 ], "text": "339,809,600", "html_text": "339,809,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 368.1991, 607.92, 384.0279 ], "text": "339,809,600", "html_text": "339,809,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.4, 352.3702, 607.92, 368.1991 ], "cells": [ { "location": [ 26.4, 352.3702, 123.32, 368.1991 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 352.3702, 220.24, 368.1991 ], "text": "5,487,644,500", "html_text": "5,487,644,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 352.3702, 317.16, 368.1991 ], "text": "6,161,079,000", "html_text": "6,161,079,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 352.3702, 414.08, 368.1991 ], "text": "7,983,878,500", "html_text": "7,983,878,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 352.3702, 511, 368.1991 ], "text": "8,688,499,300", "html_text": "8,688,499,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 352.3702, 607.92, 368.1991 ], "text": "9,509,319,400", "html_text": "9,509,319,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.4, 336.5414, 607.92, 352.3702 ], "cells": [ { "location": [ 26.4, 336.5414, 123.32, 352.3702 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 336.5414, 220.24, 352.3702 ], "text": "347,488,600", "html_text": "347,488,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 336.5414, 317.16, 352.3702 ], "text": "364,455,700", "html_text": "364,455,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 336.5414, 414.08, 352.3702 ], "text": "298,948,500", "html_text": "298,948,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 336.5414, 511, 352.3702 ], "text": "315,770,000", "html_text": "315,770,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 336.5414, 607.92, 352.3702 ], "text": "333,769,000", "html_text": "333,769,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.4, 320.7126, 607.92, 336.5414 ], "cells": [ { "location": [ 26.4, 320.7126, 123.32, 336.5414 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 320.7126, 220.24, 336.5414 ], "text": "6,172,140,900", "html_text": "6,172,140,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 320.7126, 317.16, 336.5414 ], "text": "6,868,630,800", "html_text": "6,868,630,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 320.7126, 414.08, 336.5414 ], "text": "8,621,830,300", "html_text": "8,621,830,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 320.7126, 511, 336.5414 ], "text": "9,344,078,900", "html_text": "9,344,078,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 320.7126, 607.92, 336.5414 ], "text": "10,182,898,000", "html_text": "10,182,898,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.4, 304.8837, 607.92, 320.7126 ], "cells": [ { "location": [ 26.4, 304.8837, 123.32, 320.7126 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 304.8837, 220.24, 320.7126 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 304.8837, 317.16, 320.7126 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 304.8837, 414.08, 320.7126 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 304.8837, 511, 320.7126 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 304.8837, 607.92, 320.7126 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.4, 289.0549, 607.92, 304.8837 ], "cells": [ { "location": [ 26.4, 289.0549, 123.32, 304.8837 ], "text": "Instruction", "html_text": "Instruction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 289.0549, 220.24, 304.8837 ], "text": "362,801,400", "html_text": "362,801,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 289.0549, 317.16, 304.8837 ], "text": "391,944,400", "html_text": "391,944,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 289.0549, 414.08, 304.8837 ], "text": "660,017,500", "html_text": "660,017,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 289.0549, 511, 304.8837 ], "text": "694,828,500", "html_text": "694,828,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 289.0549, 607.92, 304.8837 ], "text": "704,962,200", "html_text": "704,962,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.4, 273.226, 607.92, 289.0549 ], "cells": [ { "location": [ 26.4, 273.226, 123.32, 289.0549 ], "text": "Research", "html_text": "Research", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 273.226, 220.24, 289.0549 ], "text": "407,130,000", "html_text": "407,130,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 273.226, 317.16, 289.0549 ], "text": "419,202,300", "html_text": "419,202,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 273.226, 414.08, 289.0549 ], "text": "567,496,000", "html_text": "567,496,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 273.226, 511, 289.0549 ], "text": "556,024,800", "html_text": "556,024,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 273.226, 607.92, 289.0549 ], "text": "576,423,700", "html_text": "576,423,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.4, 257.3972, 607.92, 273.226 ], "cells": [ { "location": [ 26.4, 257.3972, 123.32, 273.226 ], "text": "Public Service", "html_text": "Public Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 257.3972, 220.24, 273.226 ], "text": "283,571,900", "html_text": "283,571,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 257.3972, 317.16, 273.226 ], "text": "295,812,800", "html_text": "295,812,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 257.3972, 414.08, 273.226 ], "text": "313,043,600", "html_text": "313,043,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 257.3972, 511, 273.226 ], "text": "321,397,300", "html_text": "321,397,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 257.3972, 607.92, 273.226 ], "text": "334,174,800", "html_text": "334,174,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.4, 241.5684, 607.92, 257.3972 ], "cells": [ { "location": [ 26.4, 241.5684, 123.32, 257.3972 ], "text": "Libraries", "html_text": "Libraries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 241.5684, 220.24, 257.3972 ], "text": "26,294,400", "html_text": "26,294,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 241.5684, 317.16, 257.3972 ], "text": "27,519,500", "html_text": "27,519,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 241.5684, 414.08, 257.3972 ], "text": "29,128,600", "html_text": "29,128,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 241.5684, 511, 257.3972 ], "text": "29,841,200", "html_text": "29,841,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 241.5684, 607.92, 257.3972 ], "text": "30,188,500", "html_text": "30,188,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.4, 225.7395, 607.92, 241.5684 ], "cells": [ { "location": [ 26.4, 225.7395, 123.32, 241.5684 ], "text": "Academic Support", "html_text": "Academic Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 225.7395, 220.24, 241.5684 ], "text": "137,642,600", "html_text": "137,642,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 225.7395, 317.16, 241.5684 ], "text": "144,129,700", "html_text": "144,129,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 225.7395, 414.08, 241.5684 ], "text": "185,388,300", "html_text": "185,388,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 225.7395, 511, 241.5684 ], "text": "184,124,300", "html_text": "184,124,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 225.7395, 607.92, 241.5684 ], "text": "186,929,100", "html_text": "186,929,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.4, 209.9107, 607.92, 225.7395 ], "cells": [ { "location": [ 26.4, 209.9107, 123.32, 225.7395 ], "text": "Student Services", "html_text": "Student Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 209.9107, 220.24, 225.7395 ], "text": "58,199,400", "html_text": "58,199,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 209.9107, 317.16, 225.7395 ], "text": "60,540,000", "html_text": "60,540,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 209.9107, 414.08, 225.7395 ], "text": "66,023,700", "html_text": "66,023,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 209.9107, 511, 225.7395 ], "text": "65,818,500", "html_text": "65,818,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 209.9107, 607.92, 225.7395 ], "text": "67,201,300", "html_text": "67,201,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.4, 194.0819, 607.92, 209.9107 ], "cells": [ { "location": [ 26.4, 194.0819, 123.32, 209.9107 ], "text": "Institutional Support", "html_text": "Institutional Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 194.0819, 220.24, 209.9107 ], "text": "99,093,100", "html_text": "99,093,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 194.0819, 317.16, 209.9107 ], "text": "64,106,600", "html_text": "64,106,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 194.0819, 414.08, 209.9107 ], "text": "272,716,000", "html_text": "272,716,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 194.0819, 511, 209.9107 ], "text": "270,554,900", "html_text": "270,554,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 194.0819, 607.92, 209.9107 ], "text": "274,233,300", "html_text": "274,233,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.4, 178.253, 607.92, 194.0819 ], "cells": [ { "location": [ 26.4, 178.253, 123.32, 194.0819 ], "text": "Operation and Maintenance of Plant", "html_text": "Operation and Maintenance of Plant", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 178.253, 220.24, 194.0819 ], "text": "90,314,800", "html_text": "90,314,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 178.253, 317.16, 194.0819 ], "text": "87,783,600", "html_text": "87,783,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 178.253, 414.08, 194.0819 ], "text": "131,842,400", "html_text": "131,842,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 178.253, 511, 194.0819 ], "text": "134,230,400", "html_text": "134,230,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 178.253, 607.92, 194.0819 ], "text": "139,303,900", "html_text": "139,303,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.4, 162.4242, 607.92, 178.253 ], "cells": [ { "location": [ 26.4, 162.4242, 123.32, 178.253 ], "text": "Scholarships and Fellowships", "html_text": "Scholarships and Fellowships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 162.4242, 220.24, 178.253 ], "text": "59,461,100", "html_text": "59,461,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 162.4242, 317.16, 178.253 ], "text": "17,706,100", "html_text": "17,706,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 162.4242, 414.08, 178.253 ], "text": "347,896,500", "html_text": "347,896,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 162.4242, 511, 178.253 ], "text": "353,001,400", "html_text": "353,001,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 162.4242, 607.92, 178.253 ], "text": "357,203,400", "html_text": "357,203,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.4, 146.5953, 607.92, 162.4242 ], "cells": [ { "location": [ 26.4, 146.5953, 123.32, 162.4242 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 146.5953, 220.24, 162.4242 ], "text": "32,118,700", "html_text": "32,118,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 146.5953, 317.16, 162.4242 ], "text": "40,761,200", "html_text": "40,761,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 146.5953, 414.08, 162.4242 ], "text": "42,923,900", "html_text": "42,923,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 146.5953, 511, 162.4242 ], "text": "45,525,800", "html_text": "45,525,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 146.5953, 607.92, 162.4242 ], "text": "41,574,500", "html_text": "41,574,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.4, 130.7665, 607.92, 146.5953 ], "cells": [ { "location": [ 26.4, 130.7665, 123.32, 146.5953 ], "text": "Non-Mandatory Transfers", "html_text": "Non-Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 130.7665, 220.24, 146.5953 ], "text": "(256,839,800)", "html_text": "(256,839,800)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 130.7665, 317.16, 146.5953 ], "text": "(262,249,000)", "html_text": "(262,249,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 130.7665, 414.08, 146.5953 ], "text": "59,500,000", "html_text": "59,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 130.7665, 511, 146.5953 ], "text": "59,500,000", "html_text": "59,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 130.7665, 607.92, 146.5953 ], "text": "59,500,000", "html_text": "59,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 26.4, 114.9377, 607.92, 130.7665 ], "cells": [ { "location": [ 26.4, 114.9377, 123.32, 130.7665 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 114.9377, 220.24, 130.7665 ], "text": "309,003,300", "html_text": "309,003,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 114.9377, 317.16, 130.7665 ], "text": "317,288,000", "html_text": "317,288,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 114.9377, 414.08, 130.7665 ], "text": "317,021,900", "html_text": "317,021,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 114.9377, 511, 130.7665 ], "text": "335,715,400", "html_text": "335,715,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 114.9377, 607.92, 130.7665 ], "text": "364,274,500", "html_text": "364,274,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 26.4, 99.1088, 607.92, 114.9377 ], "cells": [ { "location": [ 26.4, 99.1088, 123.32, 114.9377 ], "text": "Hospitals", "html_text": "Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 99.1088, 220.24, 114.9377 ], "text": "4,563,350,000", "html_text": "4,563,350,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 99.1088, 317.16, 114.9377 ], "text": "5,264,085,600", "html_text": "5,264,085,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 99.1088, 414.08, 114.9377 ], "text": "5,628,831,900", "html_text": "5,628,831,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 99.1088, 511, 114.9377 ], "text": "6,293,516,400", "html_text": "6,293,516,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 99.1088, 607.92, 114.9377 ], "text": "7,046,928,800", "html_text": "7,046,928,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 26.4, 83.28, 607.92, 99.1088 ], "cells": [ { "location": [ 26.4, 83.28, 123.32, 99.1088 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.32, 83.28, 220.24, 99.1088 ], "text": "6,172,140,900", "html_text": "6,172,140,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 83.28, 317.16, 99.1088 ], "text": "6,868,630,800", "html_text": "6,868,630,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 83.28, 414.08, 99.1088 ], "text": "8,621,830,300", "html_text": "8,621,830,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 83.28, 511, 99.1088 ], "text": "9,344,078,900", "html_text": "9,344,078,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511, 83.28, 607.92, 99.1088 ], "text": "10,182,898,000", "html_text": "10,182,898,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 43, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 331, "type": "TEXT", "location": { "l": 308.16, "t": 18.96, "r": 325.2, "b": 8.88 }, "text": "313", "reading_order": 1 } ] }, { "page": 332, "items": [ { "page": 332, "type": "TEXT", "location": { "l": 25.68, "t": 765.12, "r": 597.12, "b": 704.4 }, "text": "With over 38,000 students, the University of Kentucky is Commonwealth's flagship institution of higher education. It is one of the nation's top research universities and also has an important land grant mission for a state where agriculture is a major economic sector. UK is one of only eight universities in the United States with schools of agriculture, engineering, law, medicine and pharmacy on a single campus. It also maintains professional programs in dentistry, architecture, business, economics, education and social professions.", "reading_order": 0 }, { "page": 332, "type": "TEXT", "location": { "l": 25.92, "t": 694.8, "r": 595.68, "b": 670.56 }, "text": "The University campus is undergoing dramatic physical change. Over the last decade, UK has completed, initiated, or approved more than $4 billion in capital investment focused on living, learning, health care, research, and dining spaces.", "reading_order": 1 }, { "page": 332, "type": "TEXT", "location": { "l": 26.16, "t": 661.2, "r": 597.12, "b": 624 }, "text": "In fiscal year 2024, UK invested $527.7 million in research and development, generating $937 million in economic activity across the state. Currently, the university has eight Research Priority Areas: Cancer, Cardiovascular Diseases, Diabetes and Obesity, Diversity and Inclusion, Energy, Materials Science, Neuroscience, and Substance Use Disorder.", "reading_order": 2 }, { "page": 332, "type": "TITLE", "location": { "l": 26.88, "t": 614.88, "r": 59.76, "b": 602.64 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 332, "type": "TEXT", "location": { "l": 25.92, "t": 592.8, "r": 606, "b": 568.56 }, "text": "The fiscal year 2026 Postsecondary Education Performance Fund distribution in the amount of $41,174,700 is added to UK's base General Fund appropriation in fiscal years 2027 and 2028.", "reading_order": 4 }, { "page": 332, "type": "TEXT", "location": { "l": 27.6, "t": 558.96, "r": 587.28, "b": 534.96 }, "text": "Included in the base General Fund budget is $102,919,700 in each fiscal year for UK's Mandated Programs, which include the following:", "reading_order": 5 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 43.2, "t": 525.36, "r": 439.92, "b": 513.36 }, "text": "$35,420,800 in each fiscal year for the College of Agriculture Cooperative Extension;", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 6 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 510.72, "r": 422.4, "b": 499.2 }, "text": "$31,434,100 in each fiscal year for the Kentucky Agricultural Experiment Station;", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 7 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 496.32, "r": 594, "b": 473.28 }, "text": "$10,750,900 in each fiscal year to support the Commonwealth's Property and Casualty Insurance Fund premium, which represents a $806,300 increase in each fiscal year;", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 8 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 471.12, "r": 401.76, "b": 459.36 }, "text": "$10,176,200 in each fiscal year for the Center for Applied Energy Research;", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 9 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 456.72, "r": 360.96, "b": 444.96 }, "text": "$4,076,300 in each fiscal year for the Kentucky Geological Survey;", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 10 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 443.04, "r": 380.64, "b": 430.8 }, "text": "$4,034,200 in each fiscal year for the Veterinary Diagnostic Laboratory;", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 11 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 43.2, "t": 428.64, "r": 379.68, "b": 417.36 }, "text": "$2,040,500 in each fiscal year for the Sanders-Brown Center on Aging;", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 12 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 414.96, "r": 472.08, "b": 402.96 }, "text": "$1,800,000 in each fiscal year for the College of Agriculture Division of Regulatory Services;", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 13 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 400.56, "r": 532.56, "b": 389.04 }, "text": "$600,000 in each fiscal year for the College of Agriculture Kentucky Small Business Development Center;", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 14 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 386.64, "r": 355.44, "b": 375.36 }, "text": "$586,300 in each fiscal year for the University Press of Kentucky;", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 15 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 373.2, "r": 571.68, "b": 349.92 }, "text": "$500,000 in each fiscal year from Lottery Funds for the Human Development Institute Supported Higher Education Project;", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 16 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 347.28, "r": 392.16, "b": 335.04 }, "text": "$450,200 in each fiscal year for the Center for Excellence in Rural Health;", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 17 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 333.12, "r": 363.6, "b": 321.12 }, "text": "$950,200 in each fiscal year for the Kentucky Cancer Registry; and", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 18 }, { "page": 332, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 318, "r": 382.08, "b": 306 }, "text": "$100,000 in each fiscal year for the Sports Medicine Research Institute.", "marker": "•", "list_id": "L32", "level": 0, "reading_order": 19 }, { "page": 332, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "314", "reading_order": 20 } ] }, { "page": 333, "items": [ { "page": 333, "type": "TABLE", "location": { "l": 26.16, "t": 764.16, "r": 606.72, "b": 127.92 }, "text": "
Postsecondary Education
University of Louisville
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation134,223,800150,882,700137,231,700159,728,200159,728,200
Postsecondary Ed Performance17,594,60018,752,20021,522,000
Total General Fund151,818,400169,634,900158,753,700159,728,200159,728,200
Restricted Funds
Current Receipts1,301,641,7001,380,875,6001,449,621,6001,515,148,5001,547,903,100
Total Restricted Funds1,301,641,7001,380,875,6001,449,621,6001,515,148,5001,547,903,100
Federal Fund
Current Receipts200,816,100187,875,300187,875,300196,365,300200,610,300
Total Federal Fund200,816,100187,875,300187,875,300196,365,300200,610,300
TOTAL SOURCE OF FUNDS1,654,276,2001,738,385,8001,796,250,6001,871,242,0001,908,241,600
EXPENDITURES BY CLASS
Personnel Costs773,000,400812,494,700857,194,600895,070,600914,008,600
Operating Expenses619,566,500715,247,900615,054,300640,795,100653,169,400
Grants Loans Benefits163,349,900113,487,400248,323,200258,677,200263,854,100
Debt Service39,552,80050,118,50051,200,30051,200,30051,200,300
Capital Outlay58,806,60047,037,30024,478,20025,498,80026,009,200
TOTAL EXPENDITURES1,654,276,2001,738,385,8001,796,250,6001,871,242,0001,908,241,600
EXPENDITURES BY FUND SOURCE
General Fund151,818,400169,634,900158,753,700159,728,200159,728,200
Restricted Funds1,301,641,7001,380,875,6001,449,621,6001,515,148,5001,547,903,100
Federal Fund200,816,100187,875,300187,875,300196,365,300200,610,300
TOTAL EXPENDITURES1,654,276,2001,738,385,8001,796,250,6001,871,242,0001,908,241,600
EXPENDITURES BY UNIT
Instruction295,814,700318,963,000331,842,400367,035,100373,870,400
Research283,434,200229,130,600238,382,700248,203,300253,113,600
Public Service80,648,50093,997,20097,792,700101,821,400103,835,700
Libraries17,152,10020,226,40021,043,10021,910,00022,343,500
Academic Support331,598,400374,443,300389,562,900384,107,400392,131,700
Student Services40,224,40043,953,70045,728,50047,612,20048,554,200
Institutional Support158,754,300179,747,800174,676,300181,872,300185,470,300
Operation and Maintenance of Plant61,197,50070,687,10073,541,40077,545,50079,060,400
Scholarships and Fellowships168,227,400193,168,800200,968,800209,248,100213,387,600
Mandatory Transfers17,819,50016,676,60017,350,00018,064,80018,422,100
Auxiliary Enterprises199,405,200197,391,300205,361,800213,821,900218,052,100
TOTAL EXPENDITURES1,654,276,2001,738,385,8001,796,250,6001,871,242,0001,908,241,600
", "rows": [ { "row_index": 0, "location": [ 26.16, 748.254, 606.72, 764.16 ], "cells": [ { "location": [ 26.16, 748.254, 122.92, 764.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 748.254, 606.72, 764.16 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 732.348, 606.72, 748.254 ], "cells": [ { "location": [ 26.16, 732.348, 122.92, 748.254 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 732.348, 606.72, 748.254 ], "text": "University of Louisville", "html_text": "University of Louisville", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 716.442, 606.72, 732.348 ], "cells": [ { "location": [ 26.16, 716.442, 122.92, 732.348 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 716.442, 219.68, 732.348 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 716.442, 316.44, 732.348 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 716.442, 413.2, 732.348 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 716.442, 509.96, 732.348 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 716.442, 606.72, 732.348 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 700.536, 606.72, 716.442 ], "cells": [ { "location": [ 26.16, 700.536, 122.92, 716.442 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 700.536, 219.68, 716.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 700.536, 316.44, 716.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 700.536, 413.2, 716.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 700.536, 509.96, 716.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 700.536, 606.72, 716.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 684.63, 606.72, 700.536 ], "cells": [ { "location": [ 26.16, 684.63, 122.92, 700.536 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 684.63, 219.68, 700.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 684.63, 316.44, 700.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 684.63, 413.2, 700.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 684.63, 509.96, 700.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 684.63, 606.72, 700.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 668.724, 606.72, 684.63 ], "cells": [ { "location": [ 26.16, 668.724, 122.92, 684.63 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 668.724, 219.68, 684.63 ], "text": "134,223,800", "html_text": "134,223,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 668.724, 316.44, 684.63 ], "text": "150,882,700", "html_text": "150,882,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 668.724, 413.2, 684.63 ], "text": "137,231,700", "html_text": "137,231,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 668.724, 509.96, 684.63 ], "text": "159,728,200", "html_text": "159,728,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 668.724, 606.72, 684.63 ], "text": "159,728,200", "html_text": "159,728,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 652.818, 606.72, 668.724 ], "cells": [ { "location": [ 26.16, 652.818, 122.92, 668.724 ], "text": "Postsecondary Ed Performance", "html_text": "Postsecondary Ed Performance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 652.818, 219.68, 668.724 ], "text": "17,594,600", "html_text": "17,594,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 652.818, 316.44, 668.724 ], "text": "18,752,200", "html_text": "18,752,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 652.818, 413.2, 668.724 ], "text": "21,522,000", "html_text": "21,522,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 652.818, 509.96, 668.724 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 652.818, 606.72, 668.724 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 636.912, 606.72, 652.818 ], "cells": [ { "location": [ 26.16, 636.912, 122.92, 652.818 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 636.912, 219.68, 652.818 ], "text": "151,818,400", "html_text": "151,818,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 636.912, 316.44, 652.818 ], "text": "169,634,900", "html_text": "169,634,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 636.912, 413.2, 652.818 ], "text": "158,753,700", "html_text": "158,753,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 636.912, 509.96, 652.818 ], "text": "159,728,200", "html_text": "159,728,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 636.912, 606.72, 652.818 ], "text": "159,728,200", "html_text": "159,728,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 621.006, 606.72, 636.912 ], "cells": [ { "location": [ 26.16, 621.006, 122.92, 636.912 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 621.006, 219.68, 636.912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 621.006, 316.44, 636.912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 621.006, 413.2, 636.912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 621.006, 509.96, 636.912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 621.006, 606.72, 636.912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 605.1, 606.72, 621.006 ], "cells": [ { "location": [ 26.16, 605.1, 122.92, 621.006 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 605.1, 219.68, 621.006 ], "text": "1,301,641,700", "html_text": "1,301,641,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 605.1, 316.44, 621.006 ], "text": "1,380,875,600", "html_text": "1,380,875,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 605.1, 413.2, 621.006 ], "text": "1,449,621,600", "html_text": "1,449,621,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 605.1, 509.96, 621.006 ], "text": "1,515,148,500", "html_text": "1,515,148,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 605.1, 606.72, 621.006 ], "text": "1,547,903,100", "html_text": "1,547,903,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 589.194, 606.72, 605.1 ], "cells": [ { "location": [ 26.16, 589.194, 122.92, 605.1 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 589.194, 219.68, 605.1 ], "text": "1,301,641,700", "html_text": "1,301,641,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 589.194, 316.44, 605.1 ], "text": "1,380,875,600", "html_text": "1,380,875,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 589.194, 413.2, 605.1 ], "text": "1,449,621,600", "html_text": "1,449,621,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 589.194, 509.96, 605.1 ], "text": "1,515,148,500", "html_text": "1,515,148,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 589.194, 606.72, 605.1 ], "text": "1,547,903,100", "html_text": "1,547,903,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 573.288, 606.72, 589.194 ], "cells": [ { "location": [ 26.16, 573.288, 122.92, 589.194 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 573.288, 219.68, 589.194 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 573.288, 316.44, 589.194 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 573.288, 413.2, 589.194 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 573.288, 509.96, 589.194 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 573.288, 606.72, 589.194 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 557.382, 606.72, 573.288 ], "cells": [ { "location": [ 26.16, 557.382, 122.92, 573.288 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 557.382, 219.68, 573.288 ], "text": "200,816,100", "html_text": "200,816,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 557.382, 316.44, 573.288 ], "text": "187,875,300", "html_text": "187,875,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 557.382, 413.2, 573.288 ], "text": "187,875,300", "html_text": "187,875,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 557.382, 509.96, 573.288 ], "text": "196,365,300", "html_text": "196,365,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 557.382, 606.72, 573.288 ], "text": "200,610,300", "html_text": "200,610,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 541.476, 606.72, 557.382 ], "cells": [ { "location": [ 26.16, 541.476, 122.92, 557.382 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 541.476, 219.68, 557.382 ], "text": "200,816,100", "html_text": "200,816,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 541.476, 316.44, 557.382 ], "text": "187,875,300", "html_text": "187,875,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 541.476, 413.2, 557.382 ], "text": "187,875,300", "html_text": "187,875,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 541.476, 509.96, 557.382 ], "text": "196,365,300", "html_text": "196,365,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 541.476, 606.72, 557.382 ], "text": "200,610,300", "html_text": "200,610,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 525.57, 606.72, 541.476 ], "cells": [ { "location": [ 26.16, 525.57, 122.92, 541.476 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 525.57, 219.68, 541.476 ], "text": "1,654,276,200", "html_text": "1,654,276,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 525.57, 316.44, 541.476 ], "text": "1,738,385,800", "html_text": "1,738,385,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 525.57, 413.2, 541.476 ], "text": "1,796,250,600", "html_text": "1,796,250,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 525.57, 509.96, 541.476 ], "text": "1,871,242,000", "html_text": "1,871,242,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 525.57, 606.72, 541.476 ], "text": "1,908,241,600", "html_text": "1,908,241,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 509.664, 606.72, 525.57 ], "cells": [ { "location": [ 26.16, 509.664, 122.92, 525.57 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 509.664, 219.68, 525.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 509.664, 316.44, 525.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 509.664, 413.2, 525.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 509.664, 509.96, 525.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 509.664, 606.72, 525.57 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 493.758, 606.72, 509.664 ], "cells": [ { "location": [ 26.16, 493.758, 122.92, 509.664 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 493.758, 219.68, 509.664 ], "text": "773,000,400", "html_text": "773,000,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 493.758, 316.44, 509.664 ], "text": "812,494,700", "html_text": "812,494,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 493.758, 413.2, 509.664 ], "text": "857,194,600", "html_text": "857,194,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 493.758, 509.96, 509.664 ], "text": "895,070,600", "html_text": "895,070,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 493.758, 606.72, 509.664 ], "text": "914,008,600", "html_text": "914,008,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 477.852, 606.72, 493.758 ], "cells": [ { "location": [ 26.16, 477.852, 122.92, 493.758 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 477.852, 219.68, 493.758 ], "text": "619,566,500", "html_text": "619,566,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 477.852, 316.44, 493.758 ], "text": "715,247,900", "html_text": "715,247,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 477.852, 413.2, 493.758 ], "text": "615,054,300", "html_text": "615,054,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 477.852, 509.96, 493.758 ], "text": "640,795,100", "html_text": "640,795,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 477.852, 606.72, 493.758 ], "text": "653,169,400", "html_text": "653,169,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 461.946, 606.72, 477.852 ], "cells": [ { "location": [ 26.16, 461.946, 122.92, 477.852 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 461.946, 219.68, 477.852 ], "text": "163,349,900", "html_text": "163,349,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 461.946, 316.44, 477.852 ], "text": "113,487,400", "html_text": "113,487,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 461.946, 413.2, 477.852 ], "text": "248,323,200", "html_text": "248,323,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 461.946, 509.96, 477.852 ], "text": "258,677,200", "html_text": "258,677,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 461.946, 606.72, 477.852 ], "text": "263,854,100", "html_text": "263,854,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 446.04, 606.72, 461.946 ], "cells": [ { "location": [ 26.16, 446.04, 122.92, 461.946 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 446.04, 219.68, 461.946 ], "text": "39,552,800", "html_text": "39,552,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 446.04, 316.44, 461.946 ], "text": "50,118,500", "html_text": "50,118,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 446.04, 413.2, 461.946 ], "text": "51,200,300", "html_text": "51,200,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 446.04, 509.96, 461.946 ], "text": "51,200,300", "html_text": "51,200,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 446.04, 606.72, 461.946 ], "text": "51,200,300", "html_text": "51,200,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 430.134, 606.72, 446.04 ], "cells": [ { "location": [ 26.16, 430.134, 122.92, 446.04 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 430.134, 219.68, 446.04 ], "text": "58,806,600", "html_text": "58,806,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 430.134, 316.44, 446.04 ], "text": "47,037,300", "html_text": "47,037,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 430.134, 413.2, 446.04 ], "text": "24,478,200", "html_text": "24,478,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 430.134, 509.96, 446.04 ], "text": "25,498,800", "html_text": "25,498,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 430.134, 606.72, 446.04 ], "text": "26,009,200", "html_text": "26,009,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 414.228, 606.72, 430.134 ], "cells": [ { "location": [ 26.16, 414.228, 122.92, 430.134 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 414.228, 219.68, 430.134 ], "text": "1,654,276,200", "html_text": "1,654,276,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 414.228, 316.44, 430.134 ], "text": "1,738,385,800", "html_text": "1,738,385,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 414.228, 413.2, 430.134 ], "text": "1,796,250,600", "html_text": "1,796,250,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 414.228, 509.96, 430.134 ], "text": "1,871,242,000", "html_text": "1,871,242,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 414.228, 606.72, 430.134 ], "text": "1,908,241,600", "html_text": "1,908,241,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 398.322, 606.72, 414.228 ], "cells": [ { "location": [ 26.16, 398.322, 122.92, 414.228 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 398.322, 219.68, 414.228 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 398.322, 316.44, 414.228 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 398.322, 413.2, 414.228 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 398.322, 509.96, 414.228 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 398.322, 606.72, 414.228 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 382.416, 606.72, 398.322 ], "cells": [ { "location": [ 26.16, 382.416, 122.92, 398.322 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 382.416, 219.68, 398.322 ], "text": "151,818,400", "html_text": "151,818,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 382.416, 316.44, 398.322 ], "text": "169,634,900", "html_text": "169,634,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 382.416, 413.2, 398.322 ], "text": "158,753,700", "html_text": "158,753,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 382.416, 509.96, 398.322 ], "text": "159,728,200", "html_text": "159,728,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 382.416, 606.72, 398.322 ], "text": "159,728,200", "html_text": "159,728,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 366.51, 606.72, 382.416 ], "cells": [ { "location": [ 26.16, 366.51, 122.92, 382.416 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 366.51, 219.68, 382.416 ], "text": "1,301,641,700", "html_text": "1,301,641,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 366.51, 316.44, 382.416 ], "text": "1,380,875,600", "html_text": "1,380,875,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 366.51, 413.2, 382.416 ], "text": "1,449,621,600", "html_text": "1,449,621,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 366.51, 509.96, 382.416 ], "text": "1,515,148,500", "html_text": "1,515,148,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 366.51, 606.72, 382.416 ], "text": "1,547,903,100", "html_text": "1,547,903,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 350.604, 606.72, 366.51 ], "cells": [ { "location": [ 26.16, 350.604, 122.92, 366.51 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 350.604, 219.68, 366.51 ], "text": "200,816,100", "html_text": "200,816,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 350.604, 316.44, 366.51 ], "text": "187,875,300", "html_text": "187,875,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 350.604, 413.2, 366.51 ], "text": "187,875,300", "html_text": "187,875,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 350.604, 509.96, 366.51 ], "text": "196,365,300", "html_text": "196,365,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 350.604, 606.72, 366.51 ], "text": "200,610,300", "html_text": "200,610,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 334.698, 606.72, 350.604 ], "cells": [ { "location": [ 26.16, 334.698, 122.92, 350.604 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 334.698, 219.68, 350.604 ], "text": "1,654,276,200", "html_text": "1,654,276,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 334.698, 316.44, 350.604 ], "text": "1,738,385,800", "html_text": "1,738,385,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 334.698, 413.2, 350.604 ], "text": "1,796,250,600", "html_text": "1,796,250,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 334.698, 509.96, 350.604 ], "text": "1,871,242,000", "html_text": "1,871,242,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 334.698, 606.72, 350.604 ], "text": "1,908,241,600", "html_text": "1,908,241,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 318.792, 606.72, 334.698 ], "cells": [ { "location": [ 26.16, 318.792, 122.92, 334.698 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 318.792, 219.68, 334.698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 318.792, 316.44, 334.698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 318.792, 413.2, 334.698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 318.792, 509.96, 334.698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 318.792, 606.72, 334.698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 302.886, 606.72, 318.792 ], "cells": [ { "location": [ 26.16, 302.886, 122.92, 318.792 ], "text": "Instruction", "html_text": "Instruction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 302.886, 219.68, 318.792 ], "text": "295,814,700", "html_text": "295,814,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 302.886, 316.44, 318.792 ], "text": "318,963,000", "html_text": "318,963,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 302.886, 413.2, 318.792 ], "text": "331,842,400", "html_text": "331,842,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 302.886, 509.96, 318.792 ], "text": "367,035,100", "html_text": "367,035,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 302.886, 606.72, 318.792 ], "text": "373,870,400", "html_text": "373,870,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 286.98, 606.72, 302.886 ], "cells": [ { "location": [ 26.16, 286.98, 122.92, 302.886 ], "text": "Research", "html_text": "Research", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 286.98, 219.68, 302.886 ], "text": "283,434,200", "html_text": "283,434,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 286.98, 316.44, 302.886 ], "text": "229,130,600", "html_text": "229,130,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 286.98, 413.2, 302.886 ], "text": "238,382,700", "html_text": "238,382,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 286.98, 509.96, 302.886 ], "text": "248,203,300", "html_text": "248,203,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 286.98, 606.72, 302.886 ], "text": "253,113,600", "html_text": "253,113,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.16, 271.074, 606.72, 286.98 ], "cells": [ { "location": [ 26.16, 271.074, 122.92, 286.98 ], "text": "Public Service", "html_text": "Public Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 271.074, 219.68, 286.98 ], "text": "80,648,500", "html_text": "80,648,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 271.074, 316.44, 286.98 ], "text": "93,997,200", "html_text": "93,997,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 271.074, 413.2, 286.98 ], "text": "97,792,700", "html_text": "97,792,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 271.074, 509.96, 286.98 ], "text": "101,821,400", "html_text": "101,821,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 271.074, 606.72, 286.98 ], "text": "103,835,700", "html_text": "103,835,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.16, 255.168, 606.72, 271.074 ], "cells": [ { "location": [ 26.16, 255.168, 122.92, 271.074 ], "text": "Libraries", "html_text": "Libraries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 255.168, 219.68, 271.074 ], "text": "17,152,100", "html_text": "17,152,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 255.168, 316.44, 271.074 ], "text": "20,226,400", "html_text": "20,226,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 255.168, 413.2, 271.074 ], "text": "21,043,100", "html_text": "21,043,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 255.168, 509.96, 271.074 ], "text": "21,910,000", "html_text": "21,910,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 255.168, 606.72, 271.074 ], "text": "22,343,500", "html_text": "22,343,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.16, 239.262, 606.72, 255.168 ], "cells": [ { "location": [ 26.16, 239.262, 122.92, 255.168 ], "text": "Academic Support", "html_text": "Academic Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 239.262, 219.68, 255.168 ], "text": "331,598,400", "html_text": "331,598,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 239.262, 316.44, 255.168 ], "text": "374,443,300", "html_text": "374,443,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 239.262, 413.2, 255.168 ], "text": "389,562,900", "html_text": "389,562,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 239.262, 509.96, 255.168 ], "text": "384,107,400", "html_text": "384,107,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 239.262, 606.72, 255.168 ], "text": "392,131,700", "html_text": "392,131,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.16, 223.356, 606.72, 239.262 ], "cells": [ { "location": [ 26.16, 223.356, 122.92, 239.262 ], "text": "Student Services", "html_text": "Student Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 223.356, 219.68, 239.262 ], "text": "40,224,400", "html_text": "40,224,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 223.356, 316.44, 239.262 ], "text": "43,953,700", "html_text": "43,953,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 223.356, 413.2, 239.262 ], "text": "45,728,500", "html_text": "45,728,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 223.356, 509.96, 239.262 ], "text": "47,612,200", "html_text": "47,612,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 223.356, 606.72, 239.262 ], "text": "48,554,200", "html_text": "48,554,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.16, 207.45, 606.72, 223.356 ], "cells": [ { "location": [ 26.16, 207.45, 122.92, 223.356 ], "text": "Institutional Support", "html_text": "Institutional Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 207.45, 219.68, 223.356 ], "text": "158,754,300", "html_text": "158,754,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 207.45, 316.44, 223.356 ], "text": "179,747,800", "html_text": "179,747,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 207.45, 413.2, 223.356 ], "text": "174,676,300", "html_text": "174,676,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 207.45, 509.96, 223.356 ], "text": "181,872,300", "html_text": "181,872,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 207.45, 606.72, 223.356 ], "text": "185,470,300", "html_text": "185,470,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.16, 191.544, 606.72, 207.45 ], "cells": [ { "location": [ 26.16, 191.544, 122.92, 207.45 ], "text": "Operation and Maintenance of Plant", "html_text": "Operation and Maintenance of Plant", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 191.544, 219.68, 207.45 ], "text": "61,197,500", "html_text": "61,197,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 191.544, 316.44, 207.45 ], "text": "70,687,100", "html_text": "70,687,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 191.544, 413.2, 207.45 ], "text": "73,541,400", "html_text": "73,541,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 191.544, 509.96, 207.45 ], "text": "77,545,500", "html_text": "77,545,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 191.544, 606.72, 207.45 ], "text": "79,060,400", "html_text": "79,060,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.16, 175.638, 606.72, 191.544 ], "cells": [ { "location": [ 26.16, 175.638, 122.92, 191.544 ], "text": "Scholarships and Fellowships", "html_text": "Scholarships and Fellowships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 175.638, 219.68, 191.544 ], "text": "168,227,400", "html_text": "168,227,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 175.638, 316.44, 191.544 ], "text": "193,168,800", "html_text": "193,168,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 175.638, 413.2, 191.544 ], "text": "200,968,800", "html_text": "200,968,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 175.638, 509.96, 191.544 ], "text": "209,248,100", "html_text": "209,248,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 175.638, 606.72, 191.544 ], "text": "213,387,600", "html_text": "213,387,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.16, 159.732, 606.72, 175.638 ], "cells": [ { "location": [ 26.16, 159.732, 122.92, 175.638 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 159.732, 219.68, 175.638 ], "text": "17,819,500", "html_text": "17,819,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 159.732, 316.44, 175.638 ], "text": "16,676,600", "html_text": "16,676,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 159.732, 413.2, 175.638 ], "text": "17,350,000", "html_text": "17,350,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 159.732, 509.96, 175.638 ], "text": "18,064,800", "html_text": "18,064,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 159.732, 606.72, 175.638 ], "text": "18,422,100", "html_text": "18,422,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.16, 143.826, 606.72, 159.732 ], "cells": [ { "location": [ 26.16, 143.826, 122.92, 159.732 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 143.826, 219.68, 159.732 ], "text": "199,405,200", "html_text": "199,405,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 143.826, 316.44, 159.732 ], "text": "197,391,300", "html_text": "197,391,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 143.826, 413.2, 159.732 ], "text": "205,361,800", "html_text": "205,361,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 143.826, 509.96, 159.732 ], "text": "213,821,900", "html_text": "213,821,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 143.826, 606.72, 159.732 ], "text": "218,052,100", "html_text": "218,052,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.16, 127.92, 606.72, 143.826 ], "cells": [ { "location": [ 26.16, 127.92, 122.92, 143.826 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.92, 127.92, 219.68, 143.826 ], "text": "1,654,276,200", "html_text": "1,654,276,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 127.92, 316.44, 143.826 ], "text": "1,738,385,800", "html_text": "1,738,385,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 127.92, 413.2, 143.826 ], "text": "1,796,250,600", "html_text": "1,796,250,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 127.92, 509.96, 143.826 ], "text": "1,871,242,000", "html_text": "1,871,242,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 127.92, 606.72, 143.826 ], "text": "1,908,241,600", "html_text": "1,908,241,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 40, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 333, "type": "TEXT", "location": { "l": 24.48, "t": 115.68, "r": 603.84, "b": 75.84 }, "text": "The University of Louisville is Kentucky's metropolitan research university, with missions of teaching, research and service.\nLocated in the state's largest city, U of L operates on three campuses: the historic Belknap Campus, the Health Sciences Campus in downtown Louisville's medical complex, and the Shelby Campus in suburban Jefferson County.", "reading_order": 1 }, { "page": 333, "type": "TEXT", "location": { "l": 308.4, "t": 18.96, "r": 325.2, "b": 8.88 }, "text": "315", "reading_order": 2 } ] }, { "page": 334, "items": [ { "page": 334, "type": "TEXT", "location": { "l": 25.68, "t": 764.88, "r": 604.8, "b": 692.4 }, "text": "The University of Louisville's researchers focus on translational research, new knowledge and discoveries that can improve people's lives now. The Nucleus facility downtown was developed with innovative tax-increment financing to incubate and accelerate business entities that provide the bridges from the academy into the larger world. The FirstBuild micro-factory on the Belknap campus designs and builds the next generation of home appliances in collaboration with GE Appliances and Local Motors. Medical research focuses on treatment of pediatric spinal cord injuries, biodefense and emerging infectious diseases, and cancer. The Shelby Campus houses the Delphi Center, home to the university's online and continuing education offices.", "reading_order": 0 }, { "page": 334, "type": "TITLE", "location": { "l": 26.88, "t": 682.8, "r": 60.24, "b": 671.04 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 334, "type": "TEXT", "location": { "l": 26.16, "t": 661.2, "r": 588.24, "b": 636.48 }, "text": "The fiscal year 2026 Postsecondary Education Performance Fund distribution in the amount of $21,522,000 is added to UofL's base General Fund appropriation in fiscal years 2027 and 2028.", "reading_order": 2 }, { "page": 334, "type": "TEXT", "location": { "l": 27.36, "t": 626.88, "r": 583.44, "b": 602.64 }, "text": "Included in the base General Fund budget is $6,896,300 in each fiscal year for UofL's Mandated Programs, which include the following:", "reading_order": 3 }, { "page": 334, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 593.04, "r": 589.44, "b": 569.04 }, "text": "$5,801,100 in each fiscal year to support the Commonwealth's Property and Casualty Insurance Fund premium, which represents a $974,500 increase in each fiscal year;", "marker": "•", "list_id": "L33", "level": 0, "reading_order": 4 }, { "page": 334, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 566.88, "r": 371.76, "b": 555.12 }, "text": "$695,200 in each fiscal year for the Rural Health Education Program;", "marker": "•", "list_id": "L33", "level": 0, "reading_order": 5 }, { "page": 334, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 552.96, "r": 328.8, "b": 541.44 }, "text": "$150,000 in each fiscal year for the Autism Training Center;", "marker": "•", "list_id": "L33", "level": 0, "reading_order": 6 }, { "page": 334, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 539.04, "r": 584.64, "b": 527.04 }, "text": "$150,000 in each fiscal year for the Mid-South Research Evaluation and Commercialization Hub (REACH) grant ; and", "marker": "•", "list_id": "L33", "level": 0, "reading_order": 7 }, { "page": 334, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 524.88, "r": 414.72, "b": 512.88 }, "text": "$100,000 in each fiscal year for Drug Addiction Outreach by the Dental School.", "marker": "•", "list_id": "L33", "level": 0, "reading_order": 8 }, { "page": 334, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "316", "reading_order": 9 } ] }, { "page": 335, "items": [ { "page": 335, "type": "TABLE", "location": { "l": 25.44, "t": 766.32, "r": 607.44, "b": 142.8 }, "text": "
Postsecondary Education
Western Kentucky University
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation83,951,30091,070,60083,789,60086,536,70086,536,700
Postsecondary Ed Performance5,858,4005,460,3005,261,000
Total General Fund89,809,70096,530,90089,050,60086,536,70086,536,700
Restricted Funds
Current Receipts271,695,500260,956,600270,882,600279,343,600280,343,600
Total Restricted Funds271,695,500260,956,600270,882,600279,343,600280,343,600
Federal Fund
Current Receipts42,895,20049,481,00044,143,30044,143,30044,143,300
Total Federal Fund42,895,20049,481,00044,143,30044,143,30044,143,300
TOTAL SOURCE OF FUNDS404,400,400406,968,500404,076,500410,023,600411,023,600
EXPENDITURES BY CLASS
Personnel Costs182,857,600181,597,700185,698,100185,698,100185,698,100
Operating Expenses116,944,600121,213,700117,410,600123,357,700124,357,700
Grants Loans Benefits98,238,20096,568,10098,000,00098,000,00098,000,000
Debt Service6,360,0007,589,000
Capital Outlay2,967,8002,967,8002,967,800
TOTAL EXPENDITURES404,400,400406,968,500404,076,500410,023,600411,023,600
EXPENDITURES BY FUND SOURCE
General Fund89,809,70096,530,90089,050,60086,536,70086,536,700
Restricted Funds271,695,500260,956,600270,882,600279,343,600280,343,600
Federal Fund42,895,20049,481,00044,143,30044,143,30044,143,300
TOTAL EXPENDITURES404,400,400406,968,500404,076,500410,023,600411,023,600
EXPENDITURES BY UNIT
Instruction101,517,200100,228,90097,694,400103,955,400104,955,400
Research8,372,8007,722,8007,066,2007,066,2007,066,200
Public Service20,775,30021,079,90023,773,10023,773,10023,773,100
Libraries6,622,0006,281,0006,250,0006,250,0006,250,000
Academic Support26,291,30026,745,30029,496,00029,496,00029,496,000
Student Services44,609,30040,201,90037,615,00037,615,00037,615,000
Institutional Support52,483,80060,459,30055,885,90055,885,90055,885,900
Operation and Maintenance of Plant30,770,60028,653,70031,423,80031,109,90031,109,900
Scholarships and Fellowships98,238,20095,927,80098,000,00098,000,00098,000,000
Auxiliary Enterprises14,719,90019,667,90016,872,10016,872,10016,872,100
TOTAL EXPENDITURES404,400,400406,968,500404,076,500410,023,600411,023,600
", "rows": [ { "row_index": 0, "location": [ 25.44, 750.3323, 607.44, 766.32 ], "cells": [ { "location": [ 25.44, 750.3323, 122.44, 766.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 750.3323, 607.44, 766.32 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.44, 734.3446, 607.44, 750.3323 ], "cells": [ { "location": [ 25.44, 734.3446, 122.44, 750.3323 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 734.3446, 607.44, 750.3323 ], "text": "Western Kentucky University", "html_text": "Western Kentucky University", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.44, 718.3569, 607.44, 734.3446 ], "cells": [ { "location": [ 25.44, 718.3569, 122.44, 734.3446 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 718.3569, 219.44, 734.3446 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 718.3569, 316.44, 734.3446 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 718.3569, 413.44, 734.3446 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 718.3569, 510.44, 734.3446 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 718.3569, 607.44, 734.3446 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.44, 702.3692, 607.44, 718.3569 ], "cells": [ { "location": [ 25.44, 702.3692, 122.44, 718.3569 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 702.3692, 219.44, 718.3569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 702.3692, 316.44, 718.3569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 702.3692, 413.44, 718.3569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 702.3692, 510.44, 718.3569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 702.3692, 607.44, 718.3569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.44, 686.3815, 607.44, 702.3692 ], "cells": [ { "location": [ 25.44, 686.3815, 122.44, 702.3692 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 686.3815, 219.44, 702.3692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 686.3815, 316.44, 702.3692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 686.3815, 413.44, 702.3692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 686.3815, 510.44, 702.3692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 686.3815, 607.44, 702.3692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.44, 670.3938, 607.44, 686.3815 ], "cells": [ { "location": [ 25.44, 670.3938, 122.44, 686.3815 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 670.3938, 219.44, 686.3815 ], "text": "83,951,300", "html_text": "83,951,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 670.3938, 316.44, 686.3815 ], "text": "91,070,600", "html_text": "91,070,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 670.3938, 413.44, 686.3815 ], "text": "83,789,600", "html_text": "83,789,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 670.3938, 510.44, 686.3815 ], "text": "86,536,700", "html_text": "86,536,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 670.3938, 607.44, 686.3815 ], "text": "86,536,700", "html_text": "86,536,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.44, 654.4062, 607.44, 670.3938 ], "cells": [ { "location": [ 25.44, 654.4062, 122.44, 670.3938 ], "text": "Postsecondary Ed Performance", "html_text": "Postsecondary Ed Performance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 654.4062, 219.44, 670.3938 ], "text": "5,858,400", "html_text": "5,858,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 654.4062, 316.44, 670.3938 ], "text": "5,460,300", "html_text": "5,460,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 654.4062, 413.44, 670.3938 ], "text": "5,261,000", "html_text": "5,261,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 654.4062, 510.44, 670.3938 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 654.4062, 607.44, 670.3938 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.44, 638.4185, 607.44, 654.4062 ], "cells": [ { "location": [ 25.44, 638.4185, 122.44, 654.4062 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 638.4185, 219.44, 654.4062 ], "text": "89,809,700", "html_text": "89,809,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 638.4185, 316.44, 654.4062 ], "text": "96,530,900", "html_text": "96,530,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 638.4185, 413.44, 654.4062 ], "text": "89,050,600", "html_text": "89,050,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 638.4185, 510.44, 654.4062 ], "text": "86,536,700", "html_text": "86,536,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 638.4185, 607.44, 654.4062 ], "text": "86,536,700", "html_text": "86,536,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.44, 622.4308, 607.44, 638.4185 ], "cells": [ { "location": [ 25.44, 622.4308, 122.44, 638.4185 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 622.4308, 219.44, 638.4185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 622.4308, 316.44, 638.4185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 622.4308, 413.44, 638.4185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 622.4308, 510.44, 638.4185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 622.4308, 607.44, 638.4185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.44, 606.4431, 607.44, 622.4308 ], "cells": [ { "location": [ 25.44, 606.4431, 122.44, 622.4308 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 606.4431, 219.44, 622.4308 ], "text": "271,695,500", "html_text": "271,695,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 606.4431, 316.44, 622.4308 ], "text": "260,956,600", "html_text": "260,956,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 606.4431, 413.44, 622.4308 ], "text": "270,882,600", "html_text": "270,882,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 606.4431, 510.44, 622.4308 ], "text": "279,343,600", "html_text": "279,343,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 606.4431, 607.44, 622.4308 ], "text": "280,343,600", "html_text": "280,343,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.44, 590.4554, 607.44, 606.4431 ], "cells": [ { "location": [ 25.44, 590.4554, 122.44, 606.4431 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 590.4554, 219.44, 606.4431 ], "text": "271,695,500", "html_text": "271,695,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 590.4554, 316.44, 606.4431 ], "text": "260,956,600", "html_text": "260,956,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 590.4554, 413.44, 606.4431 ], "text": "270,882,600", "html_text": "270,882,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 590.4554, 510.44, 606.4431 ], "text": "279,343,600", "html_text": "279,343,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 590.4554, 607.44, 606.4431 ], "text": "280,343,600", "html_text": "280,343,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.44, 574.4677, 607.44, 590.4554 ], "cells": [ { "location": [ 25.44, 574.4677, 122.44, 590.4554 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 574.4677, 219.44, 590.4554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 574.4677, 316.44, 590.4554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 574.4677, 413.44, 590.4554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 574.4677, 510.44, 590.4554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 574.4677, 607.44, 590.4554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.44, 558.48, 607.44, 574.4677 ], "cells": [ { "location": [ 25.44, 558.48, 122.44, 574.4677 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 558.48, 219.44, 574.4677 ], "text": "42,895,200", "html_text": "42,895,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 558.48, 316.44, 574.4677 ], "text": "49,481,000", "html_text": "49,481,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 558.48, 413.44, 574.4677 ], "text": "44,143,300", "html_text": "44,143,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 558.48, 510.44, 574.4677 ], "text": "44,143,300", "html_text": "44,143,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 558.48, 607.44, 574.4677 ], "text": "44,143,300", "html_text": "44,143,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.44, 542.4923, 607.44, 558.48 ], "cells": [ { "location": [ 25.44, 542.4923, 122.44, 558.48 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 542.4923, 219.44, 558.48 ], "text": "42,895,200", "html_text": "42,895,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 542.4923, 316.44, 558.48 ], "text": "49,481,000", "html_text": "49,481,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 542.4923, 413.44, 558.48 ], "text": "44,143,300", "html_text": "44,143,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 542.4923, 510.44, 558.48 ], "text": "44,143,300", "html_text": "44,143,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 542.4923, 607.44, 558.48 ], "text": "44,143,300", "html_text": "44,143,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.44, 526.5046, 607.44, 542.4923 ], "cells": [ { "location": [ 25.44, 526.5046, 122.44, 542.4923 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 526.5046, 219.44, 542.4923 ], "text": "404,400,400", "html_text": "404,400,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 526.5046, 316.44, 542.4923 ], "text": "406,968,500", "html_text": "406,968,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 526.5046, 413.44, 542.4923 ], "text": "404,076,500", "html_text": "404,076,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 526.5046, 510.44, 542.4923 ], "text": "410,023,600", "html_text": "410,023,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 526.5046, 607.44, 542.4923 ], "text": "411,023,600", "html_text": "411,023,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.44, 510.5169, 607.44, 526.5046 ], "cells": [ { "location": [ 25.44, 510.5169, 122.44, 526.5046 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 510.5169, 219.44, 526.5046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 510.5169, 316.44, 526.5046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 510.5169, 413.44, 526.5046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 510.5169, 510.44, 526.5046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 510.5169, 607.44, 526.5046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.44, 494.5292, 607.44, 510.5169 ], "cells": [ { "location": [ 25.44, 494.5292, 122.44, 510.5169 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 494.5292, 219.44, 510.5169 ], "text": "182,857,600", "html_text": "182,857,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 494.5292, 316.44, 510.5169 ], "text": "181,597,700", "html_text": "181,597,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 494.5292, 413.44, 510.5169 ], "text": "185,698,100", "html_text": "185,698,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 494.5292, 510.44, 510.5169 ], "text": "185,698,100", "html_text": "185,698,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 494.5292, 607.44, 510.5169 ], "text": "185,698,100", "html_text": "185,698,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.44, 478.5415, 607.44, 494.5292 ], "cells": [ { "location": [ 25.44, 478.5415, 122.44, 494.5292 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 478.5415, 219.44, 494.5292 ], "text": "116,944,600", "html_text": "116,944,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 478.5415, 316.44, 494.5292 ], "text": "121,213,700", "html_text": "121,213,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 478.5415, 413.44, 494.5292 ], "text": "117,410,600", "html_text": "117,410,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 478.5415, 510.44, 494.5292 ], "text": "123,357,700", "html_text": "123,357,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 478.5415, 607.44, 494.5292 ], "text": "124,357,700", "html_text": "124,357,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.44, 462.5538, 607.44, 478.5415 ], "cells": [ { "location": [ 25.44, 462.5538, 122.44, 478.5415 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 462.5538, 219.44, 478.5415 ], "text": "98,238,200", "html_text": "98,238,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 462.5538, 316.44, 478.5415 ], "text": "96,568,100", "html_text": "96,568,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 462.5538, 413.44, 478.5415 ], "text": "98,000,000", "html_text": "98,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 462.5538, 510.44, 478.5415 ], "text": "98,000,000", "html_text": "98,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 462.5538, 607.44, 478.5415 ], "text": "98,000,000", "html_text": "98,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.44, 446.5662, 607.44, 462.5538 ], "cells": [ { "location": [ 25.44, 446.5662, 122.44, 462.5538 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 446.5662, 219.44, 462.5538 ], "text": "6,360,000", "html_text": "6,360,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 446.5662, 316.44, 462.5538 ], "text": "7,589,000", "html_text": "7,589,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 446.5662, 413.44, 462.5538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 446.5662, 510.44, 462.5538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 446.5662, 607.44, 462.5538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.44, 430.5785, 607.44, 446.5662 ], "cells": [ { "location": [ 25.44, 430.5785, 122.44, 446.5662 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 430.5785, 219.44, 446.5662 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 430.5785, 316.44, 446.5662 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 430.5785, 413.44, 446.5662 ], "text": "2,967,800", "html_text": "2,967,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 430.5785, 510.44, 446.5662 ], "text": "2,967,800", "html_text": "2,967,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 430.5785, 607.44, 446.5662 ], "text": "2,967,800", "html_text": "2,967,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.44, 414.5908, 607.44, 430.5785 ], "cells": [ { "location": [ 25.44, 414.5908, 122.44, 430.5785 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 414.5908, 219.44, 430.5785 ], "text": "404,400,400", "html_text": "404,400,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 414.5908, 316.44, 430.5785 ], "text": "406,968,500", "html_text": "406,968,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 414.5908, 413.44, 430.5785 ], "text": "404,076,500", "html_text": "404,076,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 414.5908, 510.44, 430.5785 ], "text": "410,023,600", "html_text": "410,023,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 414.5908, 607.44, 430.5785 ], "text": "411,023,600", "html_text": "411,023,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.44, 398.6031, 607.44, 414.5908 ], "cells": [ { "location": [ 25.44, 398.6031, 122.44, 414.5908 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 398.6031, 219.44, 414.5908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 398.6031, 316.44, 414.5908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 398.6031, 413.44, 414.5908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 398.6031, 510.44, 414.5908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 398.6031, 607.44, 414.5908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.44, 382.6154, 607.44, 398.6031 ], "cells": [ { "location": [ 25.44, 382.6154, 122.44, 398.6031 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 382.6154, 219.44, 398.6031 ], "text": "89,809,700", "html_text": "89,809,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 382.6154, 316.44, 398.6031 ], "text": "96,530,900", "html_text": "96,530,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 382.6154, 413.44, 398.6031 ], "text": "89,050,600", "html_text": "89,050,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 382.6154, 510.44, 398.6031 ], "text": "86,536,700", "html_text": "86,536,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 382.6154, 607.44, 398.6031 ], "text": "86,536,700", "html_text": "86,536,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.44, 366.6277, 607.44, 382.6154 ], "cells": [ { "location": [ 25.44, 366.6277, 122.44, 382.6154 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 366.6277, 219.44, 382.6154 ], "text": "271,695,500", "html_text": "271,695,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 366.6277, 316.44, 382.6154 ], "text": "260,956,600", "html_text": "260,956,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 366.6277, 413.44, 382.6154 ], "text": "270,882,600", "html_text": "270,882,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 366.6277, 510.44, 382.6154 ], "text": "279,343,600", "html_text": "279,343,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 366.6277, 607.44, 382.6154 ], "text": "280,343,600", "html_text": "280,343,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.44, 350.64, 607.44, 366.6277 ], "cells": [ { "location": [ 25.44, 350.64, 122.44, 366.6277 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 350.64, 219.44, 366.6277 ], "text": "42,895,200", "html_text": "42,895,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 350.64, 316.44, 366.6277 ], "text": "49,481,000", "html_text": "49,481,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 350.64, 413.44, 366.6277 ], "text": "44,143,300", "html_text": "44,143,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 350.64, 510.44, 366.6277 ], "text": "44,143,300", "html_text": "44,143,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 350.64, 607.44, 366.6277 ], "text": "44,143,300", "html_text": "44,143,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.44, 334.6523, 607.44, 350.64 ], "cells": [ { "location": [ 25.44, 334.6523, 122.44, 350.64 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 334.6523, 219.44, 350.64 ], "text": "404,400,400", "html_text": "404,400,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 334.6523, 316.44, 350.64 ], "text": "406,968,500", "html_text": "406,968,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 334.6523, 413.44, 350.64 ], "text": "404,076,500", "html_text": "404,076,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 334.6523, 510.44, 350.64 ], "text": "410,023,600", "html_text": "410,023,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 334.6523, 607.44, 350.64 ], "text": "411,023,600", "html_text": "411,023,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.44, 318.6646, 607.44, 334.6523 ], "cells": [ { "location": [ 25.44, 318.6646, 122.44, 334.6523 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 318.6646, 219.44, 334.6523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 318.6646, 316.44, 334.6523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 318.6646, 413.44, 334.6523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 318.6646, 510.44, 334.6523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 318.6646, 607.44, 334.6523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.44, 302.6769, 607.44, 318.6646 ], "cells": [ { "location": [ 25.44, 302.6769, 122.44, 318.6646 ], "text": "Instruction", "html_text": "Instruction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 302.6769, 219.44, 318.6646 ], "text": "101,517,200", "html_text": "101,517,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 302.6769, 316.44, 318.6646 ], "text": "100,228,900", "html_text": "100,228,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 302.6769, 413.44, 318.6646 ], "text": "97,694,400", "html_text": "97,694,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 302.6769, 510.44, 318.6646 ], "text": "103,955,400", "html_text": "103,955,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 302.6769, 607.44, 318.6646 ], "text": "104,955,400", "html_text": "104,955,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.44, 286.6892, 607.44, 302.6769 ], "cells": [ { "location": [ 25.44, 286.6892, 122.44, 302.6769 ], "text": "Research", "html_text": "Research", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 286.6892, 219.44, 302.6769 ], "text": "8,372,800", "html_text": "8,372,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 286.6892, 316.44, 302.6769 ], "text": "7,722,800", "html_text": "7,722,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 286.6892, 413.44, 302.6769 ], "text": "7,066,200", "html_text": "7,066,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 286.6892, 510.44, 302.6769 ], "text": "7,066,200", "html_text": "7,066,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 286.6892, 607.44, 302.6769 ], "text": "7,066,200", "html_text": "7,066,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.44, 270.7015, 607.44, 286.6892 ], "cells": [ { "location": [ 25.44, 270.7015, 122.44, 286.6892 ], "text": "Public Service", "html_text": "Public Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 270.7015, 219.44, 286.6892 ], "text": "20,775,300", "html_text": "20,775,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 270.7015, 316.44, 286.6892 ], "text": "21,079,900", "html_text": "21,079,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 270.7015, 413.44, 286.6892 ], "text": "23,773,100", "html_text": "23,773,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 270.7015, 510.44, 286.6892 ], "text": "23,773,100", "html_text": "23,773,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 270.7015, 607.44, 286.6892 ], "text": "23,773,100", "html_text": "23,773,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.44, 254.7138, 607.44, 270.7015 ], "cells": [ { "location": [ 25.44, 254.7138, 122.44, 270.7015 ], "text": "Libraries", "html_text": "Libraries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 254.7138, 219.44, 270.7015 ], "text": "6,622,000", "html_text": "6,622,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 254.7138, 316.44, 270.7015 ], "text": "6,281,000", "html_text": "6,281,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 254.7138, 413.44, 270.7015 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 254.7138, 510.44, 270.7015 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 254.7138, 607.44, 270.7015 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.44, 238.7262, 607.44, 254.7138 ], "cells": [ { "location": [ 25.44, 238.7262, 122.44, 254.7138 ], "text": "Academic Support", "html_text": "Academic Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 238.7262, 219.44, 254.7138 ], "text": "26,291,300", "html_text": "26,291,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 238.7262, 316.44, 254.7138 ], "text": "26,745,300", "html_text": "26,745,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 238.7262, 413.44, 254.7138 ], "text": "29,496,000", "html_text": "29,496,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 238.7262, 510.44, 254.7138 ], "text": "29,496,000", "html_text": "29,496,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 238.7262, 607.44, 254.7138 ], "text": "29,496,000", "html_text": "29,496,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.44, 222.7385, 607.44, 238.7262 ], "cells": [ { "location": [ 25.44, 222.7385, 122.44, 238.7262 ], "text": "Student Services", "html_text": "Student Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 222.7385, 219.44, 238.7262 ], "text": "44,609,300", "html_text": "44,609,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 222.7385, 316.44, 238.7262 ], "text": "40,201,900", "html_text": "40,201,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 222.7385, 413.44, 238.7262 ], "text": "37,615,000", "html_text": "37,615,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 222.7385, 510.44, 238.7262 ], "text": "37,615,000", "html_text": "37,615,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 222.7385, 607.44, 238.7262 ], "text": "37,615,000", "html_text": "37,615,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.44, 206.7508, 607.44, 222.7385 ], "cells": [ { "location": [ 25.44, 206.7508, 122.44, 222.7385 ], "text": "Institutional Support", "html_text": "Institutional Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 206.7508, 219.44, 222.7385 ], "text": "52,483,800", "html_text": "52,483,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 206.7508, 316.44, 222.7385 ], "text": "60,459,300", "html_text": "60,459,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 206.7508, 413.44, 222.7385 ], "text": "55,885,900", "html_text": "55,885,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 206.7508, 510.44, 222.7385 ], "text": "55,885,900", "html_text": "55,885,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 206.7508, 607.44, 222.7385 ], "text": "55,885,900", "html_text": "55,885,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.44, 190.7631, 607.44, 206.7508 ], "cells": [ { "location": [ 25.44, 190.7631, 122.44, 206.7508 ], "text": "Operation and Maintenance of Plant", "html_text": "Operation and Maintenance of Plant", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 190.7631, 219.44, 206.7508 ], "text": "30,770,600", "html_text": "30,770,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 190.7631, 316.44, 206.7508 ], "text": "28,653,700", "html_text": "28,653,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 190.7631, 413.44, 206.7508 ], "text": "31,423,800", "html_text": "31,423,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 190.7631, 510.44, 206.7508 ], "text": "31,109,900", "html_text": "31,109,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 190.7631, 607.44, 206.7508 ], "text": "31,109,900", "html_text": "31,109,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.44, 174.7754, 607.44, 190.7631 ], "cells": [ { "location": [ 25.44, 174.7754, 122.44, 190.7631 ], "text": "Scholarships and Fellowships", "html_text": "Scholarships and Fellowships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 174.7754, 219.44, 190.7631 ], "text": "98,238,200", "html_text": "98,238,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 174.7754, 316.44, 190.7631 ], "text": "95,927,800", "html_text": "95,927,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 174.7754, 413.44, 190.7631 ], "text": "98,000,000", "html_text": "98,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 174.7754, 510.44, 190.7631 ], "text": "98,000,000", "html_text": "98,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 174.7754, 607.44, 190.7631 ], "text": "98,000,000", "html_text": "98,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.44, 158.7877, 607.44, 174.7754 ], "cells": [ { "location": [ 25.44, 158.7877, 122.44, 174.7754 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 158.7877, 219.44, 174.7754 ], "text": "14,719,900", "html_text": "14,719,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 158.7877, 316.44, 174.7754 ], "text": "19,667,900", "html_text": "19,667,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 158.7877, 413.44, 174.7754 ], "text": "16,872,100", "html_text": "16,872,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 158.7877, 510.44, 174.7754 ], "text": "16,872,100", "html_text": "16,872,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 158.7877, 607.44, 174.7754 ], "text": "16,872,100", "html_text": "16,872,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.44, 142.8, 607.44, 158.7877 ], "cells": [ { "location": [ 25.44, 142.8, 122.44, 158.7877 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.44, 142.8, 219.44, 158.7877 ], "text": "404,400,400", "html_text": "404,400,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.44, 142.8, 316.44, 158.7877 ], "text": "406,968,500", "html_text": "406,968,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 142.8, 413.44, 158.7877 ], "text": "404,076,500", "html_text": "404,076,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 142.8, 510.44, 158.7877 ], "text": "410,023,600", "html_text": "410,023,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 142.8, 607.44, 158.7877 ], "text": "411,023,600", "html_text": "411,023,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 39, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 335, "type": "TEXT", "location": { "l": 25.44, "t": 129.12, "r": 600.72, "b": 67.2 }, "text": "Founded in 1906, Western Kentucky University is the largest of Kentucky's six comprehensive postsecondary institutions with nearly 16,000 students on the main campus in Bowling Green and at regional campuses in Glasgow, Owensboro, Somerset, and Elizabethtown/Fort Knox. In addition to its traditional mission to train teachers and education leaders for the schools in its service area, WKU provides academic programs in liberal arts and sciences, business, engineering, health sciences and agriculture.", "reading_order": 1 }, { "page": 335, "type": "TEXT", "location": { "l": 25.68, "t": 59.28, "r": 595.92, "b": 33.36 }, "text": "WKU is the home of the Gatton Academy of Mathematics and Science for exceptional Kentucky high school juniors and seniors. The Academy was named the number one high school in the United States in 2012 and 2013 by Newsweek.", "reading_order": 2 }, { "page": 335, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 324.72, "b": 8.88 }, "text": "317", "reading_order": 3 } ] }, { "page": 336, "items": [ { "page": 336, "type": "TITLE", "location": { "l": 26.4, "t": 765.6, "r": 60, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 336, "type": "TEXT", "location": { "l": 25.68, "t": 743.76, "r": 586.08, "b": 718.32 }, "text": "The fiscal year 2026 Postsecondary Education Performance Fund distribution in the amount of $5,261,000 is added to WKU's base General Fund appropriation in fiscal years 2027 and 2028.", "reading_order": 1 }, { "page": 336, "type": "TEXT", "location": { "l": 25.92, "t": 709.92, "r": 602.4, "b": 660.24 }, "text": "Included in the base General Fund budget is $5,442,700 in each fiscal year for the Gatton Academy of Mathematics and Science; $1,522,200 in each fiscal year for the Fixed Allocation Pension Subsidy; $1,750,000 in each fiscal year for the Kentucky Mesonet; and $1,866,900 in each fiscal year to support the Commonwealth's Property and Casualty Insurance Fund premium. WKU's Mandated Programs total $10,581,800 in each fiscal year.", "reading_order": 2 }, { "page": 336, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 325.2, "b": 8.88 }, "text": "318", "reading_order": 3 } ] }, { "page": 337, "items": [ { "page": 337, "type": "TABLE", "location": { "l": 26.64, "t": 760.8, "r": 606.96, "b": 112.32 }, "text": "
Postsecondary Education
Kentucky Community and Technical College System
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation187,833,700187,556,400185,353,900206,292,300206,292,300
Postsecondary Ed Performance21,513,80023,082,60025,281,000
Continuing Approp.-General Fund5,000,0003,895,7772,076,900
Reorganization Adjustment(1,799,700)
Total General Fund212,547,800214,534,777212,711,800206,292,300206,292,300
Restricted Funds
Current Receipts378,563,100428,958,500545,685,000556,562,200563,293,200
Total Restricted Funds378,563,100428,958,500545,685,000556,562,200563,293,200
Federal Fund
Current Receipts205,997,500243,611,700295,517,200295,517,000295,516,800
Total Federal Fund205,997,500243,611,700295,517,200295,517,000295,516,800
TOTAL SOURCE OF FUNDS797,108,400887,104,9771,053,914,0001,058,371,5001,065,102,300
EXPENDITURES BY CLASS
Personnel Costs338,227,700369,095,600415,726,400407,302,500411,036,900
Operating Expenses205,067,900214,443,700233,317,100250,864,000252,503,000
Grants Loans Benefits89,034,700113,246,900309,444,700306,641,800307,496,400
Debt Service23,467,10011,506,800
Capital Outlay141,311,000178,812,00095,425,80093,563,20094,066,000
TOTAL EXPENDITURES797,108,400887,105,0001,053,914,0001,058,371,5001,065,102,300
EXPENDITURES BY FUND SOURCE
General Fund212,547,800214,534,800212,711,800206,292,300206,292,300
Restricted Funds378,563,100428,958,500545,685,000556,562,200563,293,200
Federal Fund205,997,500243,611,700295,517,200295,517,000295,516,800
TOTAL EXPENDITURES797,108,400887,105,0001,053,914,0001,058,371,5001,065,102,300
EXPENDITURES BY UNIT
Instruction197,478,000205,977,200289,313,100306,917,100308,928,400
Public Service44,660,90045,123,20058,222,60059,277,70060,528,300
Libraries6,872,4007,024,8008,407,7008,150,1008,217,100
Academic Support27,718,00030,123,40038,119,00037,155,80037,409,200
Student Services63,882,80069,541,70090,882,00088,971,90089,483,500
Institutional Support91,885,30093,275,000124,928,600121,391,200122,313,000
Operation and Maintenance of Plant123,002,300135,468,100171,395,000165,198,700166,432,300
Scholarships and Fellowships89,318,100113,455,300272,646,000271,309,000271,790,500
Mandatory Transfers
Non-Mandatory Transfers152,290,600187,116,300
TOTAL EXPENDITURES797,108,400887,105,0001,053,914,0001,058,371,5001,065,102,300
", "rows": [ { "row_index": 0, "location": [ 26.64, 744.9834, 606.96, 760.8 ], "cells": [ { "location": [ 26.64, 744.9834, 123.36, 760.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 744.9834, 606.96, 760.8 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.64, 729.1668, 606.96, 744.9834 ], "cells": [ { "location": [ 26.64, 729.1668, 123.36, 744.9834 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 729.1668, 606.96, 744.9834 ], "text": "Kentucky Community and Technical College System", "html_text": "Kentucky Community and Technical College System", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.64, 713.3502, 606.96, 729.1668 ], "cells": [ { "location": [ 26.64, 713.3502, 123.36, 729.1668 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 713.3502, 220.08, 729.1668 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 713.3502, 316.8, 729.1668 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 713.3502, 413.52, 729.1668 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 713.3502, 510.24, 729.1668 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 713.3502, 606.96, 729.1668 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.64, 697.5337, 606.96, 713.3502 ], "cells": [ { "location": [ 26.64, 697.5337, 123.36, 713.3502 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 697.5337, 220.08, 713.3502 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 697.5337, 316.8, 713.3502 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 697.5337, 413.52, 713.3502 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 697.5337, 510.24, 713.3502 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 697.5337, 606.96, 713.3502 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.64, 681.7171, 606.96, 697.5337 ], "cells": [ { "location": [ 26.64, 681.7171, 123.36, 697.5337 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 681.7171, 220.08, 697.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 681.7171, 316.8, 697.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 681.7171, 413.52, 697.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 681.7171, 510.24, 697.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 681.7171, 606.96, 697.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.64, 665.9005, 606.96, 681.7171 ], "cells": [ { "location": [ 26.64, 665.9005, 123.36, 681.7171 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 665.9005, 220.08, 681.7171 ], "text": "187,833,700", "html_text": "187,833,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 665.9005, 316.8, 681.7171 ], "text": "187,556,400", "html_text": "187,556,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 665.9005, 413.52, 681.7171 ], "text": "185,353,900", "html_text": "185,353,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 665.9005, 510.24, 681.7171 ], "text": "206,292,300", "html_text": "206,292,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 665.9005, 606.96, 681.7171 ], "text": "206,292,300", "html_text": "206,292,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.64, 650.0839, 606.96, 665.9005 ], "cells": [ { "location": [ 26.64, 650.0839, 123.36, 665.9005 ], "text": "Postsecondary Ed Performance", "html_text": "Postsecondary Ed Performance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 650.0839, 220.08, 665.9005 ], "text": "21,513,800", "html_text": "21,513,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 650.0839, 316.8, 665.9005 ], "text": "23,082,600", "html_text": "23,082,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 650.0839, 413.52, 665.9005 ], "text": "25,281,000", "html_text": "25,281,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 650.0839, 510.24, 665.9005 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 650.0839, 606.96, 665.9005 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.64, 634.2673, 606.96, 650.0839 ], "cells": [ { "location": [ 26.64, 634.2673, 123.36, 650.0839 ], "text": "Continuing Approp.-General Fund", "html_text": "Continuing Approp.-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 634.2673, 220.08, 650.0839 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 634.2673, 316.8, 650.0839 ], "text": "3,895,777", "html_text": "3,895,777", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 634.2673, 413.52, 650.0839 ], "text": "2,076,900", "html_text": "2,076,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 634.2673, 510.24, 650.0839 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 634.2673, 606.96, 650.0839 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.64, 618.4507, 606.96, 634.2673 ], "cells": [ { "location": [ 26.64, 618.4507, 123.36, 634.2673 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 618.4507, 220.08, 634.2673 ], "text": "(1,799,700)", "html_text": "(1,799,700)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 618.4507, 316.8, 634.2673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 618.4507, 413.52, 634.2673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 618.4507, 510.24, 634.2673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 618.4507, 606.96, 634.2673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.64, 602.6341, 606.96, 618.4507 ], "cells": [ { "location": [ 26.64, 602.6341, 123.36, 618.4507 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 602.6341, 220.08, 618.4507 ], "text": "212,547,800", "html_text": "212,547,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 602.6341, 316.8, 618.4507 ], "text": "214,534,777", "html_text": "214,534,777", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 602.6341, 413.52, 618.4507 ], "text": "212,711,800", "html_text": "212,711,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 602.6341, 510.24, 618.4507 ], "text": "206,292,300", "html_text": "206,292,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 602.6341, 606.96, 618.4507 ], "text": "206,292,300", "html_text": "206,292,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.64, 586.8176, 606.96, 602.6341 ], "cells": [ { "location": [ 26.64, 586.8176, 123.36, 602.6341 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 586.8176, 220.08, 602.6341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 586.8176, 316.8, 602.6341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 586.8176, 413.52, 602.6341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 586.8176, 510.24, 602.6341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 586.8176, 606.96, 602.6341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.64, 571.001, 606.96, 586.8176 ], "cells": [ { "location": [ 26.64, 571.001, 123.36, 586.8176 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 571.001, 220.08, 586.8176 ], "text": "378,563,100", "html_text": "378,563,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 571.001, 316.8, 586.8176 ], "text": "428,958,500", "html_text": "428,958,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 571.001, 413.52, 586.8176 ], "text": "545,685,000", "html_text": "545,685,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 571.001, 510.24, 586.8176 ], "text": "556,562,200", "html_text": "556,562,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 571.001, 606.96, 586.8176 ], "text": "563,293,200", "html_text": "563,293,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.64, 555.1844, 606.96, 571.001 ], "cells": [ { "location": [ 26.64, 555.1844, 123.36, 571.001 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 555.1844, 220.08, 571.001 ], "text": "378,563,100", "html_text": "378,563,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 555.1844, 316.8, 571.001 ], "text": "428,958,500", "html_text": "428,958,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 555.1844, 413.52, 571.001 ], "text": "545,685,000", "html_text": "545,685,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 555.1844, 510.24, 571.001 ], "text": "556,562,200", "html_text": "556,562,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 555.1844, 606.96, 571.001 ], "text": "563,293,200", "html_text": "563,293,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.64, 539.3678, 606.96, 555.1844 ], "cells": [ { "location": [ 26.64, 539.3678, 123.36, 555.1844 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 539.3678, 220.08, 555.1844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 539.3678, 316.8, 555.1844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 539.3678, 413.52, 555.1844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 539.3678, 510.24, 555.1844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 539.3678, 606.96, 555.1844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.64, 523.5512, 606.96, 539.3678 ], "cells": [ { "location": [ 26.64, 523.5512, 123.36, 539.3678 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 523.5512, 220.08, 539.3678 ], "text": "205,997,500", "html_text": "205,997,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 523.5512, 316.8, 539.3678 ], "text": "243,611,700", "html_text": "243,611,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 523.5512, 413.52, 539.3678 ], "text": "295,517,200", "html_text": "295,517,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 523.5512, 510.24, 539.3678 ], "text": "295,517,000", "html_text": "295,517,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 523.5512, 606.96, 539.3678 ], "text": "295,516,800", "html_text": "295,516,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.64, 507.7346, 606.96, 523.5512 ], "cells": [ { "location": [ 26.64, 507.7346, 123.36, 523.5512 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 507.7346, 220.08, 523.5512 ], "text": "205,997,500", "html_text": "205,997,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 507.7346, 316.8, 523.5512 ], "text": "243,611,700", "html_text": "243,611,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 507.7346, 413.52, 523.5512 ], "text": "295,517,200", "html_text": "295,517,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 507.7346, 510.24, 523.5512 ], "text": "295,517,000", "html_text": "295,517,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 507.7346, 606.96, 523.5512 ], "text": "295,516,800", "html_text": "295,516,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.64, 491.918, 606.96, 507.7346 ], "cells": [ { "location": [ 26.64, 491.918, 123.36, 507.7346 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 491.918, 220.08, 507.7346 ], "text": "797,108,400", "html_text": "797,108,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 491.918, 316.8, 507.7346 ], "text": "887,104,977", "html_text": "887,104,977", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 491.918, 413.52, 507.7346 ], "text": "1,053,914,000", "html_text": "1,053,914,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 491.918, 510.24, 507.7346 ], "text": "1,058,371,500", "html_text": "1,058,371,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 491.918, 606.96, 507.7346 ], "text": "1,065,102,300", "html_text": "1,065,102,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.64, 476.1015, 606.96, 491.918 ], "cells": [ { "location": [ 26.64, 476.1015, 123.36, 491.918 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 476.1015, 220.08, 491.918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 476.1015, 316.8, 491.918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 476.1015, 413.52, 491.918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 476.1015, 510.24, 491.918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 476.1015, 606.96, 491.918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.64, 460.2849, 606.96, 476.1015 ], "cells": [ { "location": [ 26.64, 460.2849, 123.36, 476.1015 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 460.2849, 220.08, 476.1015 ], "text": "338,227,700", "html_text": "338,227,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 460.2849, 316.8, 476.1015 ], "text": "369,095,600", "html_text": "369,095,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 460.2849, 413.52, 476.1015 ], "text": "415,726,400", "html_text": "415,726,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 460.2849, 510.24, 476.1015 ], "text": "407,302,500", "html_text": "407,302,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 460.2849, 606.96, 476.1015 ], "text": "411,036,900", "html_text": "411,036,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.64, 444.4683, 606.96, 460.2849 ], "cells": [ { "location": [ 26.64, 444.4683, 123.36, 460.2849 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 444.4683, 220.08, 460.2849 ], "text": "205,067,900", "html_text": "205,067,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 444.4683, 316.8, 460.2849 ], "text": "214,443,700", "html_text": "214,443,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 444.4683, 413.52, 460.2849 ], "text": "233,317,100", "html_text": "233,317,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 444.4683, 510.24, 460.2849 ], "text": "250,864,000", "html_text": "250,864,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 444.4683, 606.96, 460.2849 ], "text": "252,503,000", "html_text": "252,503,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.64, 428.6517, 606.96, 444.4683 ], "cells": [ { "location": [ 26.64, 428.6517, 123.36, 444.4683 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 428.6517, 220.08, 444.4683 ], "text": "89,034,700", "html_text": "89,034,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 428.6517, 316.8, 444.4683 ], "text": "113,246,900", "html_text": "113,246,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 428.6517, 413.52, 444.4683 ], "text": "309,444,700", "html_text": "309,444,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 428.6517, 510.24, 444.4683 ], "text": "306,641,800", "html_text": "306,641,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 428.6517, 606.96, 444.4683 ], "text": "307,496,400", "html_text": "307,496,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.64, 412.8351, 606.96, 428.6517 ], "cells": [ { "location": [ 26.64, 412.8351, 123.36, 428.6517 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 412.8351, 220.08, 428.6517 ], "text": "23,467,100", "html_text": "23,467,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 412.8351, 316.8, 428.6517 ], "text": "11,506,800", "html_text": "11,506,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 412.8351, 413.52, 428.6517 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 412.8351, 510.24, 428.6517 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 412.8351, 606.96, 428.6517 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.64, 397.0185, 606.96, 412.8351 ], "cells": [ { "location": [ 26.64, 397.0185, 123.36, 412.8351 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 397.0185, 220.08, 412.8351 ], "text": "141,311,000", "html_text": "141,311,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 397.0185, 316.8, 412.8351 ], "text": "178,812,000", "html_text": "178,812,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 397.0185, 413.52, 412.8351 ], "text": "95,425,800", "html_text": "95,425,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 397.0185, 510.24, 412.8351 ], "text": "93,563,200", "html_text": "93,563,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 397.0185, 606.96, 412.8351 ], "text": "94,066,000", "html_text": "94,066,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.64, 381.202, 606.96, 397.0185 ], "cells": [ { "location": [ 26.64, 381.202, 123.36, 397.0185 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 381.202, 220.08, 397.0185 ], "text": "797,108,400", "html_text": "797,108,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 381.202, 316.8, 397.0185 ], "text": "887,105,000", "html_text": "887,105,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 381.202, 413.52, 397.0185 ], "text": "1,053,914,000", "html_text": "1,053,914,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 381.202, 510.24, 397.0185 ], "text": "1,058,371,500", "html_text": "1,058,371,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 381.202, 606.96, 397.0185 ], "text": "1,065,102,300", "html_text": "1,065,102,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.64, 365.3854, 606.96, 381.202 ], "cells": [ { "location": [ 26.64, 365.3854, 123.36, 381.202 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 365.3854, 220.08, 381.202 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 365.3854, 316.8, 381.202 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 365.3854, 413.52, 381.202 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 365.3854, 510.24, 381.202 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 365.3854, 606.96, 381.202 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.64, 349.5688, 606.96, 365.3854 ], "cells": [ { "location": [ 26.64, 349.5688, 123.36, 365.3854 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 349.5688, 220.08, 365.3854 ], "text": "212,547,800", "html_text": "212,547,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 349.5688, 316.8, 365.3854 ], "text": "214,534,800", "html_text": "214,534,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 349.5688, 413.52, 365.3854 ], "text": "212,711,800", "html_text": "212,711,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 349.5688, 510.24, 365.3854 ], "text": "206,292,300", "html_text": "206,292,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 349.5688, 606.96, 365.3854 ], "text": "206,292,300", "html_text": "206,292,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.64, 333.7522, 606.96, 349.5688 ], "cells": [ { "location": [ 26.64, 333.7522, 123.36, 349.5688 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 333.7522, 220.08, 349.5688 ], "text": "378,563,100", "html_text": "378,563,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 333.7522, 316.8, 349.5688 ], "text": "428,958,500", "html_text": "428,958,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 333.7522, 413.52, 349.5688 ], "text": "545,685,000", "html_text": "545,685,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 333.7522, 510.24, 349.5688 ], "text": "556,562,200", "html_text": "556,562,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 333.7522, 606.96, 349.5688 ], "text": "563,293,200", "html_text": "563,293,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.64, 317.9356, 606.96, 333.7522 ], "cells": [ { "location": [ 26.64, 317.9356, 123.36, 333.7522 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 317.9356, 220.08, 333.7522 ], "text": "205,997,500", "html_text": "205,997,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 317.9356, 316.8, 333.7522 ], "text": "243,611,700", "html_text": "243,611,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 317.9356, 413.52, 333.7522 ], "text": "295,517,200", "html_text": "295,517,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 317.9356, 510.24, 333.7522 ], "text": "295,517,000", "html_text": "295,517,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 317.9356, 606.96, 333.7522 ], "text": "295,516,800", "html_text": "295,516,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.64, 302.119, 606.96, 317.9356 ], "cells": [ { "location": [ 26.64, 302.119, 123.36, 317.9356 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 302.119, 220.08, 317.9356 ], "text": "797,108,400", "html_text": "797,108,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 302.119, 316.8, 317.9356 ], "text": "887,105,000", "html_text": "887,105,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 302.119, 413.52, 317.9356 ], "text": "1,053,914,000", "html_text": "1,053,914,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 302.119, 510.24, 317.9356 ], "text": "1,058,371,500", "html_text": "1,058,371,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 302.119, 606.96, 317.9356 ], "text": "1,065,102,300", "html_text": "1,065,102,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.64, 286.3024, 606.96, 302.119 ], "cells": [ { "location": [ 26.64, 286.3024, 123.36, 302.119 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 286.3024, 220.08, 302.119 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 286.3024, 316.8, 302.119 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 286.3024, 413.52, 302.119 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 286.3024, 510.24, 302.119 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 286.3024, 606.96, 302.119 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.64, 270.4859, 606.96, 286.3024 ], "cells": [ { "location": [ 26.64, 270.4859, 123.36, 286.3024 ], "text": "Instruction", "html_text": "Instruction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 270.4859, 220.08, 286.3024 ], "text": "197,478,000", "html_text": "197,478,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 270.4859, 316.8, 286.3024 ], "text": "205,977,200", "html_text": "205,977,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 270.4859, 413.52, 286.3024 ], "text": "289,313,100", "html_text": "289,313,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 270.4859, 510.24, 286.3024 ], "text": "306,917,100", "html_text": "306,917,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 270.4859, 606.96, 286.3024 ], "text": "308,928,400", "html_text": "308,928,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.64, 254.6693, 606.96, 270.4859 ], "cells": [ { "location": [ 26.64, 254.6693, 123.36, 270.4859 ], "text": "Public Service", "html_text": "Public Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 254.6693, 220.08, 270.4859 ], "text": "44,660,900", "html_text": "44,660,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 254.6693, 316.8, 270.4859 ], "text": "45,123,200", "html_text": "45,123,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 254.6693, 413.52, 270.4859 ], "text": "58,222,600", "html_text": "58,222,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 254.6693, 510.24, 270.4859 ], "text": "59,277,700", "html_text": "59,277,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 254.6693, 606.96, 270.4859 ], "text": "60,528,300", "html_text": "60,528,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.64, 238.8527, 606.96, 254.6693 ], "cells": [ { "location": [ 26.64, 238.8527, 123.36, 254.6693 ], "text": "Libraries", "html_text": "Libraries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 238.8527, 220.08, 254.6693 ], "text": "6,872,400", "html_text": "6,872,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 238.8527, 316.8, 254.6693 ], "text": "7,024,800", "html_text": "7,024,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 238.8527, 413.52, 254.6693 ], "text": "8,407,700", "html_text": "8,407,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 238.8527, 510.24, 254.6693 ], "text": "8,150,100", "html_text": "8,150,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 238.8527, 606.96, 254.6693 ], "text": "8,217,100", "html_text": "8,217,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.64, 223.0361, 606.96, 238.8527 ], "cells": [ { "location": [ 26.64, 223.0361, 123.36, 238.8527 ], "text": "Academic Support", "html_text": "Academic Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 223.0361, 220.08, 238.8527 ], "text": "27,718,000", "html_text": "27,718,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 223.0361, 316.8, 238.8527 ], "text": "30,123,400", "html_text": "30,123,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 223.0361, 413.52, 238.8527 ], "text": "38,119,000", "html_text": "38,119,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 223.0361, 510.24, 238.8527 ], "text": "37,155,800", "html_text": "37,155,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 223.0361, 606.96, 238.8527 ], "text": "37,409,200", "html_text": "37,409,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.64, 207.2195, 606.96, 223.0361 ], "cells": [ { "location": [ 26.64, 207.2195, 123.36, 223.0361 ], "text": "Student Services", "html_text": "Student Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 207.2195, 220.08, 223.0361 ], "text": "63,882,800", "html_text": "63,882,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 207.2195, 316.8, 223.0361 ], "text": "69,541,700", "html_text": "69,541,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 207.2195, 413.52, 223.0361 ], "text": "90,882,000", "html_text": "90,882,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 207.2195, 510.24, 223.0361 ], "text": "88,971,900", "html_text": "88,971,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 207.2195, 606.96, 223.0361 ], "text": "89,483,500", "html_text": "89,483,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.64, 191.4029, 606.96, 207.2195 ], "cells": [ { "location": [ 26.64, 191.4029, 123.36, 207.2195 ], "text": "Institutional Support", "html_text": "Institutional Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 191.4029, 220.08, 207.2195 ], "text": "91,885,300", "html_text": "91,885,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 191.4029, 316.8, 207.2195 ], "text": "93,275,000", "html_text": "93,275,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 191.4029, 413.52, 207.2195 ], "text": "124,928,600", "html_text": "124,928,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 191.4029, 510.24, 207.2195 ], "text": "121,391,200", "html_text": "121,391,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 191.4029, 606.96, 207.2195 ], "text": "122,313,000", "html_text": "122,313,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.64, 175.5863, 606.96, 191.4029 ], "cells": [ { "location": [ 26.64, 175.5863, 123.36, 191.4029 ], "text": "Operation and Maintenance of Plant", "html_text": "Operation and Maintenance of Plant", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 175.5863, 220.08, 191.4029 ], "text": "123,002,300", "html_text": "123,002,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 175.5863, 316.8, 191.4029 ], "text": "135,468,100", "html_text": "135,468,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 175.5863, 413.52, 191.4029 ], "text": "171,395,000", "html_text": "171,395,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 175.5863, 510.24, 191.4029 ], "text": "165,198,700", "html_text": "165,198,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 175.5863, 606.96, 191.4029 ], "text": "166,432,300", "html_text": "166,432,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.64, 159.7698, 606.96, 175.5863 ], "cells": [ { "location": [ 26.64, 159.7698, 123.36, 175.5863 ], "text": "Scholarships and Fellowships", "html_text": "Scholarships and Fellowships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 159.7698, 220.08, 175.5863 ], "text": "89,318,100", "html_text": "89,318,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 159.7698, 316.8, 175.5863 ], "text": "113,455,300", "html_text": "113,455,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 159.7698, 413.52, 175.5863 ], "text": "272,646,000", "html_text": "272,646,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 159.7698, 510.24, 175.5863 ], "text": "271,309,000", "html_text": "271,309,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 159.7698, 606.96, 175.5863 ], "text": "271,790,500", "html_text": "271,790,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.64, 143.9532, 606.96, 159.7698 ], "cells": [ { "location": [ 26.64, 143.9532, 123.36, 159.7698 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 143.9532, 220.08, 159.7698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 143.9532, 316.8, 159.7698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 143.9532, 413.52, 159.7698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 143.9532, 510.24, 159.7698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 143.9532, 606.96, 159.7698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.64, 128.1366, 606.96, 143.9532 ], "cells": [ { "location": [ 26.64, 128.1366, 123.36, 143.9532 ], "text": "Non-Mandatory Transfers", "html_text": "Non-Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 128.1366, 220.08, 143.9532 ], "text": "152,290,600", "html_text": "152,290,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 128.1366, 316.8, 143.9532 ], "text": "187,116,300", "html_text": "187,116,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 128.1366, 413.52, 143.9532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 128.1366, 510.24, 143.9532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 128.1366, 606.96, 143.9532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 26.64, 112.32, 606.96, 128.1366 ], "cells": [ { "location": [ 26.64, 112.32, 123.36, 128.1366 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 112.32, 220.08, 128.1366 ], "text": "797,108,400", "html_text": "797,108,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 112.32, 316.8, 128.1366 ], "text": "887,105,000", "html_text": "887,105,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 112.32, 413.52, 128.1366 ], "text": "1,053,914,000", "html_text": "1,053,914,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 112.32, 510.24, 128.1366 ], "text": "1,058,371,500", "html_text": "1,058,371,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 112.32, 606.96, 128.1366 ], "text": "1,065,102,300", "html_text": "1,065,102,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 41, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 337, "type": "TEXT", "location": { "l": 24.48, "t": 101.28, "r": 602.4, "b": 61.44 }, "text": "The Kentucky Community and Technical College System (KCTCS) was created in 1997 by the merger of the technical college system in the Cabinet for Workforce Development and the community college system then under the direction of the University of Kentucky. There are 16 community and technical colleges operating at more than 70 locations across the state.", "reading_order": 1 }, { "page": 337, "type": "TEXT", "location": { "l": 308.16, "t": 18.96, "r": 325.2, "b": 8.88 }, "text": "319", "reading_order": 2 } ] }, { "page": 338, "items": [ { "page": 338, "type": "TEXT", "location": { "l": 25.92, "t": 764.88, "r": 585.6, "b": 727.92 }, "text": "The mission of KCTCS is to be a gateway to affordable, high quality postsecondary education. The system maintains an open admissions policy and a robust menu of developmental courses. In addition to industry-specific training leading to portable credentials, the colleges offer a two year academic curriculum designed to transfer to all of Kentucky's four-year institutions.", "reading_order": 0 }, { "page": 338, "type": "TEXT", "location": { "l": 25.68, "t": 718.56, "r": 602.16, "b": 682.56 }, "text": "KCTCS provides education and training in 106 program areas, including offering over 12.280 online courses, leading to associate degrees and certificates. The system is Kentucky's largest provider of workforce training, developing and deploying training for 1,345 companies with 83,321 enrollments in fiscal year 2025.", "reading_order": 1 }, { "page": 338, "type": "TEXT", "location": { "l": 26.4, "t": 673.2, "r": 258.48, "b": 661.2 }, "text": "KCTCS administers the Kentucky Fire Commission.", "reading_order": 2 }, { "page": 338, "type": "TITLE", "location": { "l": 26.88, "t": 651.36, "r": 60, "b": 638.64 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 338, "type": "TEXT", "location": { "l": 25.92, "t": 629.04, "r": 596.88, "b": 604.32 }, "text": "The fiscal year 2026 Postsecondary Education Performance Fund distribution in the amount of $25,281,000 is added to KCTCS' base General Fund appropriation in fiscal years 2027 and 2028.", "reading_order": 4 }, { "page": 338, "type": "TEXT", "location": { "l": 27.12, "t": 594.96, "r": 557.76, "b": 582.72 }, "text": "Included in the base General Fund budget is $8,314,600 for KCTCS' Mandated Programs, which includes the following:", "reading_order": 5 }, { "page": 338, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 573.36, "r": 350.4, "b": 561.36 }, "text": "$4,149,800 in each fiscal year for the KCTCS-TRAINS program;", "marker": "•", "list_id": "L34", "level": 0, "reading_order": 6 }, { "page": 338, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 558.96, "r": 415.2, "b": 547.2 }, "text": "$1,000,000 in each fiscal year for the Adult Agriculture Education program; and", "marker": "•", "list_id": "L34", "level": 0, "reading_order": 7 }, { "page": 338, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 544.08, "r": 560.16, "b": 531.12 }, "text": "$3,164,800 in each fiscal year to support the Commonwealth's Property and Casualty Insurance Fund premium.", "marker": "•", "list_id": "L34", "level": 0, "reading_order": 8 }, { "page": 338, "type": "TEXT", "location": { "l": 26.4, "t": 522.24, "r": 600.48, "b": 473.28 }, "text": "Included in KCTCS' Restricted Funds appropriation is $62,806,700 in fiscal year 2027 and $63,596,300 in fiscal year 2028 for the Firefighters Foundation Program Fund, which sustains the annual firefighter incentive payment level of $4,562 per year and the annual volunteer fire department aid payment level of $15,000 per year. Also included in the Firefighters Foundation Program Fund Restricted Fund appropriation is $1,869,900 in each fiscal year for State Fire Rescue Training.", "reading_order": 9 }, { "page": 338, "type": "TEXT", "location": { "l": 309.36, "t": 18.24, "r": 324.72, "b": 9.12 }, "text": "320", "reading_order": 10 } ] }, { "page": 339, "items": [ { "page": 339, "type": "TABLE", "location": { "l": 28.08, "t": 765.84, "r": 605.76, "b": 517.2 }, "text": "
Postsecondary Education
Postsecondary EducationFund
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation97,307,100105,000,000115,000,000
Postsecondary Ed Performance(97,307,100)(105,000,000)(115,000,000)
Total General Fund
TOTAL SOURCE OF FUNDS
EXPENDITURES BY CLASS
Operating Expenses
TOTAL EXPENDITURES
EXPENDITURES BY FUND SOURCE
General Fund
TOTAL EXPENDITURES
", "rows": [ { "row_index": 0, "location": [ 28.08, 749.264, 605.76, 765.84 ], "cells": [ { "location": [ 28.08, 749.264, 124.36, 765.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 749.264, 605.76, 765.84 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 732.688, 605.76, 749.264 ], "cells": [ { "location": [ 28.08, 732.688, 124.36, 749.264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 732.688, 316.92, 749.264 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 732.688, 605.76, 749.264 ], "text": "Fund", "html_text": "Fund", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 716.112, 605.76, 732.688 ], "cells": [ { "location": [ 28.08, 716.112, 124.36, 732.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 716.112, 220.64, 732.688 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 716.112, 316.92, 732.688 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 716.112, 413.2, 732.688 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 716.112, 509.48, 732.688 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 716.112, 605.76, 732.688 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 699.536, 605.76, 716.112 ], "cells": [ { "location": [ 28.08, 699.536, 124.36, 716.112 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 699.536, 220.64, 716.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 699.536, 316.92, 716.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 699.536, 413.2, 716.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 699.536, 509.48, 716.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 699.536, 605.76, 716.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 682.96, 605.76, 699.536 ], "cells": [ { "location": [ 28.08, 682.96, 124.36, 699.536 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 682.96, 220.64, 699.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 682.96, 316.92, 699.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 682.96, 413.2, 699.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 682.96, 509.48, 699.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 682.96, 605.76, 699.536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 666.384, 605.76, 682.96 ], "cells": [ { "location": [ 28.08, 666.384, 124.36, 682.96 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 666.384, 220.64, 682.96 ], "text": "97,307,100", "html_text": "97,307,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 666.384, 316.92, 682.96 ], "text": "105,000,000", "html_text": "105,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 666.384, 413.2, 682.96 ], "text": "115,000,000", "html_text": "115,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 666.384, 509.48, 682.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 666.384, 605.76, 682.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 649.808, 605.76, 666.384 ], "cells": [ { "location": [ 28.08, 649.808, 124.36, 666.384 ], "text": "Postsecondary Ed Performance", "html_text": "Postsecondary Ed Performance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 649.808, 220.64, 666.384 ], "text": "(97,307,100)", "html_text": "(97,307,100)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 649.808, 316.92, 666.384 ], "text": "(105,000,000)", "html_text": "(105,000,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 649.808, 413.2, 666.384 ], "text": "(115,000,000)", "html_text": "(115,000,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 649.808, 509.48, 666.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 649.808, 605.76, 666.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 633.232, 605.76, 649.808 ], "cells": [ { "location": [ 28.08, 633.232, 124.36, 649.808 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 633.232, 220.64, 649.808 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 633.232, 316.92, 649.808 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 633.232, 413.2, 649.808 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 633.232, 509.48, 649.808 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 633.232, 605.76, 649.808 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 616.656, 605.76, 633.232 ], "cells": [ { "location": [ 28.08, 616.656, 124.36, 633.232 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 616.656, 220.64, 633.232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 616.656, 316.92, 633.232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 616.656, 413.2, 633.232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 616.656, 509.48, 633.232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 616.656, 605.76, 633.232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 600.08, 605.76, 616.656 ], "cells": [ { "location": [ 28.08, 600.08, 124.36, 616.656 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 600.08, 220.64, 616.656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 600.08, 316.92, 616.656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 600.08, 413.2, 616.656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 600.08, 509.48, 616.656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 600.08, 605.76, 616.656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 583.504, 605.76, 600.08 ], "cells": [ { "location": [ 28.08, 583.504, 124.36, 600.08 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 583.504, 220.64, 600.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 583.504, 316.92, 600.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 583.504, 413.2, 600.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 583.504, 509.48, 600.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 583.504, 605.76, 600.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 566.928, 605.76, 583.504 ], "cells": [ { "location": [ 28.08, 566.928, 124.36, 583.504 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 566.928, 220.64, 583.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 566.928, 316.92, 583.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 566.928, 413.2, 583.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 566.928, 509.48, 583.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 566.928, 605.76, 583.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 550.352, 605.76, 566.928 ], "cells": [ { "location": [ 28.08, 550.352, 124.36, 566.928 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 550.352, 220.64, 566.928 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 550.352, 316.92, 566.928 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 550.352, 413.2, 566.928 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 550.352, 509.48, 566.928 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 550.352, 605.76, 566.928 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 533.776, 605.76, 550.352 ], "cells": [ { "location": [ 28.08, 533.776, 124.36, 550.352 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 533.776, 220.64, 550.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 533.776, 316.92, 550.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 533.776, 413.2, 550.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 533.776, 509.48, 550.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 533.776, 605.76, 550.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 517.2, 605.76, 533.776 ], "cells": [ { "location": [ 28.08, 517.2, 124.36, 533.776 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 517.2, 220.64, 533.776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 517.2, 316.92, 533.776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 517.2, 413.2, 533.776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.2, 517.2, 509.48, 533.776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.48, 517.2, 605.76, 533.776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 15, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 339, "type": "TEXT", "location": { "l": 25.68, "t": 500.4, "r": 598.32, "b": 450.24 }, "text": "The 2017 General Assembly enacted Senate Bill 153, now codified in KRS 164.092, which established a comprehensive funding model for Kentucky's public postsecondary education system to distribute resources based on rational criteria, including student success, course completion, and operational support components. The first allocation from the Postsecondary Education Performance Fund was made in fiscal year 2018.", "reading_order": 1 }, { "page": 339, "type": "TITLE", "location": { "l": 26.64, "t": 442.08, "r": 60, "b": 429.12 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 339, "type": "TEXT", "location": { "l": 25.68, "t": 420.24, "r": 583.68, "b": 383.52 }, "text": "The Governor's budget recommends that the fiscal year 2026 distribution of the Postsecondary Education Performance Fund remain in each institution's base General Fund appropriation in fiscal years 2027 and 2028 to provide budget certainty for the institutions.", "reading_order": 3 }, { "page": 339, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.48, "b": 8.88 }, "text": "321", "reading_order": 4 } ] }, { "page": 340, "items": [ { "page": 340, "type": "TEXT", "location": { "l": 46.08, "t": 510.72, "r": 587.04, "b": 422.16 }, "text": "Public Protection", "reading_order": 0 } ] }, { "page": 341, "items": [ { "page": 341, "type": "TABLE", "location": { "l": 25.2, "t": 768, "r": 610.32, "b": 68.64 }, "text": "
Public Protection
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation8,298,1008,967,6009,196,0002,093,8005,168,500
State Salary and Compensation Allocation292,700
Current Year Appropriation1,000,000
Budget Reduction-General Fund(275,800)
Total General Fund9,590,8008,967,6008,920,2002,093,8005,168,500
Restricted Funds
Balance Forward286,642,771371,776,456354,874,200368,918,40066,389,300
Current Receipts196,754,056223,680,100151,026,800162,533,600165,024,600
Non-Revenue Receipts63,099,782(40,684,266)(38,048,600)(364,880,000)(14,880,000)
Fund Transfers(548,434)
Total Restricted Funds546,496,610554,223,856467,852,400166,572,000216,533,900
Federal Fund
Balance Forward61,6236,757(9,400)
Current Receipts1,240,4491,144,8411,997,9001,991,3001,992,900
Total Federal Fund1,302,0721,151,5981,988,5001,991,3001,992,900
TOTAL SOURCE OF FUNDS557,389,481564,343,054478,761,100170,657,100223,695,300
EXPENDITURES BY CLASS
Personnel Costs85,364,33388,726,32988,295,40086,678,30088,423,300
Operating Expenses11,297,42911,795,33411,080,10011,970,00011,970,000
Grants Loans Benefits87,109,247107,526,04110,047,2005,119,5005,119,500
Capital Outlay1,417,2721,346,868420,000500,000
Construction60
TOTAL EXPENDITURES185,188,281209,394,632109,842,700104,267,800105,512,800
EXPENDITURES BY FUND SOURCE
General Fund9,172,8138,884,1428,920,2002,093,8005,168,500
Restricted Funds174,720,154199,349,53398,934,000100,182,70098,351,400
Federal Fund1,295,3141,160,9571,988,5001,991,3001,992,900
TOTAL EXPENDITURES185,188,281209,394,632109,842,700104,267,800105,512,800
EXPENDITURES BY UNIT
Secretary19,759,11817,338,27517,302,20011,951,00012,155,200
Professional Licensing4,294,8835,064,4835,766,6005,881,9005,975,600
Boxing and Wrestling Commission193,263239,251277,100330,600336,400
Alcoholic Beverage Control6,971,8327,449,0548,164,30010,402,10010,056,500
Charitable Gaming4,186,4953,821,983
Financial Institutions15,698,28816,102,63118,675,30018,394,80018,744,100
Horse Racing Commission87,704,510111,841,1563,658,100
Housing, Buildings and Construction27,955,73327,727,79729,123,00029,813,10030,431,200
Insurance15,422,99416,637,38122,610,30023,319,00023,597,600
Claims and Appeals3,001,1673,172,6204,265,8004,175,3004,216,200
TOTAL EXPENDITURES185,188,281209,394,632109,842,700104,267,800105,512,800
", "rows": [ { "row_index": 0, "location": [ 25.2, 752.1055, 610.32, 768 ], "cells": [ { "location": [ 25.2, 752.1055, 122.72, 768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 752.1055, 610.32, 768 ], "text": "Public Protection", "html_text": "Public Protection", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 736.2109, 610.32, 752.1055 ], "cells": [ { "location": [ 25.2, 736.2109, 122.72, 752.1055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 736.2109, 220.24, 752.1055 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 736.2109, 317.76, 752.1055 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 736.2109, 415.28, 752.1055 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 736.2109, 512.8, 752.1055 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 736.2109, 610.32, 752.1055 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 720.3164, 610.32, 736.2109 ], "cells": [ { "location": [ 25.2, 720.3164, 122.72, 736.2109 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 720.3164, 220.24, 736.2109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 720.3164, 317.76, 736.2109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 720.3164, 415.28, 736.2109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 720.3164, 512.8, 736.2109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 720.3164, 610.32, 736.2109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 704.4218, 610.32, 720.3164 ], "cells": [ { "location": [ 25.2, 704.4218, 122.72, 720.3164 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 704.4218, 220.24, 720.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 704.4218, 317.76, 720.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 704.4218, 415.28, 720.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 704.4218, 512.8, 720.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 704.4218, 610.32, 720.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 688.5273, 610.32, 704.4218 ], "cells": [ { "location": [ 25.2, 688.5273, 122.72, 704.4218 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 688.5273, 220.24, 704.4218 ], "text": "8,298,100", "html_text": "8,298,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 688.5273, 317.76, 704.4218 ], "text": "8,967,600", "html_text": "8,967,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 688.5273, 415.28, 704.4218 ], "text": "9,196,000", "html_text": "9,196,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 688.5273, 512.8, 704.4218 ], "text": "2,093,800", "html_text": "2,093,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 688.5273, 610.32, 704.4218 ], "text": "5,168,500", "html_text": "5,168,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 672.6327, 610.32, 688.5273 ], "cells": [ { "location": [ 25.2, 672.6327, 122.72, 688.5273 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 672.6327, 220.24, 688.5273 ], "text": "292,700", "html_text": "292,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 672.6327, 317.76, 688.5273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 672.6327, 415.28, 688.5273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 672.6327, 512.8, 688.5273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 672.6327, 610.32, 688.5273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 656.7382, 610.32, 672.6327 ], "cells": [ { "location": [ 25.2, 656.7382, 122.72, 672.6327 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 656.7382, 220.24, 672.6327 ], "text": "1,000,000", "html_text": "1,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 656.7382, 317.76, 672.6327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 656.7382, 415.28, 672.6327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 656.7382, 512.8, 672.6327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 656.7382, 610.32, 672.6327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 640.8436, 610.32, 656.7382 ], "cells": [ { "location": [ 25.2, 640.8436, 122.72, 656.7382 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 640.8436, 220.24, 656.7382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 640.8436, 317.76, 656.7382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 640.8436, 415.28, 656.7382 ], "text": "(275,800)", "html_text": "(275,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 640.8436, 512.8, 656.7382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 640.8436, 610.32, 656.7382 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 624.9491, 610.32, 640.8436 ], "cells": [ { "location": [ 25.2, 624.9491, 122.72, 640.8436 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 624.9491, 220.24, 640.8436 ], "text": "9,590,800", "html_text": "9,590,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 624.9491, 317.76, 640.8436 ], "text": "8,967,600", "html_text": "8,967,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 624.9491, 415.28, 640.8436 ], "text": "8,920,200", "html_text": "8,920,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 624.9491, 512.8, 640.8436 ], "text": "2,093,800", "html_text": "2,093,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 624.9491, 610.32, 640.8436 ], "text": "5,168,500", "html_text": "5,168,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 609.0545, 610.32, 624.9491 ], "cells": [ { "location": [ 25.2, 609.0545, 122.72, 624.9491 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 609.0545, 220.24, 624.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 609.0545, 317.76, 624.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 609.0545, 415.28, 624.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 609.0545, 512.8, 624.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 609.0545, 610.32, 624.9491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 593.16, 610.32, 609.0545 ], "cells": [ { "location": [ 25.2, 593.16, 122.72, 609.0545 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 593.16, 220.24, 609.0545 ], "text": "286,642,771", "html_text": "286,642,771", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 593.16, 317.76, 609.0545 ], "text": "371,776,456", "html_text": "371,776,456", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 593.16, 415.28, 609.0545 ], "text": "354,874,200", "html_text": "354,874,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 593.16, 512.8, 609.0545 ], "text": "368,918,400", "html_text": "368,918,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 593.16, 610.32, 609.0545 ], "text": "66,389,300", "html_text": "66,389,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 577.2655, 610.32, 593.16 ], "cells": [ { "location": [ 25.2, 577.2655, 122.72, 593.16 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 577.2655, 220.24, 593.16 ], "text": "196,754,056", "html_text": "196,754,056", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 577.2655, 317.76, 593.16 ], "text": "223,680,100", "html_text": "223,680,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 577.2655, 415.28, 593.16 ], "text": "151,026,800", "html_text": "151,026,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 577.2655, 512.8, 593.16 ], "text": "162,533,600", "html_text": "162,533,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 577.2655, 610.32, 593.16 ], "text": "165,024,600", "html_text": "165,024,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 561.3709, 610.32, 577.2655 ], "cells": [ { "location": [ 25.2, 561.3709, 122.72, 577.2655 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 561.3709, 220.24, 577.2655 ], "text": "63,099,782", "html_text": "63,099,782", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 561.3709, 317.76, 577.2655 ], "text": "(40,684,266)", "html_text": "(40,684,266)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 561.3709, 415.28, 577.2655 ], "text": "(38,048,600)", "html_text": "(38,048,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 561.3709, 512.8, 577.2655 ], "text": "(364,880,000)", "html_text": "(364,880,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 561.3709, 610.32, 577.2655 ], "text": "(14,880,000)", "html_text": "(14,880,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 545.4764, 610.32, 561.3709 ], "cells": [ { "location": [ 25.2, 545.4764, 122.72, 561.3709 ], "text": "Fund Transfers", "html_text": "Fund Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 545.4764, 220.24, 561.3709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 545.4764, 317.76, 561.3709 ], "text": "(548,434)", "html_text": "(548,434)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 545.4764, 415.28, 561.3709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 545.4764, 512.8, 561.3709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 545.4764, 610.32, 561.3709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 529.5818, 610.32, 545.4764 ], "cells": [ { "location": [ 25.2, 529.5818, 122.72, 545.4764 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 529.5818, 220.24, 545.4764 ], "text": "546,496,610", "html_text": "546,496,610", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 529.5818, 317.76, 545.4764 ], "text": "554,223,856", "html_text": "554,223,856", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 529.5818, 415.28, 545.4764 ], "text": "467,852,400", "html_text": "467,852,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 529.5818, 512.8, 545.4764 ], "text": "166,572,000", "html_text": "166,572,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 529.5818, 610.32, 545.4764 ], "text": "216,533,900", "html_text": "216,533,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 513.6873, 610.32, 529.5818 ], "cells": [ { "location": [ 25.2, 513.6873, 122.72, 529.5818 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 513.6873, 220.24, 529.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 513.6873, 317.76, 529.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 513.6873, 415.28, 529.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 513.6873, 512.8, 529.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 513.6873, 610.32, 529.5818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 497.7927, 610.32, 513.6873 ], "cells": [ { "location": [ 25.2, 497.7927, 122.72, 513.6873 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 497.7927, 220.24, 513.6873 ], "text": "61,623", "html_text": "61,623", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 497.7927, 317.76, 513.6873 ], "text": "6,757", "html_text": "6,757", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 497.7927, 415.28, 513.6873 ], "text": "(9,400)", "html_text": "(9,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 497.7927, 512.8, 513.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 497.7927, 610.32, 513.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 481.8982, 610.32, 497.7927 ], "cells": [ { "location": [ 25.2, 481.8982, 122.72, 497.7927 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 481.8982, 220.24, 497.7927 ], "text": "1,240,449", "html_text": "1,240,449", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 481.8982, 317.76, 497.7927 ], "text": "1,144,841", "html_text": "1,144,841", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 481.8982, 415.28, 497.7927 ], "text": "1,997,900", "html_text": "1,997,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 481.8982, 512.8, 497.7927 ], "text": "1,991,300", "html_text": "1,991,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 481.8982, 610.32, 497.7927 ], "text": "1,992,900", "html_text": "1,992,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 466.0036, 610.32, 481.8982 ], "cells": [ { "location": [ 25.2, 466.0036, 122.72, 481.8982 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 466.0036, 220.24, 481.8982 ], "text": "1,302,072", "html_text": "1,302,072", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 466.0036, 317.76, 481.8982 ], "text": "1,151,598", "html_text": "1,151,598", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 466.0036, 415.28, 481.8982 ], "text": "1,988,500", "html_text": "1,988,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 466.0036, 512.8, 481.8982 ], "text": "1,991,300", "html_text": "1,991,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 466.0036, 610.32, 481.8982 ], "text": "1,992,900", "html_text": "1,992,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 450.1091, 610.32, 466.0036 ], "cells": [ { "location": [ 25.2, 450.1091, 122.72, 466.0036 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 450.1091, 220.24, 466.0036 ], "text": "557,389,481", "html_text": "557,389,481", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 450.1091, 317.76, 466.0036 ], "text": "564,343,054", "html_text": "564,343,054", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 450.1091, 415.28, 466.0036 ], "text": "478,761,100", "html_text": "478,761,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 450.1091, 512.8, 466.0036 ], "text": "170,657,100", "html_text": "170,657,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 450.1091, 610.32, 466.0036 ], "text": "223,695,300", "html_text": "223,695,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 434.2145, 610.32, 450.1091 ], "cells": [ { "location": [ 25.2, 434.2145, 122.72, 450.1091 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 434.2145, 220.24, 450.1091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 434.2145, 317.76, 450.1091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 434.2145, 415.28, 450.1091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 434.2145, 512.8, 450.1091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 434.2145, 610.32, 450.1091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 418.32, 610.32, 434.2145 ], "cells": [ { "location": [ 25.2, 418.32, 122.72, 434.2145 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 418.32, 220.24, 434.2145 ], "text": "85,364,333", "html_text": "85,364,333", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 418.32, 317.76, 434.2145 ], "text": "88,726,329", "html_text": "88,726,329", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 418.32, 415.28, 434.2145 ], "text": "88,295,400", "html_text": "88,295,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 418.32, 512.8, 434.2145 ], "text": "86,678,300", "html_text": "86,678,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 418.32, 610.32, 434.2145 ], "text": "88,423,300", "html_text": "88,423,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 402.4255, 610.32, 418.32 ], "cells": [ { "location": [ 25.2, 402.4255, 122.72, 418.32 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 402.4255, 220.24, 418.32 ], "text": "11,297,429", "html_text": "11,297,429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 402.4255, 317.76, 418.32 ], "text": "11,795,334", "html_text": "11,795,334", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 402.4255, 415.28, 418.32 ], "text": "11,080,100", "html_text": "11,080,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 402.4255, 512.8, 418.32 ], "text": "11,970,000", "html_text": "11,970,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 402.4255, 610.32, 418.32 ], "text": "11,970,000", "html_text": "11,970,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 386.5309, 610.32, 402.4255 ], "cells": [ { "location": [ 25.2, 386.5309, 122.72, 402.4255 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 386.5309, 220.24, 402.4255 ], "text": "87,109,247", "html_text": "87,109,247", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 386.5309, 317.76, 402.4255 ], "text": "107,526,041", "html_text": "107,526,041", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 386.5309, 415.28, 402.4255 ], "text": "10,047,200", "html_text": "10,047,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 386.5309, 512.8, 402.4255 ], "text": "5,119,500", "html_text": "5,119,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 386.5309, 610.32, 402.4255 ], "text": "5,119,500", "html_text": "5,119,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 370.6364, 610.32, 386.5309 ], "cells": [ { "location": [ 25.2, 370.6364, 122.72, 386.5309 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 370.6364, 220.24, 386.5309 ], "text": "1,417,272", "html_text": "1,417,272", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 370.6364, 317.76, 386.5309 ], "text": "1,346,868", "html_text": "1,346,868", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 370.6364, 415.28, 386.5309 ], "text": "420,000", "html_text": "420,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 370.6364, 512.8, 386.5309 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 370.6364, 610.32, 386.5309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 354.7418, 610.32, 370.6364 ], "cells": [ { "location": [ 25.2, 354.7418, 122.72, 370.6364 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 354.7418, 220.24, 370.6364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 354.7418, 317.76, 370.6364 ], "text": "60", "html_text": "60", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 354.7418, 415.28, 370.6364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 354.7418, 512.8, 370.6364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 354.7418, 610.32, 370.6364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 338.8473, 610.32, 354.7418 ], "cells": [ { "location": [ 25.2, 338.8473, 122.72, 354.7418 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 338.8473, 220.24, 354.7418 ], "text": "185,188,281", "html_text": "185,188,281", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 338.8473, 317.76, 354.7418 ], "text": "209,394,632", "html_text": "209,394,632", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 338.8473, 415.28, 354.7418 ], "text": "109,842,700", "html_text": "109,842,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 338.8473, 512.8, 354.7418 ], "text": "104,267,800", "html_text": "104,267,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 338.8473, 610.32, 354.7418 ], "text": "105,512,800", "html_text": "105,512,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 322.9527, 610.32, 338.8473 ], "cells": [ { "location": [ 25.2, 322.9527, 122.72, 338.8473 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 322.9527, 220.24, 338.8473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 322.9527, 317.76, 338.8473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 322.9527, 415.28, 338.8473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 322.9527, 512.8, 338.8473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 322.9527, 610.32, 338.8473 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 307.0582, 610.32, 322.9527 ], "cells": [ { "location": [ 25.2, 307.0582, 122.72, 322.9527 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 307.0582, 220.24, 322.9527 ], "text": "9,172,813", "html_text": "9,172,813", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 307.0582, 317.76, 322.9527 ], "text": "8,884,142", "html_text": "8,884,142", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 307.0582, 415.28, 322.9527 ], "text": "8,920,200", "html_text": "8,920,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 307.0582, 512.8, 322.9527 ], "text": "2,093,800", "html_text": "2,093,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 307.0582, 610.32, 322.9527 ], "text": "5,168,500", "html_text": "5,168,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 291.1636, 610.32, 307.0582 ], "cells": [ { "location": [ 25.2, 291.1636, 122.72, 307.0582 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 291.1636, 220.24, 307.0582 ], "text": "174,720,154", "html_text": "174,720,154", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 291.1636, 317.76, 307.0582 ], "text": "199,349,533", "html_text": "199,349,533", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 291.1636, 415.28, 307.0582 ], "text": "98,934,000", "html_text": "98,934,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 291.1636, 512.8, 307.0582 ], "text": "100,182,700", "html_text": "100,182,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 291.1636, 610.32, 307.0582 ], "text": "98,351,400", "html_text": "98,351,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 275.2691, 610.32, 291.1636 ], "cells": [ { "location": [ 25.2, 275.2691, 122.72, 291.1636 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 275.2691, 220.24, 291.1636 ], "text": "1,295,314", "html_text": "1,295,314", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 275.2691, 317.76, 291.1636 ], "text": "1,160,957", "html_text": "1,160,957", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 275.2691, 415.28, 291.1636 ], "text": "1,988,500", "html_text": "1,988,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 275.2691, 512.8, 291.1636 ], "text": "1,991,300", "html_text": "1,991,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 275.2691, 610.32, 291.1636 ], "text": "1,992,900", "html_text": "1,992,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 259.3745, 610.32, 275.2691 ], "cells": [ { "location": [ 25.2, 259.3745, 122.72, 275.2691 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 259.3745, 220.24, 275.2691 ], "text": "185,188,281", "html_text": "185,188,281", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 259.3745, 317.76, 275.2691 ], "text": "209,394,632", "html_text": "209,394,632", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 259.3745, 415.28, 275.2691 ], "text": "109,842,700", "html_text": "109,842,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 259.3745, 512.8, 275.2691 ], "text": "104,267,800", "html_text": "104,267,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 259.3745, 610.32, 275.2691 ], "text": "105,512,800", "html_text": "105,512,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 243.48, 610.32, 259.3745 ], "cells": [ { "location": [ 25.2, 243.48, 122.72, 259.3745 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 243.48, 220.24, 259.3745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 243.48, 317.76, 259.3745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 243.48, 415.28, 259.3745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 243.48, 512.8, 259.3745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 243.48, 610.32, 259.3745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 227.5855, 610.32, 243.48 ], "cells": [ { "location": [ 25.2, 227.5855, 122.72, 243.48 ], "text": "Secretary", "html_text": "Secretary", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 227.5855, 220.24, 243.48 ], "text": "19,759,118", "html_text": "19,759,118", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 227.5855, 317.76, 243.48 ], "text": "17,338,275", "html_text": "17,338,275", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 227.5855, 415.28, 243.48 ], "text": "17,302,200", "html_text": "17,302,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 227.5855, 512.8, 243.48 ], "text": "11,951,000", "html_text": "11,951,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 227.5855, 610.32, 243.48 ], "text": "12,155,200", "html_text": "12,155,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.2, 211.6909, 610.32, 227.5855 ], "cells": [ { "location": [ 25.2, 211.6909, 122.72, 227.5855 ], "text": "Professional Licensing", "html_text": "Professional Licensing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 211.6909, 220.24, 227.5855 ], "text": "4,294,883", "html_text": "4,294,883", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 211.6909, 317.76, 227.5855 ], "text": "5,064,483", "html_text": "5,064,483", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 211.6909, 415.28, 227.5855 ], "text": "5,766,600", "html_text": "5,766,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 211.6909, 512.8, 227.5855 ], "text": "5,881,900", "html_text": "5,881,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 211.6909, 610.32, 227.5855 ], "text": "5,975,600", "html_text": "5,975,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.2, 195.7964, 610.32, 211.6909 ], "cells": [ { "location": [ 25.2, 195.7964, 122.72, 211.6909 ], "text": "Boxing and Wrestling Commission", "html_text": "Boxing and Wrestling Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 195.7964, 220.24, 211.6909 ], "text": "193,263", "html_text": "193,263", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 195.7964, 317.76, 211.6909 ], "text": "239,251", "html_text": "239,251", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 195.7964, 415.28, 211.6909 ], "text": "277,100", "html_text": "277,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 195.7964, 512.8, 211.6909 ], "text": "330,600", "html_text": "330,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 195.7964, 610.32, 211.6909 ], "text": "336,400", "html_text": "336,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.2, 179.9018, 610.32, 195.7964 ], "cells": [ { "location": [ 25.2, 179.9018, 122.72, 195.7964 ], "text": "Alcoholic Beverage Control", "html_text": "Alcoholic Beverage Control", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 179.9018, 220.24, 195.7964 ], "text": "6,971,832", "html_text": "6,971,832", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 179.9018, 317.76, 195.7964 ], "text": "7,449,054", "html_text": "7,449,054", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 179.9018, 415.28, 195.7964 ], "text": "8,164,300", "html_text": "8,164,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 179.9018, 512.8, 195.7964 ], "text": "10,402,100", "html_text": "10,402,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 179.9018, 610.32, 195.7964 ], "text": "10,056,500", "html_text": "10,056,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.2, 164.0073, 610.32, 179.9018 ], "cells": [ { "location": [ 25.2, 164.0073, 122.72, 179.9018 ], "text": "Charitable Gaming", "html_text": "Charitable Gaming", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 164.0073, 220.24, 179.9018 ], "text": "4,186,495", "html_text": "4,186,495", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 164.0073, 317.76, 179.9018 ], "text": "3,821,983", "html_text": "3,821,983", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 164.0073, 415.28, 179.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 164.0073, 512.8, 179.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 164.0073, 610.32, 179.9018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.2, 148.1127, 610.32, 164.0073 ], "cells": [ { "location": [ 25.2, 148.1127, 122.72, 164.0073 ], "text": "Financial Institutions", "html_text": "Financial Institutions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 148.1127, 220.24, 164.0073 ], "text": "15,698,288", "html_text": "15,698,288", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 148.1127, 317.76, 164.0073 ], "text": "16,102,631", "html_text": "16,102,631", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 148.1127, 415.28, 164.0073 ], "text": "18,675,300", "html_text": "18,675,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 148.1127, 512.8, 164.0073 ], "text": "18,394,800", "html_text": "18,394,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 148.1127, 610.32, 164.0073 ], "text": "18,744,100", "html_text": "18,744,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.2, 132.2182, 610.32, 148.1127 ], "cells": [ { "location": [ 25.2, 132.2182, 122.72, 148.1127 ], "text": "Horse Racing Commission", "html_text": "Horse Racing Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 132.2182, 220.24, 148.1127 ], "text": "87,704,510", "html_text": "87,704,510", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 132.2182, 317.76, 148.1127 ], "text": "111,841,156", "html_text": "111,841,156", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 132.2182, 415.28, 148.1127 ], "text": "3,658,100", "html_text": "3,658,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 132.2182, 512.8, 148.1127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 132.2182, 610.32, 148.1127 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.2, 116.3236, 610.32, 132.2182 ], "cells": [ { "location": [ 25.2, 116.3236, 122.72, 132.2182 ], "text": "Housing, Buildings and Construction", "html_text": "Housing, Buildings and Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 116.3236, 220.24, 132.2182 ], "text": "27,955,733", "html_text": "27,955,733", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 116.3236, 317.76, 132.2182 ], "text": "27,727,797", "html_text": "27,727,797", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 116.3236, 415.28, 132.2182 ], "text": "29,123,000", "html_text": "29,123,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 116.3236, 512.8, 132.2182 ], "text": "29,813,100", "html_text": "29,813,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 116.3236, 610.32, 132.2182 ], "text": "30,431,200", "html_text": "30,431,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.2, 100.4291, 610.32, 116.3236 ], "cells": [ { "location": [ 25.2, 100.4291, 122.72, 116.3236 ], "text": "Insurance", "html_text": "Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 100.4291, 220.24, 116.3236 ], "text": "15,422,994", "html_text": "15,422,994", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 100.4291, 317.76, 116.3236 ], "text": "16,637,381", "html_text": "16,637,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 100.4291, 415.28, 116.3236 ], "text": "22,610,300", "html_text": "22,610,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 100.4291, 512.8, 116.3236 ], "text": "23,319,000", "html_text": "23,319,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 100.4291, 610.32, 116.3236 ], "text": "23,597,600", "html_text": "23,597,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 25.2, 84.5345, 610.32, 100.4291 ], "cells": [ { "location": [ 25.2, 84.5345, 122.72, 100.4291 ], "text": "Claims and Appeals", "html_text": "Claims and Appeals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 84.5345, 220.24, 100.4291 ], "text": "3,001,167", "html_text": "3,001,167", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 84.5345, 317.76, 100.4291 ], "text": "3,172,620", "html_text": "3,172,620", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 84.5345, 415.28, 100.4291 ], "text": "4,265,800", "html_text": "4,265,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 84.5345, 512.8, 100.4291 ], "text": "4,175,300", "html_text": "4,175,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 84.5345, 610.32, 100.4291 ], "text": "4,216,200", "html_text": "4,216,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 25.2, 68.64, 610.32, 84.5345 ], "cells": [ { "location": [ 25.2, 68.64, 122.72, 84.5345 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 68.64, 220.24, 84.5345 ], "text": "185,188,281", "html_text": "185,188,281", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 68.64, 317.76, 84.5345 ], "text": "209,394,632", "html_text": "209,394,632", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 68.64, 415.28, 84.5345 ], "text": "109,842,700", "html_text": "109,842,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 68.64, 512.8, 84.5345 ], "text": "104,267,800", "html_text": "104,267,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 68.64, 610.32, 84.5345 ], "text": "105,512,800", "html_text": "105,512,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 44, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 341, "type": "TEXT", "location": { "l": 308.88, "t": 18.72, "r": 325.2, "b": 9.12 }, "text": "322", "reading_order": 1 } ] }, { "page": 342, "items": [ { "page": 342, "type": "TEXT", "location": { "l": 25.68, "t": 765.36, "r": 602.4, "b": 740.16 }, "text": "The mission of the Public Protection Cabinet is to provide for public safety, consumer protection and financial integrity through the enforcement and administration of laws and regulations throughout the Commonwealth. The Cabinet has six departments:", "reading_order": 0 }, { "page": 342, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 731.52, "r": 253.2, "b": 719.28 }, "text": "Department of Alcoholic Beverage Control", "marker": "•", "list_id": "L35", "level": 0, "reading_order": 1 }, { "page": 342, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 716.64, "r": 224.16, "b": 705.12 }, "text": "Department of Financial Institutions", "marker": "•", "list_id": "L35", "level": 0, "reading_order": 2 }, { "page": 342, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 702.72, "r": 293.76, "b": 691.2 }, "text": "Department of Housing, Buildings and Construction", "marker": "•", "list_id": "L35", "level": 0, "reading_order": 3 }, { "page": 342, "type": "LIST_ITEM", "location": { "l": 44.4, "t": 688.56, "r": 177.12, "b": 677.52 }, "text": "Department of Insurance", "marker": "•", "list_id": "L35", "level": 0, "reading_order": 4 }, { "page": 342, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 674.16, "r": 234.24, "b": 661.92 }, "text": "Department of Professional Licensing.", "marker": "•", "list_id": "L35", "level": 0, "reading_order": 5 }, { "page": 342, "type": "TEXT", "location": { "l": 26.88, "t": 652.32, "r": 281.76, "b": 639.6 }, "text": "Attached to the Cabinet for administrative purposes only:", "reading_order": 6 }, { "page": 342, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 630.24, "r": 252.72, "b": 618 }, "text": "Kentucky Boxing & Wrestling Commission", "marker": "•", "list_id": "L36", "level": 0, "reading_order": 7 }, { "page": 342, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 614.64, "r": 194.64, "b": 602.88 }, "text": "Office of Claims and Appeals", "marker": "•", "list_id": "L36", "level": 0, "reading_order": 8 }, { "page": 342, "type": "TEXT", "location": { "l": 27.12, "t": 593.04, "r": 605.28, "b": 568.8 }, "text": "The Office of the Secretary also includes the Office of Administrative Services, the Office of Communications and Public Outreach, Office of Administrative Hearings, and the Office of Legal Services.", "reading_order": 9 }, { "page": 342, "type": "TEXT", "location": { "l": 26.16, "t": 559.44, "r": 597.12, "b": 522 }, "text": "The Kentucky Horse Racing and Gaming Corporation was established by 24 RS SB 299 and codified in KRS 230.225. This legislation moved the Horse Racing Commission to the new Corporation as of July 1, 2024 and moved Charitable Gaming to the new Corporation as of July 1, 2025. These two agencies are now no longer a part of the Commonwealth's budget.", "reading_order": 10 }, { "page": 342, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "323", "reading_order": 11 } ] }, { "page": 343, "items": [ { "page": 343, "type": "TABLE", "location": { "l": 28.08, "t": 775.92, "r": 605.52, "b": 345.6 }, "text": "
Public Protection\\nSecretary
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward19,165,6519,646,8277,075,5002,233,3003,632,300
Current Receipts606,0942,856,947550,000350,000350,000
Non-Revenue Receipts9,634,20011,910,00011,910,00013,000,00013,000,000
Total Restricted Funds29,405,94524,413,77419,535,50015,583,30016,982,300
TOTAL SOURCE OF FUNDS29,405,94524,413,77419,535,50015,583,30016,982,300
EXPENDITURES BY CLASS
Personnel Costs9,700,42010,540,69611,527,20011,091,00011,295,200
Operating Expenses525,178608,611847,300860,000860,000
Grants Loans Benefits9,489,1186,188,9684,927,700
Capital Outlay44,402
TOTAL EXPENDITURES19,759,11817,338,27517,302,20011,951,00012,155,200
EXPENDITURES BY FUND SOURCE
General Fund
Restricted Funds19,759,11817,338,27517,302,20011,951,00012,155,200
TOTAL EXPENDITURES19,759,11817,338,27517,302,20011,951,00012,155,200
EXPENDITURES BY UNIT
Office of the Secretary - Comm - Legal10,267,90711,130,87912,344,70011,951,00012,155,200
Eastern KY Flood Relief Fund2,440,6542,627,5883,054,800
Team KY Storm Relief Fund538,0651,902,700
Western KY Tornado Relief Fund7,050,5573,041,742
TOTAL EXPENDITURES19,759,11817,338,27517,302,20011,951,00012,155,200
", "rows": [ { "row_index": 0, "location": [ 28.08, 758.7072, 605.52, 775.92 ], "cells": [ { "location": [ 28.08, 758.7072, 124.32, 775.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 758.7072, 605.52, 775.92 ], "text": "Public Protection\\nSecretary", "html_text": "Public Protection\\nSecretary", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 741.4944, 605.52, 758.7072 ], "cells": [ { "location": [ 28.08, 741.4944, 124.32, 758.7072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 741.4944, 220.56, 758.7072 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 741.4944, 316.8, 758.7072 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 741.4944, 413.04, 758.7072 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 741.4944, 509.28, 758.7072 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 741.4944, 605.52, 758.7072 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 724.2816, 605.52, 741.4944 ], "cells": [ { "location": [ 28.08, 724.2816, 124.32, 741.4944 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 724.2816, 220.56, 741.4944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 724.2816, 316.8, 741.4944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 724.2816, 413.04, 741.4944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 724.2816, 509.28, 741.4944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 724.2816, 605.52, 741.4944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 707.0688, 605.52, 724.2816 ], "cells": [ { "location": [ 28.08, 707.0688, 124.32, 724.2816 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 707.0688, 220.56, 724.2816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 707.0688, 316.8, 724.2816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 707.0688, 413.04, 724.2816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 707.0688, 509.28, 724.2816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 707.0688, 605.52, 724.2816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 689.856, 605.52, 707.0688 ], "cells": [ { "location": [ 28.08, 689.856, 124.32, 707.0688 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 689.856, 220.56, 707.0688 ], "text": "19,165,651", "html_text": "19,165,651", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 689.856, 316.8, 707.0688 ], "text": "9,646,827", "html_text": "9,646,827", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 689.856, 413.04, 707.0688 ], "text": "7,075,500", "html_text": "7,075,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 689.856, 509.28, 707.0688 ], "text": "2,233,300", "html_text": "2,233,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 689.856, 605.52, 707.0688 ], "text": "3,632,300", "html_text": "3,632,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 672.6432, 605.52, 689.856 ], "cells": [ { "location": [ 28.08, 672.6432, 124.32, 689.856 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 672.6432, 220.56, 689.856 ], "text": "606,094", "html_text": "606,094", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 672.6432, 316.8, 689.856 ], "text": "2,856,947", "html_text": "2,856,947", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 672.6432, 413.04, 689.856 ], "text": "550,000", "html_text": "550,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 672.6432, 509.28, 689.856 ], "text": "350,000", "html_text": "350,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 672.6432, 605.52, 689.856 ], "text": "350,000", "html_text": "350,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 655.4304, 605.52, 672.6432 ], "cells": [ { "location": [ 28.08, 655.4304, 124.32, 672.6432 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 655.4304, 220.56, 672.6432 ], "text": "9,634,200", "html_text": "9,634,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 655.4304, 316.8, 672.6432 ], "text": "11,910,000", "html_text": "11,910,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 655.4304, 413.04, 672.6432 ], "text": "11,910,000", "html_text": "11,910,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 655.4304, 509.28, 672.6432 ], "text": "13,000,000", "html_text": "13,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 655.4304, 605.52, 672.6432 ], "text": "13,000,000", "html_text": "13,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 638.2176, 605.52, 655.4304 ], "cells": [ { "location": [ 28.08, 638.2176, 124.32, 655.4304 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 638.2176, 220.56, 655.4304 ], "text": "29,405,945", "html_text": "29,405,945", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 638.2176, 316.8, 655.4304 ], "text": "24,413,774", "html_text": "24,413,774", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 638.2176, 413.04, 655.4304 ], "text": "19,535,500", "html_text": "19,535,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 638.2176, 509.28, 655.4304 ], "text": "15,583,300", "html_text": "15,583,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 638.2176, 605.52, 655.4304 ], "text": "16,982,300", "html_text": "16,982,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 621.0048, 605.52, 638.2176 ], "cells": [ { "location": [ 28.08, 621.0048, 124.32, 638.2176 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 621.0048, 220.56, 638.2176 ], "text": "29,405,945", "html_text": "29,405,945", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 621.0048, 316.8, 638.2176 ], "text": "24,413,774", "html_text": "24,413,774", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 621.0048, 413.04, 638.2176 ], "text": "19,535,500", "html_text": "19,535,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 621.0048, 509.28, 638.2176 ], "text": "15,583,300", "html_text": "15,583,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 621.0048, 605.52, 638.2176 ], "text": "16,982,300", "html_text": "16,982,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 603.792, 605.52, 621.0048 ], "cells": [ { "location": [ 28.08, 603.792, 124.32, 621.0048 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 603.792, 220.56, 621.0048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 603.792, 316.8, 621.0048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 603.792, 413.04, 621.0048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 603.792, 509.28, 621.0048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 603.792, 605.52, 621.0048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 586.5792, 605.52, 603.792 ], "cells": [ { "location": [ 28.08, 586.5792, 124.32, 603.792 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 586.5792, 220.56, 603.792 ], "text": "9,700,420", "html_text": "9,700,420", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 586.5792, 316.8, 603.792 ], "text": "10,540,696", "html_text": "10,540,696", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 586.5792, 413.04, 603.792 ], "text": "11,527,200", "html_text": "11,527,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 586.5792, 509.28, 603.792 ], "text": "11,091,000", "html_text": "11,091,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 586.5792, 605.52, 603.792 ], "text": "11,295,200", "html_text": "11,295,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 569.3664, 605.52, 586.5792 ], "cells": [ { "location": [ 28.08, 569.3664, 124.32, 586.5792 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 569.3664, 220.56, 586.5792 ], "text": "525,178", "html_text": "525,178", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 569.3664, 316.8, 586.5792 ], "text": "608,611", "html_text": "608,611", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 569.3664, 413.04, 586.5792 ], "text": "847,300", "html_text": "847,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 569.3664, 509.28, 586.5792 ], "text": "860,000", "html_text": "860,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 569.3664, 605.52, 586.5792 ], "text": "860,000", "html_text": "860,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 552.1536, 605.52, 569.3664 ], "cells": [ { "location": [ 28.08, 552.1536, 124.32, 569.3664 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 552.1536, 220.56, 569.3664 ], "text": "9,489,118", "html_text": "9,489,118", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 552.1536, 316.8, 569.3664 ], "text": "6,188,968", "html_text": "6,188,968", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 552.1536, 413.04, 569.3664 ], "text": "4,927,700", "html_text": "4,927,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 552.1536, 509.28, 569.3664 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 552.1536, 605.52, 569.3664 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 534.9408, 605.52, 552.1536 ], "cells": [ { "location": [ 28.08, 534.9408, 124.32, 552.1536 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 534.9408, 220.56, 552.1536 ], "text": "44,402", "html_text": "44,402", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 534.9408, 316.8, 552.1536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 534.9408, 413.04, 552.1536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 534.9408, 509.28, 552.1536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 534.9408, 605.52, 552.1536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 517.728, 605.52, 534.9408 ], "cells": [ { "location": [ 28.08, 517.728, 124.32, 534.9408 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 517.728, 220.56, 534.9408 ], "text": "19,759,118", "html_text": "19,759,118", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 517.728, 316.8, 534.9408 ], "text": "17,338,275", "html_text": "17,338,275", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 517.728, 413.04, 534.9408 ], "text": "17,302,200", "html_text": "17,302,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 517.728, 509.28, 534.9408 ], "text": "11,951,000", "html_text": "11,951,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 517.728, 605.52, 534.9408 ], "text": "12,155,200", "html_text": "12,155,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 500.5152, 605.52, 517.728 ], "cells": [ { "location": [ 28.08, 500.5152, 124.32, 517.728 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 500.5152, 220.56, 517.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 500.5152, 316.8, 517.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 500.5152, 413.04, 517.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 500.5152, 509.28, 517.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 500.5152, 605.52, 517.728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 483.3024, 605.52, 500.5152 ], "cells": [ { "location": [ 28.08, 483.3024, 124.32, 500.5152 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 483.3024, 220.56, 500.5152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 483.3024, 316.8, 500.5152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 483.3024, 413.04, 500.5152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 483.3024, 509.28, 500.5152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 483.3024, 605.52, 500.5152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 466.0896, 605.52, 483.3024 ], "cells": [ { "location": [ 28.08, 466.0896, 124.32, 483.3024 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 466.0896, 220.56, 483.3024 ], "text": "19,759,118", "html_text": "19,759,118", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 466.0896, 316.8, 483.3024 ], "text": "17,338,275", "html_text": "17,338,275", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 466.0896, 413.04, 483.3024 ], "text": "17,302,200", "html_text": "17,302,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 466.0896, 509.28, 483.3024 ], "text": "11,951,000", "html_text": "11,951,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 466.0896, 605.52, 483.3024 ], "text": "12,155,200", "html_text": "12,155,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 448.8768, 605.52, 466.0896 ], "cells": [ { "location": [ 28.08, 448.8768, 124.32, 466.0896 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 448.8768, 220.56, 466.0896 ], "text": "19,759,118", "html_text": "19,759,118", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 448.8768, 316.8, 466.0896 ], "text": "17,338,275", "html_text": "17,338,275", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 448.8768, 413.04, 466.0896 ], "text": "17,302,200", "html_text": "17,302,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 448.8768, 509.28, 466.0896 ], "text": "11,951,000", "html_text": "11,951,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 448.8768, 605.52, 466.0896 ], "text": "12,155,200", "html_text": "12,155,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 431.664, 605.52, 448.8768 ], "cells": [ { "location": [ 28.08, 431.664, 124.32, 448.8768 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 431.664, 220.56, 448.8768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 431.664, 316.8, 448.8768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 431.664, 413.04, 448.8768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 431.664, 509.28, 448.8768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 431.664, 605.52, 448.8768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 414.4512, 605.52, 431.664 ], "cells": [ { "location": [ 28.08, 414.4512, 124.32, 431.664 ], "text": "Office of the Secretary - Comm - Legal", "html_text": "Office of the Secretary - Comm - Legal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 414.4512, 220.56, 431.664 ], "text": "10,267,907", "html_text": "10,267,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 414.4512, 316.8, 431.664 ], "text": "11,130,879", "html_text": "11,130,879", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 414.4512, 413.04, 431.664 ], "text": "12,344,700", "html_text": "12,344,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 414.4512, 509.28, 431.664 ], "text": "11,951,000", "html_text": "11,951,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 414.4512, 605.52, 431.664 ], "text": "12,155,200", "html_text": "12,155,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.08, 397.2384, 605.52, 414.4512 ], "cells": [ { "location": [ 28.08, 397.2384, 124.32, 414.4512 ], "text": "Eastern KY Flood Relief Fund", "html_text": "Eastern KY Flood Relief Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 397.2384, 220.56, 414.4512 ], "text": "2,440,654", "html_text": "2,440,654", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 397.2384, 316.8, 414.4512 ], "text": "2,627,588", "html_text": "2,627,588", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 397.2384, 413.04, 414.4512 ], "text": "3,054,800", "html_text": "3,054,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 397.2384, 509.28, 414.4512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 397.2384, 605.52, 414.4512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.08, 380.0256, 605.52, 397.2384 ], "cells": [ { "location": [ 28.08, 380.0256, 124.32, 397.2384 ], "text": "Team KY Storm Relief Fund", "html_text": "Team KY Storm Relief Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 380.0256, 220.56, 397.2384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 380.0256, 316.8, 397.2384 ], "text": "538,065", "html_text": "538,065", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 380.0256, 413.04, 397.2384 ], "text": "1,902,700", "html_text": "1,902,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 380.0256, 509.28, 397.2384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 380.0256, 605.52, 397.2384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 28.08, 362.8128, 605.52, 380.0256 ], "cells": [ { "location": [ 28.08, 362.8128, 124.32, 380.0256 ], "text": "Western KY Tornado Relief Fund", "html_text": "Western KY Tornado Relief Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 362.8128, 220.56, 380.0256 ], "text": "7,050,557", "html_text": "7,050,557", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 362.8128, 316.8, 380.0256 ], "text": "3,041,742", "html_text": "3,041,742", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 362.8128, 413.04, 380.0256 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 362.8128, 509.28, 380.0256 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 362.8128, 605.52, 380.0256 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 28.08, 345.6, 605.52, 362.8128 ], "cells": [ { "location": [ 28.08, 345.6, 124.32, 362.8128 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 345.6, 220.56, 362.8128 ], "text": "19,759,118", "html_text": "19,759,118", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 345.6, 316.8, 362.8128 ], "text": "17,338,275", "html_text": "17,338,275", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 345.6, 413.04, 362.8128 ], "text": "17,302,200", "html_text": "17,302,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 345.6, 509.28, 362.8128 ], "text": "11,951,000", "html_text": "11,951,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 345.6, 605.52, 362.8128 ], "text": "12,155,200", "html_text": "12,155,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 25, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 343, "type": "TEXT", "location": { "l": 26.16, "t": 334.32, "r": 577.2, "b": 307.2 }, "text": "The Office of the Secretary (OOS) provides leadership, management, and direction to the Public Protection Cabinet's (PPC) agencies to ensure the delivery of services is conducted in a consistent, ethical, and coordinated manner.", "reading_order": 1 }, { "page": 343, "type": "TEXT", "location": { "l": 26.16, "t": 299.52, "r": 597.84, "b": 250.08 }, "text": "The Secretary, appointed by the Governor, is responsible for ensuring the enforcement of statutes and administrative regulations for programmatic areas within the cabinet, and establishes the focus for policy development as well as program priorities. The Secretary serves as the Chief Executive Officer of the cabinet and advises the Governor on policy matters relating to public protection issues.", "reading_order": 2 }, { "page": 343, "type": "TEXT", "location": { "l": 25.92, "t": 241.92, "r": 606, "b": 216.24 }, "text": "The Office coordinates activities among the agencies organized under the Cabinet to provide the most efficient delivery of services to the citizens of the Commonwealth.", "reading_order": 3 }, { "page": 343, "type": "TITLE", "location": { "l": 26.88, "t": 207.36, "r": 60, "b": 194.4 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 343, "type": "TEXT", "location": { "l": 25.68, "t": 186, "r": 583.2, "b": 160.56 }, "text": "The Governor's budget includes additional funding in the amount of $151,500 in fiscal year 2027 and $311,100 in fiscal year 2028 to fund a 2% salary increment in 2027 and an additional 2% in fiscal year 2028.", "reading_order": 5 }, { "page": 343, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.72, "b": 9.12 }, "text": "324", "reading_order": 6 } ] }, { "page": 344, "items": [ { "page": 344, "type": "TABLE", "location": { "l": 25.92, "t": 775.68, "r": 609.12, "b": 231.12 }, "text": "
Public Protection Claims and Appeals
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,083,6002,215,7002,246,8002,093,8002,116,200
State Salary and Compensation Allocation29,300
Current Year Appropriation1,000,000
Budget Reduction-General Fund(67,400)
Total General Fund2,112,9002,215,7002,179,4002,093,8002,116,200
Restricted Funds
Balance Forward1,152,9561,427,2681,623,4001,191,1001,266,500
Current Receipts916,566941,490885,000885,000885,000
Non-Revenue Receipts500,000500,000
Total Restricted Funds2,069,5222,368,7582,508,4002,576,1002,651,500
Federal Fund
Balance Forward(12,800)
Current Receipts664,000282,203781,900771,900773,500
Total Federal Fund664,000282,203769,100771,900773,500
TOTAL SOURCE OF FUNDS4,846,4224,866,6615,456,9005,441,8005,541,200
EXPENDITURES BY CLASS
Personnel Costs1,430,9551,639,5082,008,6001,908,9001,949,800
Operating Expenses1,377,6401,290,1931,877,2001,886,4001,886,400
Grants Loans Benefits192,572242,920380,000380,000380,000
TOTAL EXPENDITURES3,001,1673,172,6204,265,8004,175,3004,216,200
EXPENDITURES BY FUND SOURCE
General Fund1,694,9132,132,2422,179,4002,093,8002,116,200
Restricted Funds642,254745,3741,317,3001,309,6001,326,500
Federal Fund664,000295,004769,100771,900773,500
TOTAL EXPENDITURES3,001,1673,172,6204,265,8004,175,3004,216,200
EXPENDITURES BY UNIT
Office of Claims and Appeals Administration1,555,1541,789,6312,136,0002,045,5002,086,400
Office of Claims and Appeals Reparations1,446,0131,382,9902,129,8002,129,8002,129,800
TOTAL EXPENDITURES3,001,1673,172,6204,265,8004,175,3004,216,200
", "rows": [ { "row_index": 0, "location": [ 25.92, 759.1782, 609.12, 775.68 ], "cells": [ { "location": [ 25.92, 759.1782, 123.12, 775.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 759.1782, 609.12, 775.68 ], "text": "Public Protection Claims and Appeals", "html_text": "Public Protection Claims and Appeals", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.92, 742.6764, 609.12, 759.1782 ], "cells": [ { "location": [ 25.92, 742.6764, 123.12, 759.1782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 742.6764, 220.32, 759.1782 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 742.6764, 317.52, 759.1782 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 742.6764, 414.72, 759.1782 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 742.6764, 511.92, 759.1782 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 742.6764, 609.12, 759.1782 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.92, 726.1745, 609.12, 742.6764 ], "cells": [ { "location": [ 25.92, 726.1745, 123.12, 742.6764 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 726.1745, 220.32, 742.6764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 726.1745, 317.52, 742.6764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 726.1745, 414.72, 742.6764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 726.1745, 511.92, 742.6764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 726.1745, 609.12, 742.6764 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.92, 709.6727, 609.12, 726.1745 ], "cells": [ { "location": [ 25.92, 709.6727, 123.12, 726.1745 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 709.6727, 220.32, 726.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 709.6727, 317.52, 726.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 709.6727, 414.72, 726.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 709.6727, 511.92, 726.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 709.6727, 609.12, 726.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.92, 693.1709, 609.12, 709.6727 ], "cells": [ { "location": [ 25.92, 693.1709, 123.12, 709.6727 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 693.1709, 220.32, 709.6727 ], "text": "1,083,600", "html_text": "1,083,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 693.1709, 317.52, 709.6727 ], "text": "2,215,700", "html_text": "2,215,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 693.1709, 414.72, 709.6727 ], "text": "2,246,800", "html_text": "2,246,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 693.1709, 511.92, 709.6727 ], "text": "2,093,800", "html_text": "2,093,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 693.1709, 609.12, 709.6727 ], "text": "2,116,200", "html_text": "2,116,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.92, 676.6691, 609.12, 693.1709 ], "cells": [ { "location": [ 25.92, 676.6691, 123.12, 693.1709 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 676.6691, 220.32, 693.1709 ], "text": "29,300", "html_text": "29,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 676.6691, 317.52, 693.1709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 676.6691, 414.72, 693.1709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 676.6691, 511.92, 693.1709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 676.6691, 609.12, 693.1709 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.92, 660.1673, 609.12, 676.6691 ], "cells": [ { "location": [ 25.92, 660.1673, 123.12, 676.6691 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 660.1673, 220.32, 676.6691 ], "text": "1,000,000", "html_text": "1,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 660.1673, 317.52, 676.6691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 660.1673, 414.72, 676.6691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 660.1673, 511.92, 676.6691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 660.1673, 609.12, 676.6691 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.92, 643.6655, 609.12, 660.1673 ], "cells": [ { "location": [ 25.92, 643.6655, 123.12, 660.1673 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 643.6655, 220.32, 660.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 643.6655, 317.52, 660.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 643.6655, 414.72, 660.1673 ], "text": "(67,400)", "html_text": "(67,400)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 643.6655, 511.92, 660.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 643.6655, 609.12, 660.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.92, 627.1636, 609.12, 643.6655 ], "cells": [ { "location": [ 25.92, 627.1636, 123.12, 643.6655 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 627.1636, 220.32, 643.6655 ], "text": "2,112,900", "html_text": "2,112,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 627.1636, 317.52, 643.6655 ], "text": "2,215,700", "html_text": "2,215,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 627.1636, 414.72, 643.6655 ], "text": "2,179,400", "html_text": "2,179,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 627.1636, 511.92, 643.6655 ], "text": "2,093,800", "html_text": "2,093,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 627.1636, 609.12, 643.6655 ], "text": "2,116,200", "html_text": "2,116,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.92, 610.6618, 609.12, 627.1636 ], "cells": [ { "location": [ 25.92, 610.6618, 123.12, 627.1636 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 610.6618, 220.32, 627.1636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 610.6618, 317.52, 627.1636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 610.6618, 414.72, 627.1636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 610.6618, 511.92, 627.1636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 610.6618, 609.12, 627.1636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.92, 594.16, 609.12, 610.6618 ], "cells": [ { "location": [ 25.92, 594.16, 123.12, 610.6618 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 594.16, 220.32, 610.6618 ], "text": "1,152,956", "html_text": "1,152,956", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 594.16, 317.52, 610.6618 ], "text": "1,427,268", "html_text": "1,427,268", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 594.16, 414.72, 610.6618 ], "text": "1,623,400", "html_text": "1,623,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 594.16, 511.92, 610.6618 ], "text": "1,191,100", "html_text": "1,191,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 594.16, 609.12, 610.6618 ], "text": "1,266,500", "html_text": "1,266,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.92, 577.6582, 609.12, 594.16 ], "cells": [ { "location": [ 25.92, 577.6582, 123.12, 594.16 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 577.6582, 220.32, 594.16 ], "text": "916,566", "html_text": "916,566", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 577.6582, 317.52, 594.16 ], "text": "941,490", "html_text": "941,490", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 577.6582, 414.72, 594.16 ], "text": "885,000", "html_text": "885,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 577.6582, 511.92, 594.16 ], "text": "885,000", "html_text": "885,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 577.6582, 609.12, 594.16 ], "text": "885,000", "html_text": "885,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.92, 561.1564, 609.12, 577.6582 ], "cells": [ { "location": [ 25.92, 561.1564, 123.12, 577.6582 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 561.1564, 220.32, 577.6582 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 561.1564, 317.52, 577.6582 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 561.1564, 414.72, 577.6582 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 561.1564, 511.92, 577.6582 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 561.1564, 609.12, 577.6582 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.92, 544.6545, 609.12, 561.1564 ], "cells": [ { "location": [ 25.92, 544.6545, 123.12, 561.1564 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 544.6545, 220.32, 561.1564 ], "text": "2,069,522", "html_text": "2,069,522", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 544.6545, 317.52, 561.1564 ], "text": "2,368,758", "html_text": "2,368,758", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 544.6545, 414.72, 561.1564 ], "text": "2,508,400", "html_text": "2,508,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 544.6545, 511.92, 561.1564 ], "text": "2,576,100", "html_text": "2,576,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 544.6545, 609.12, 561.1564 ], "text": "2,651,500", "html_text": "2,651,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.92, 528.1527, 609.12, 544.6545 ], "cells": [ { "location": [ 25.92, 528.1527, 123.12, 544.6545 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 528.1527, 220.32, 544.6545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 528.1527, 317.52, 544.6545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 528.1527, 414.72, 544.6545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 528.1527, 511.92, 544.6545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 528.1527, 609.12, 544.6545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.92, 511.6509, 609.12, 528.1527 ], "cells": [ { "location": [ 25.92, 511.6509, 123.12, 528.1527 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 511.6509, 220.32, 528.1527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 511.6509, 317.52, 528.1527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 511.6509, 414.72, 528.1527 ], "text": "(12,800)", "html_text": "(12,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 511.6509, 511.92, 528.1527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 511.6509, 609.12, 528.1527 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.92, 495.1491, 609.12, 511.6509 ], "cells": [ { "location": [ 25.92, 495.1491, 123.12, 511.6509 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 495.1491, 220.32, 511.6509 ], "text": "664,000", "html_text": "664,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 495.1491, 317.52, 511.6509 ], "text": "282,203", "html_text": "282,203", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 495.1491, 414.72, 511.6509 ], "text": "781,900", "html_text": "781,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 495.1491, 511.92, 511.6509 ], "text": "771,900", "html_text": "771,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 495.1491, 609.12, 511.6509 ], "text": "773,500", "html_text": "773,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.92, 478.6473, 609.12, 495.1491 ], "cells": [ { "location": [ 25.92, 478.6473, 123.12, 495.1491 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 478.6473, 220.32, 495.1491 ], "text": "664,000", "html_text": "664,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 478.6473, 317.52, 495.1491 ], "text": "282,203", "html_text": "282,203", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 478.6473, 414.72, 495.1491 ], "text": "769,100", "html_text": "769,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 478.6473, 511.92, 495.1491 ], "text": "771,900", "html_text": "771,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 478.6473, 609.12, 495.1491 ], "text": "773,500", "html_text": "773,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.92, 462.1455, 609.12, 478.6473 ], "cells": [ { "location": [ 25.92, 462.1455, 123.12, 478.6473 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 462.1455, 220.32, 478.6473 ], "text": "4,846,422", "html_text": "4,846,422", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 462.1455, 317.52, 478.6473 ], "text": "4,866,661", "html_text": "4,866,661", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 462.1455, 414.72, 478.6473 ], "text": "5,456,900", "html_text": "5,456,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 462.1455, 511.92, 478.6473 ], "text": "5,441,800", "html_text": "5,441,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 462.1455, 609.12, 478.6473 ], "text": "5,541,200", "html_text": "5,541,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.92, 445.6436, 609.12, 462.1455 ], "cells": [ { "location": [ 25.92, 445.6436, 123.12, 462.1455 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 445.6436, 220.32, 462.1455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 445.6436, 317.52, 462.1455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 445.6436, 414.72, 462.1455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 445.6436, 511.92, 462.1455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 445.6436, 609.12, 462.1455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.92, 429.1418, 609.12, 445.6436 ], "cells": [ { "location": [ 25.92, 429.1418, 123.12, 445.6436 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 429.1418, 220.32, 445.6436 ], "text": "1,430,955", "html_text": "1,430,955", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 429.1418, 317.52, 445.6436 ], "text": "1,639,508", "html_text": "1,639,508", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 429.1418, 414.72, 445.6436 ], "text": "2,008,600", "html_text": "2,008,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 429.1418, 511.92, 445.6436 ], "text": "1,908,900", "html_text": "1,908,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 429.1418, 609.12, 445.6436 ], "text": "1,949,800", "html_text": "1,949,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.92, 412.64, 609.12, 429.1418 ], "cells": [ { "location": [ 25.92, 412.64, 123.12, 429.1418 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 412.64, 220.32, 429.1418 ], "text": "1,377,640", "html_text": "1,377,640", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 412.64, 317.52, 429.1418 ], "text": "1,290,193", "html_text": "1,290,193", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 412.64, 414.72, 429.1418 ], "text": "1,877,200", "html_text": "1,877,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 412.64, 511.92, 429.1418 ], "text": "1,886,400", "html_text": "1,886,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 412.64, 609.12, 429.1418 ], "text": "1,886,400", "html_text": "1,886,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.92, 396.1382, 609.12, 412.64 ], "cells": [ { "location": [ 25.92, 396.1382, 123.12, 412.64 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 396.1382, 220.32, 412.64 ], "text": "192,572", "html_text": "192,572", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 396.1382, 317.52, 412.64 ], "text": "242,920", "html_text": "242,920", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 396.1382, 414.72, 412.64 ], "text": "380,000", "html_text": "380,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 396.1382, 511.92, 412.64 ], "text": "380,000", "html_text": "380,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 396.1382, 609.12, 412.64 ], "text": "380,000", "html_text": "380,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.92, 379.6364, 609.12, 396.1382 ], "cells": [ { "location": [ 25.92, 379.6364, 123.12, 396.1382 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 379.6364, 220.32, 396.1382 ], "text": "3,001,167", "html_text": "3,001,167", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 379.6364, 317.52, 396.1382 ], "text": "3,172,620", "html_text": "3,172,620", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 379.6364, 414.72, 396.1382 ], "text": "4,265,800", "html_text": "4,265,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 379.6364, 511.92, 396.1382 ], "text": "4,175,300", "html_text": "4,175,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 379.6364, 609.12, 396.1382 ], "text": "4,216,200", "html_text": "4,216,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.92, 363.1345, 609.12, 379.6364 ], "cells": [ { "location": [ 25.92, 363.1345, 123.12, 379.6364 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 363.1345, 220.32, 379.6364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 363.1345, 317.52, 379.6364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 363.1345, 414.72, 379.6364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 363.1345, 511.92, 379.6364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 363.1345, 609.12, 379.6364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.92, 346.6327, 609.12, 363.1345 ], "cells": [ { "location": [ 25.92, 346.6327, 123.12, 363.1345 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 346.6327, 220.32, 363.1345 ], "text": "1,694,913", "html_text": "1,694,913", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 346.6327, 317.52, 363.1345 ], "text": "2,132,242", "html_text": "2,132,242", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 346.6327, 414.72, 363.1345 ], "text": "2,179,400", "html_text": "2,179,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 346.6327, 511.92, 363.1345 ], "text": "2,093,800", "html_text": "2,093,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 346.6327, 609.12, 363.1345 ], "text": "2,116,200", "html_text": "2,116,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.92, 330.1309, 609.12, 346.6327 ], "cells": [ { "location": [ 25.92, 330.1309, 123.12, 346.6327 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 330.1309, 220.32, 346.6327 ], "text": "642,254", "html_text": "642,254", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 330.1309, 317.52, 346.6327 ], "text": "745,374", "html_text": "745,374", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 330.1309, 414.72, 346.6327 ], "text": "1,317,300", "html_text": "1,317,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 330.1309, 511.92, 346.6327 ], "text": "1,309,600", "html_text": "1,309,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 330.1309, 609.12, 346.6327 ], "text": "1,326,500", "html_text": "1,326,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.92, 313.6291, 609.12, 330.1309 ], "cells": [ { "location": [ 25.92, 313.6291, 123.12, 330.1309 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 313.6291, 220.32, 330.1309 ], "text": "664,000", "html_text": "664,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 313.6291, 317.52, 330.1309 ], "text": "295,004", "html_text": "295,004", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 313.6291, 414.72, 330.1309 ], "text": "769,100", "html_text": "769,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 313.6291, 511.92, 330.1309 ], "text": "771,900", "html_text": "771,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 313.6291, 609.12, 330.1309 ], "text": "773,500", "html_text": "773,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.92, 297.1273, 609.12, 313.6291 ], "cells": [ { "location": [ 25.92, 297.1273, 123.12, 313.6291 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 297.1273, 220.32, 313.6291 ], "text": "3,001,167", "html_text": "3,001,167", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 297.1273, 317.52, 313.6291 ], "text": "3,172,620", "html_text": "3,172,620", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 297.1273, 414.72, 313.6291 ], "text": "4,265,800", "html_text": "4,265,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 297.1273, 511.92, 313.6291 ], "text": "4,175,300", "html_text": "4,175,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 297.1273, 609.12, 313.6291 ], "text": "4,216,200", "html_text": "4,216,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.92, 280.6255, 609.12, 297.1273 ], "cells": [ { "location": [ 25.92, 280.6255, 123.12, 297.1273 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 280.6255, 220.32, 297.1273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 280.6255, 317.52, 297.1273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 280.6255, 414.72, 297.1273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 280.6255, 511.92, 297.1273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 280.6255, 609.12, 297.1273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.92, 264.1236, 609.12, 280.6255 ], "cells": [ { "location": [ 25.92, 264.1236, 123.12, 280.6255 ], "text": "Office of Claims and Appeals Administration", "html_text": "Office of Claims and Appeals Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 264.1236, 220.32, 280.6255 ], "text": "1,555,154", "html_text": "1,555,154", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 264.1236, 317.52, 280.6255 ], "text": "1,789,631", "html_text": "1,789,631", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 264.1236, 414.72, 280.6255 ], "text": "2,136,000", "html_text": "2,136,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 264.1236, 511.92, 280.6255 ], "text": "2,045,500", "html_text": "2,045,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 264.1236, 609.12, 280.6255 ], "text": "2,086,400", "html_text": "2,086,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.92, 247.6218, 609.12, 264.1236 ], "cells": [ { "location": [ 25.92, 247.6218, 123.12, 264.1236 ], "text": "Office of Claims and Appeals Reparations", "html_text": "Office of Claims and Appeals Reparations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 247.6218, 220.32, 264.1236 ], "text": "1,446,013", "html_text": "1,446,013", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 247.6218, 317.52, 264.1236 ], "text": "1,382,990", "html_text": "1,382,990", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 247.6218, 414.72, 264.1236 ], "text": "2,129,800", "html_text": "2,129,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 247.6218, 511.92, 264.1236 ], "text": "2,129,800", "html_text": "2,129,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 247.6218, 609.12, 264.1236 ], "text": "2,129,800", "html_text": "2,129,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.92, 231.12, 609.12, 247.6218 ], "cells": [ { "location": [ 25.92, 231.12, 123.12, 247.6218 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 231.12, 220.32, 247.6218 ], "text": "3,001,167", "html_text": "3,001,167", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 231.12, 317.52, 247.6218 ], "text": "3,172,620", "html_text": "3,172,620", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 231.12, 414.72, 247.6218 ], "text": "4,265,800", "html_text": "4,265,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.72, 231.12, 511.92, 247.6218 ], "text": "4,175,300", "html_text": "4,175,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.92, 231.12, 609.12, 247.6218 ], "text": "4,216,200", "html_text": "4,216,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 33, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 344, "type": "TEXT", "location": { "l": 25.92, "t": 220.8, "r": 589.2, "b": 182.64 }, "text": "The Office of Claims and Appeals was created in KRS 49.010. The Office consists of three separate and distinct administrative boards attached to the Office within the meaning of KRS 12:020: the Board of Tax Appeals, the Board of Claims and the Crime Victims Compensation Board.", "reading_order": 1 }, { "page": 344, "type": "TEXT", "location": { "l": 26.4, "t": 174.96, "r": 548.64, "b": 148.08 }, "text": "The Board of Tax Appeals has exclusive jurisdiction to hear and resolve appeals arising from final rulings, orders, and determinations of any agency of state or county government relating to revenue and taxation.", "reading_order": 2 }, { "page": 344, "type": "TEXT", "location": { "l": 25.68, "t": 140.64, "r": 602.4, "b": 90.48 }, "text": "The Board of Claims is the only forum through which a citizen may sue the state for alleged negligence. Payments to claimants of less than $5,000 are from funds of the state agency determined to be at fault, awards over $5,000 disbursed from appropriations from the General Fund (ANOC), and awards against the Transportation Cabinet distributed from the Road Fund. The maximum award on a single claim is $250,000 and there is a cap of $400,000 on multiple claims arising from the same incident.", "reading_order": 3 }, { "page": 344, "type": "TEXT", "location": { "l": 309.12, "t": 18.96, "r": 324.96, "b": 8.64 }, "text": "325", "reading_order": 4 } ] }, { "page": 345, "items": [ { "page": 345, "type": "TEXT", "location": { "l": 25.44, "t": 765.36, "r": 604.08, "b": 692.16 }, "text": "The Crime Victims Compensation Board as a payer of last resort is able to reimburse innocent crime victims up to $30,000 for their medical expenses, lost wages that are not paid by any other source, and includes funeral expenses up to $7,500. Senate Bill 319 passed in the 2024 Regular Session, effective July 15, 2024, increases the total maximum award from $30,000 to $50,000, increases funeral expenses up to $10,000 and expands other types of costs that can be reimbursed. The Commission receives an allocation of 3.4 % of the state court cost fees and pursuant to KRS 186.574 receives 5.7% of the $30 fee from county attorney's traffic safety programs.", "reading_order": 0 }, { "page": 345, "type": "TEXT", "location": { "l": 25.68, "t": 683.52, "r": 594.48, "b": 645.84 }, "text": "Pursuant to KRS 216B.400 and KRS 49, the Crime Victims Compensation Board is responsible for paying health care providers and facilities for sexual assault examinations. The Commission receives federal funding from the Victims of Crime Act (VOCA) matching grant at 60% based on prior year claims from General and Restricted Funds.", "reading_order": 1 }, { "page": 345, "type": "TITLE", "location": { "l": 26.64, "t": 637.68, "r": 60, "b": 624.48 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 345, "type": "TEXT", "location": { "l": 26.16, "t": 615.36, "r": 605.52, "b": 578.88 }, "text": "The Governor's budget includes additional funding in the amount of $30,700 in fiscal year 2027 and $63,100 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $16,900 and $34,700, respectively.", "reading_order": 3 }, { "page": 345, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "326", "reading_order": 4 } ] }, { "page": 346, "items": [ { "page": 346, "type": "TABLE", "location": { "l": 28.08, "t": 765.36, "r": 606.96, "b": 323.52 }, "text": "
Public Protection Professional Licensing
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward12,690,74114,882,26414,311,80015,702,30014,970,300
Current Receipts6,685,2234,519,5897,052,4004,985,2007,521,200
Non-Revenue Receipts(200,000)(100,000)(100,000)(40,000)(40,000)
Total Restricted Funds19,175,96319,301,85321,264,20020,647,50022,451,500
Federal Fund
Balance Forward(12,200)
Current Receipts1,18362,328216,900204,700204,700
Total Federal Fund1,18362,328204,700204,700204,700
TOTAL SOURCE OF FUNDS19,177,14719,364,18121,468,90020,852,20022,656,200
EXPENDITURES BY CLASS
Personnel Costs3,581,1414,295,0504,732,9004,804,7004,898,400
Operating Expenses642,598668,216954,700998,200998,200
Grants Loans Benefits71,144101,21779,00079,00079,000
TOTAL EXPENDITURES4,294,8835,064,4835,766,6005,881,9005,975,600
EXPENDITURES BY FUND SOURCE
Restricted Funds4,293,6994,990,0055,561,9005,677,2005,770,900
Federal Fund1,18374,479204,700204,700204,700
TOTAL EXPENDITURES4,294,8835,064,4835,766,6005,881,9005,975,600
EXPENDITURES BY UNIT
Occupations, Professions, and Licensing2,234,3762,364,2542,627,1002,673,8002,724,800
Kentucky Real Estate Authority2,060,5072,700,2293,139,5003,208,1003,250,800
TOTAL EXPENDITURES4,294,8835,064,4835,766,6005,881,9005,975,600
", "rows": [ { "row_index": 0, "location": [ 28.08, 748.3662, 606.96, 765.36 ], "cells": [ { "location": [ 28.08, 748.3662, 124.56, 765.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 748.3662, 606.96, 765.36 ], "text": "Public Protection Professional Licensing", "html_text": "Public Protection Professional Licensing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 28.08, 731.3723, 606.96, 748.3662 ], "cells": [ { "location": [ 28.08, 731.3723, 124.56, 748.3662 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 731.3723, 221.04, 748.3662 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 731.3723, 317.52, 748.3662 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 731.3723, 414, 748.3662 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 731.3723, 510.48, 748.3662 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 731.3723, 606.96, 748.3662 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 28.08, 714.3785, 606.96, 731.3723 ], "cells": [ { "location": [ 28.08, 714.3785, 124.56, 731.3723 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 714.3785, 221.04, 731.3723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 714.3785, 317.52, 731.3723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 714.3785, 414, 731.3723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 714.3785, 510.48, 731.3723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 714.3785, 606.96, 731.3723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 28.08, 697.3846, 606.96, 714.3785 ], "cells": [ { "location": [ 28.08, 697.3846, 124.56, 714.3785 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 697.3846, 221.04, 714.3785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 697.3846, 317.52, 714.3785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 697.3846, 414, 714.3785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 697.3846, 510.48, 714.3785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 697.3846, 606.96, 714.3785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 28.08, 680.3908, 606.96, 697.3846 ], "cells": [ { "location": [ 28.08, 680.3908, 124.56, 697.3846 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 680.3908, 221.04, 697.3846 ], "text": "12,690,741", "html_text": "12,690,741", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 680.3908, 317.52, 697.3846 ], "text": "14,882,264", "html_text": "14,882,264", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 680.3908, 414, 697.3846 ], "text": "14,311,800", "html_text": "14,311,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 680.3908, 510.48, 697.3846 ], "text": "15,702,300", "html_text": "15,702,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 680.3908, 606.96, 697.3846 ], "text": "14,970,300", "html_text": "14,970,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 28.08, 663.3969, 606.96, 680.3908 ], "cells": [ { "location": [ 28.08, 663.3969, 124.56, 680.3908 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 663.3969, 221.04, 680.3908 ], "text": "6,685,223", "html_text": "6,685,223", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 663.3969, 317.52, 680.3908 ], "text": "4,519,589", "html_text": "4,519,589", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 663.3969, 414, 680.3908 ], "text": "7,052,400", "html_text": "7,052,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 663.3969, 510.48, 680.3908 ], "text": "4,985,200", "html_text": "4,985,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 663.3969, 606.96, 680.3908 ], "text": "7,521,200", "html_text": "7,521,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 28.08, 646.4031, 606.96, 663.3969 ], "cells": [ { "location": [ 28.08, 646.4031, 124.56, 663.3969 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 646.4031, 221.04, 663.3969 ], "text": "(200,000)", "html_text": "(200,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 646.4031, 317.52, 663.3969 ], "text": "(100,000)", "html_text": "(100,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 646.4031, 414, 663.3969 ], "text": "(100,000)", "html_text": "(100,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 646.4031, 510.48, 663.3969 ], "text": "(40,000)", "html_text": "(40,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 646.4031, 606.96, 663.3969 ], "text": "(40,000)", "html_text": "(40,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 28.08, 629.4092, 606.96, 646.4031 ], "cells": [ { "location": [ 28.08, 629.4092, 124.56, 646.4031 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 629.4092, 221.04, 646.4031 ], "text": "19,175,963", "html_text": "19,175,963", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 629.4092, 317.52, 646.4031 ], "text": "19,301,853", "html_text": "19,301,853", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 629.4092, 414, 646.4031 ], "text": "21,264,200", "html_text": "21,264,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 629.4092, 510.48, 646.4031 ], "text": "20,647,500", "html_text": "20,647,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 629.4092, 606.96, 646.4031 ], "text": "22,451,500", "html_text": "22,451,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 28.08, 612.4154, 606.96, 629.4092 ], "cells": [ { "location": [ 28.08, 612.4154, 124.56, 629.4092 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 612.4154, 221.04, 629.4092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 612.4154, 317.52, 629.4092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 612.4154, 414, 629.4092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 612.4154, 510.48, 629.4092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 612.4154, 606.96, 629.4092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 28.08, 595.4215, 606.96, 612.4154 ], "cells": [ { "location": [ 28.08, 595.4215, 124.56, 612.4154 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 595.4215, 221.04, 612.4154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 595.4215, 317.52, 612.4154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 595.4215, 414, 612.4154 ], "text": "(12,200)", "html_text": "(12,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 595.4215, 510.48, 612.4154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 595.4215, 606.96, 612.4154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 28.08, 578.4277, 606.96, 595.4215 ], "cells": [ { "location": [ 28.08, 578.4277, 124.56, 595.4215 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 578.4277, 221.04, 595.4215 ], "text": "1,183", "html_text": "1,183", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 578.4277, 317.52, 595.4215 ], "text": "62,328", "html_text": "62,328", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 578.4277, 414, 595.4215 ], "text": "216,900", "html_text": "216,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 578.4277, 510.48, 595.4215 ], "text": "204,700", "html_text": "204,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 578.4277, 606.96, 595.4215 ], "text": "204,700", "html_text": "204,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 11, "location": [ 28.08, 561.4338, 606.96, 578.4277 ], "cells": [ { "location": [ 28.08, 561.4338, 124.56, 578.4277 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 561.4338, 221.04, 578.4277 ], "text": "1,183", "html_text": "1,183", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 561.4338, 317.52, 578.4277 ], "text": "62,328", "html_text": "62,328", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 561.4338, 414, 578.4277 ], "text": "204,700", "html_text": "204,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 561.4338, 510.48, 578.4277 ], "text": "204,700", "html_text": "204,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 561.4338, 606.96, 578.4277 ], "text": "204,700", "html_text": "204,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 12, "location": [ 28.08, 544.44, 606.96, 561.4338 ], "cells": [ { "location": [ 28.08, 544.44, 124.56, 561.4338 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 544.44, 221.04, 561.4338 ], "text": "19,177,147", "html_text": "19,177,147", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 544.44, 317.52, 561.4338 ], "text": "19,364,181", "html_text": "19,364,181", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 544.44, 414, 561.4338 ], "text": "21,468,900", "html_text": "21,468,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 544.44, 510.48, 561.4338 ], "text": "20,852,200", "html_text": "20,852,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 544.44, 606.96, 561.4338 ], "text": "22,656,200", "html_text": "22,656,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 13, "location": [ 28.08, 527.4462, 606.96, 544.44 ], "cells": [ { "location": [ 28.08, 527.4462, 124.56, 544.44 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 527.4462, 221.04, 544.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 527.4462, 317.52, 544.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 527.4462, 414, 544.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 527.4462, 510.48, 544.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 527.4462, 606.96, 544.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 14, "location": [ 28.08, 510.4523, 606.96, 527.4462 ], "cells": [ { "location": [ 28.08, 510.4523, 124.56, 527.4462 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 510.4523, 221.04, 527.4462 ], "text": "3,581,141", "html_text": "3,581,141", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 510.4523, 317.52, 527.4462 ], "text": "4,295,050", "html_text": "4,295,050", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 510.4523, 414, 527.4462 ], "text": "4,732,900", "html_text": "4,732,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 510.4523, 510.48, 527.4462 ], "text": "4,804,700", "html_text": "4,804,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 510.4523, 606.96, 527.4462 ], "text": "4,898,400", "html_text": "4,898,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 15, "location": [ 28.08, 493.4585, 606.96, 510.4523 ], "cells": [ { "location": [ 28.08, 493.4585, 124.56, 510.4523 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 493.4585, 221.04, 510.4523 ], "text": "642,598", "html_text": "642,598", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 493.4585, 317.52, 510.4523 ], "text": "668,216", "html_text": "668,216", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 493.4585, 414, 510.4523 ], "text": "954,700", "html_text": "954,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 493.4585, 510.48, 510.4523 ], "text": "998,200", "html_text": "998,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 493.4585, 606.96, 510.4523 ], "text": "998,200", "html_text": "998,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 16, "location": [ 28.08, 476.4646, 606.96, 493.4585 ], "cells": [ { "location": [ 28.08, 476.4646, 124.56, 493.4585 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 476.4646, 221.04, 493.4585 ], "text": "71,144", "html_text": "71,144", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 476.4646, 317.52, 493.4585 ], "text": "101,217", "html_text": "101,217", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 476.4646, 414, 493.4585 ], "text": "79,000", "html_text": "79,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 476.4646, 510.48, 493.4585 ], "text": "79,000", "html_text": "79,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 476.4646, 606.96, 493.4585 ], "text": "79,000", "html_text": "79,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 17, "location": [ 28.08, 459.4708, 606.96, 476.4646 ], "cells": [ { "location": [ 28.08, 459.4708, 124.56, 476.4646 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 459.4708, 221.04, 476.4646 ], "text": "4,294,883", "html_text": "4,294,883", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 459.4708, 317.52, 476.4646 ], "text": "5,064,483", "html_text": "5,064,483", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 459.4708, 414, 476.4646 ], "text": "5,766,600", "html_text": "5,766,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 459.4708, 510.48, 476.4646 ], "text": "5,881,900", "html_text": "5,881,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 459.4708, 606.96, 476.4646 ], "text": "5,975,600", "html_text": "5,975,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 18, "location": [ 28.08, 442.4769, 606.96, 459.4708 ], "cells": [ { "location": [ 28.08, 442.4769, 124.56, 459.4708 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 442.4769, 221.04, 459.4708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 442.4769, 317.52, 459.4708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 442.4769, 414, 459.4708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 442.4769, 510.48, 459.4708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 442.4769, 606.96, 459.4708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 19, "location": [ 28.08, 425.4831, 606.96, 442.4769 ], "cells": [ { "location": [ 28.08, 425.4831, 124.56, 442.4769 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 425.4831, 221.04, 442.4769 ], "text": "4,293,699", "html_text": "4,293,699", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 425.4831, 317.52, 442.4769 ], "text": "4,990,005", "html_text": "4,990,005", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 425.4831, 414, 442.4769 ], "text": "5,561,900", "html_text": "5,561,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 425.4831, 510.48, 442.4769 ], "text": "5,677,200", "html_text": "5,677,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 425.4831, 606.96, 442.4769 ], "text": "5,770,900", "html_text": "5,770,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 20, "location": [ 28.08, 408.4892, 606.96, 425.4831 ], "cells": [ { "location": [ 28.08, 408.4892, 124.56, 425.4831 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 408.4892, 221.04, 425.4831 ], "text": "1,183", "html_text": "1,183", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 408.4892, 317.52, 425.4831 ], "text": "74,479", "html_text": "74,479", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 408.4892, 414, 425.4831 ], "text": "204,700", "html_text": "204,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 408.4892, 510.48, 425.4831 ], "text": "204,700", "html_text": "204,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 408.4892, 606.96, 425.4831 ], "text": "204,700", "html_text": "204,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 21, "location": [ 28.08, 391.4954, 606.96, 408.4892 ], "cells": [ { "location": [ 28.08, 391.4954, 124.56, 408.4892 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 391.4954, 221.04, 408.4892 ], "text": "4,294,883", "html_text": "4,294,883", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 391.4954, 317.52, 408.4892 ], "text": "5,064,483", "html_text": "5,064,483", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 391.4954, 414, 408.4892 ], "text": "5,766,600", "html_text": "5,766,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 391.4954, 510.48, 408.4892 ], "text": "5,881,900", "html_text": "5,881,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 391.4954, 606.96, 408.4892 ], "text": "5,975,600", "html_text": "5,975,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 22, "location": [ 28.08, 374.5015, 606.96, 391.4954 ], "cells": [ { "location": [ 28.08, 374.5015, 124.56, 391.4954 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 374.5015, 221.04, 391.4954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 374.5015, 317.52, 391.4954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 374.5015, 414, 391.4954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 374.5015, 510.48, 391.4954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 374.5015, 606.96, 391.4954 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 23, "location": [ 28.08, 357.5077, 606.96, 374.5015 ], "cells": [ { "location": [ 28.08, 357.5077, 124.56, 374.5015 ], "text": "Occupations, Professions, and Licensing", "html_text": "Occupations, Professions, and Licensing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 357.5077, 221.04, 374.5015 ], "text": "2,234,376", "html_text": "2,234,376", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 357.5077, 317.52, 374.5015 ], "text": "2,364,254", "html_text": "2,364,254", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 357.5077, 414, 374.5015 ], "text": "2,627,100", "html_text": "2,627,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 357.5077, 510.48, 374.5015 ], "text": "2,673,800", "html_text": "2,673,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 357.5077, 606.96, 374.5015 ], "text": "2,724,800", "html_text": "2,724,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 24, "location": [ 28.08, 340.5138, 606.96, 357.5077 ], "cells": [ { "location": [ 28.08, 340.5138, 124.56, 357.5077 ], "text": "Kentucky Real Estate Authority", "html_text": "Kentucky Real Estate Authority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 340.5138, 221.04, 357.5077 ], "text": "2,060,507", "html_text": "2,060,507", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 340.5138, 317.52, 357.5077 ], "text": "2,700,229", "html_text": "2,700,229", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 340.5138, 414, 357.5077 ], "text": "3,139,500", "html_text": "3,139,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 340.5138, 510.48, 357.5077 ], "text": "3,208,100", "html_text": "3,208,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 340.5138, 606.96, 357.5077 ], "text": "3,250,800", "html_text": "3,250,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 25, "location": [ 28.08, 323.52, 606.96, 340.5138 ], "cells": [ { "location": [ 28.08, 323.52, 124.56, 340.5138 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 124.56, 323.52, 221.04, 340.5138 ], "text": "4,294,883", "html_text": "4,294,883", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 221.04, 323.52, 317.52, 340.5138 ], "text": "5,064,483", "html_text": "5,064,483", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 317.52, 323.52, 414, 340.5138 ], "text": "5,766,600", "html_text": "5,766,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 414, 323.52, 510.48, 340.5138 ], "text": "5,881,900", "html_text": "5,881,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 510.48, 323.52, 606.96, 340.5138 ], "text": "5,975,600", "html_text": "5,975,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 26, "n_cols": 6, "ref": "#/tables/1", "reading_order": 0 }, { "page": 346, "type": "TEXT", "location": { "l": 25.44, "t": 312.96, "r": 603.36, "b": 249.84 }, "text": "KRS 224.10-052 initially established the Office of Occupations and Professions (O & P) with the responsibility of providing general administrative services to state regulatory boards/entities at the option of the board/commission. In April 2017, Executive Order 2017-325 was codified in KRS 324B.020 to restructure the Office, thus creating the Department of Professional Licensing (DPL). Through utilization of DPL services, these boards license and/or track licensure status for approximately 46,000 individuals/businesses throughout the Commonwealth each year.", "reading_order": 1 }, { "page": 346, "type": "TEXT", "location": { "l": 26.16, "t": 242.64, "r": 221.04, "b": 228.72 }, "text": "The boards/entities served by DPL include:", "reading_order": 2 }, { "page": 346, "type": "TABLE", "location": { "l": 42.96, "t": 222.96, "r": 590.4, "b": 51.6 }, "text": "
• Kentucky Board of Alcohol and Drug Counselors• Kentucky Board of Registration for Professional Geologists
• Kentucky Board of Licensure and Certification for Dietitians and Nutritionists• Kentucky Board of Interpreters for the Deaf and Hard of Hearing
• Kentucky Board of Licensure for Pastoral Counselors• Kentucky Board of Licensed Professional Counselors
• Kentucky Board of Ophthalmic Dispensers• Kentucky Board of Licensure of Marriage and Family Therapists
• Kentucky Board of Licensure for Long-term Care Administrators• Kentucky Licensing Board for Specialists in Hearing Instruments
• Kentucky Directory of Registered Athlete Agents• Kentucky Board of Speech-Language Pathology & Audiology
", "rows": [ { "row_index": 0, "location": [ 42.96, 194.4, 590.4, 222.96 ], "cells": [ { "location": [ 42.96, 194.4, 316.68, 222.96 ], "text": "• Kentucky Board of Alcohol and Drug Counselors", "html_text": "• Kentucky Board of Alcohol and Drug Counselors", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 194.4, 590.4, 222.96 ], "text": "• Kentucky Board of Registration for Professional Geologists", "html_text": "• Kentucky Board of Registration for Professional Geologists", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 42.96, 165.84, 590.4, 194.4 ], "cells": [ { "location": [ 42.96, 165.84, 316.68, 194.4 ], "text": "• Kentucky Board of Licensure and Certification for Dietitians and Nutritionists", "html_text": "• Kentucky Board of Licensure and Certification for Dietitians and Nutritionists", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 165.84, 590.4, 194.4 ], "text": "• Kentucky Board of Interpreters for the Deaf and Hard of Hearing", "html_text": "• Kentucky Board of Interpreters for the Deaf and Hard of Hearing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 42.96, 137.28, 590.4, 165.84 ], "cells": [ { "location": [ 42.96, 137.28, 316.68, 165.84 ], "text": "• Kentucky Board of Licensure for Pastoral Counselors", "html_text": "• Kentucky Board of Licensure for Pastoral Counselors", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 137.28, 590.4, 165.84 ], "text": "• Kentucky Board of Licensed Professional Counselors", "html_text": "• Kentucky Board of Licensed Professional Counselors", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 42.96, 108.72, 590.4, 137.28 ], "cells": [ { "location": [ 42.96, 108.72, 316.68, 137.28 ], "text": "• Kentucky Board of Ophthalmic Dispensers", "html_text": "• Kentucky Board of Ophthalmic Dispensers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 108.72, 590.4, 137.28 ], "text": "• Kentucky Board of Licensure of Marriage and Family Therapists", "html_text": "• Kentucky Board of Licensure of Marriage and Family Therapists", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 42.96, 80.16, 590.4, 108.72 ], "cells": [ { "location": [ 42.96, 80.16, 316.68, 108.72 ], "text": "• Kentucky Board of Licensure for Long-term Care Administrators", "html_text": "• Kentucky Board of Licensure for Long-term Care Administrators", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 80.16, 590.4, 108.72 ], "text": "• Kentucky Licensing Board for Specialists in Hearing Instruments", "html_text": "• Kentucky Licensing Board for Specialists in Hearing Instruments", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 42.96, 51.6, 590.4, 80.16 ], "cells": [ { "location": [ 42.96, 51.6, 316.68, 80.16 ], "text": "• Kentucky Directory of Registered Athlete Agents", "html_text": "• Kentucky Directory of Registered Athlete Agents", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 51.6, 590.4, 80.16 ], "text": "• Kentucky Board of Speech-Language Pathology & Audiology", "html_text": "• Kentucky Board of Speech-Language Pathology & Audiology", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 6, "n_cols": 2, "ref": "#/tables/0", "reading_order": 3 }, { "page": 346, "type": "TEXT", "location": { "l": 308.64, "t": 19.2, "r": 324.48, "b": 9.12 }, "text": "327", "reading_order": 4 } ] }, { "page": 347, "items": [ { "page": 347, "type": "LIST_ITEM", "location": { "l": 46.8, "t": 762.72, "r": 294, "b": 749.76 }, "text": "Kentucky Board of Licensure for Massage Therapy", "marker": "•", "list_id": "L37", "level": 0, "reading_order": 0 }, { "page": 347, "type": "LIST_ITEM", "location": { "l": 46.56, "t": 743.04, "r": 191.28, "b": 729.84 }, "text": "Kentucky Board of Podiatry", "marker": "•", "list_id": "L37", "level": 0, "reading_order": 1 }, { "page": 347, "type": "LIST_ITEM", "location": { "l": 46.56, "t": 726.96, "r": 285.12, "b": 702.48 }, "text": "Kentucky Board of Licensure for Professional Art Therapists\n- Kentucky Board of Licensure for Private Investigators", "marker": "•", "list_id": "L37", "level": 0, "reading_order": 2 }, { "page": 347, "type": "LIST_ITEM", "location": { "l": 46.56, "t": 697.44, "r": 258.48, "b": 683.52 }, "text": "Kentucky Board of Chiropractic Examiners\n• Kentucky Applied Behavior Analysis Licensing Board", "marker": "•", "list_id": "L37", "level": 0, "reading_order": 3 }, { "page": 347, "type": "LIST_ITEM", "location": { "l": 46.56, "t": 681.6, "r": 266.16, "b": 668.16 }, "text": "Kentucky Board of Examiners of Psychology", "marker": "•", "list_id": "L37", "level": 0, "reading_order": 4 }, { "page": 347, "type": "LIST_ITEM", "location": { "l": 46.56, "t": 665.76, "r": 312, "b": 652.08 }, "text": "Kentucky Board of Licensure for Occupational Therapy\n- Kentucky Board of Licensed Diabetes Educators", "marker": "•", "list_id": "L37", "level": 0, "reading_order": 5 }, { "page": 347, "type": "LIST_ITEM", "location": { "l": 46.56, "t": 635.76, "r": 214.32, "b": 622.08 }, "text": "Kentucky Board of Radon Safety", "marker": "•", "list_id": "L37", "level": 0, "reading_order": 6 }, { "page": 347, "type": "LIST_ITEM", "location": { "l": 335.04, "t": 726.96, "r": 560.64, "b": 702.48 }, "text": "Kentucky Board of Prosthetics, Orthotics, and Pedorthics", "marker": "•", "list_id": "L37", "level": 0, "reading_order": 7 }, { "page": 347, "type": "LIST_ITEM", "location": { "l": 334.56, "t": 681.84, "r": 579.12, "b": 667.92 }, "text": "Kentucky Registry of Secondary Metals Recyclers", "marker": "•", "list_id": "L37", "level": 0, "reading_order": 8 }, { "page": 347, "type": "LIST_ITEM", "location": { "l": 334.32, "t": 665.76, "r": 566.16, "b": 641.04 }, "text": "Kentucky Board of Durable Medical Equipment Suppliers", "marker": "•", "list_id": "L37", "level": 0, "reading_order": 9 }, { "page": 347, "type": "TEXT", "location": { "l": 26.4, "t": 608.88, "r": 605.04, "b": 535.44 }, "text": "Executive Order 2016-859 was codified in KRS 324B.050 to establish the Kentucky Real Estate Authority within the Department in order to provide oversight of the four professional licensing boards that serve functions in the real estate industry. The four boards were abolished and the Board of Real Estate Professionals, Kentucky Board of Real Estate Appraisers, Board of Home Inspectors and Kentucky Board of Auctioneers were recreated under the Authority. Each board under the Authority has five voting members and an Executive Director. The Real Estate Authority utilizes the administrative support services provided by the Department of Professional Licensing.", "reading_order": 10 }, { "page": 347, "type": "TITLE", "location": { "l": 26.88, "t": 526.8, "r": 60, "b": 513.6 }, "text": "Policy", "reading_order": 11, "level": 2 }, { "page": 347, "type": "TEXT", "location": { "l": 27.12, "t": 505.2, "r": 596.64, "b": 479.04 }, "text": "The Governor's budget includes additional funding in the amount of $67,600 in fiscal year 2027 and $138,800 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 12 }, { "page": 347, "type": "TEXT", "location": { "l": 27.36, "t": 470.88, "r": 596.4, "b": 445.44 }, "text": "The budget also includes $232,200 in fiscal year 2027 and $231,400 in fiscal year 2028 to fund two additional full-time positions to support increased licensee volume.", "reading_order": 13 }, { "page": 347, "type": "TEXT", "location": { "l": 309.36, "t": 18.72, "r": 324.72, "b": 8.88 }, "text": "328", "reading_order": 14 } ] }, { "page": 348, "items": [ { "page": 348, "type": "TABLE", "location": { "l": 27.84, "t": 765.6, "r": 606.72, "b": 445.44 }, "text": "
Public Protection Boxing and Wrestling Commission
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward121,378167,187356,000525,900642,300
Current Receipts239,072428,049447,000447,000447,000
Total Restricted Funds360,450595,235803,000972,9001,089,300
TOTAL SOURCE OF FUNDS360,450595,235803,000972,9001,089,300
EXPENDITURES BY CLASS
Personnel Costs179,889218,177239,900260,700266,500
Operating Expenses13,37421,07437,20069,90069,900
TOTAL EXPENDITURES193,263239,251277,100330,600336,400
EXPENDITURES BY FUND SOURCE
Restricted Funds193,263239,251277,100330,600336,400
TOTAL EXPENDITURES193,263239,251277,100330,600336,400
EXPENDITURES BY UNIT
Boxing and Wrestling Commission193,263239,251277,100330,600336,400
TOTAL EXPENDITURES193,263239,251277,100330,600336,400
", "rows": [ { "row_index": 0, "location": [ 27.84, 747.8133, 606.72, 765.6 ], "cells": [ { "location": [ 27.84, 747.8133, 124.32, 765.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 747.8133, 606.72, 765.6 ], "text": "Public Protection Boxing and Wrestling Commission", "html_text": "Public Protection Boxing and Wrestling Commission", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 730.0267, 606.72, 747.8133 ], "cells": [ { "location": [ 27.84, 730.0267, 124.32, 747.8133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 730.0267, 220.8, 747.8133 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 730.0267, 317.28, 747.8133 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 730.0267, 413.76, 747.8133 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 730.0267, 510.24, 747.8133 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 730.0267, 606.72, 747.8133 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 712.24, 606.72, 730.0267 ], "cells": [ { "location": [ 27.84, 712.24, 124.32, 730.0267 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 712.24, 220.8, 730.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 712.24, 317.28, 730.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 712.24, 413.76, 730.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 712.24, 510.24, 730.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 712.24, 606.72, 730.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 694.4533, 606.72, 712.24 ], "cells": [ { "location": [ 27.84, 694.4533, 124.32, 712.24 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 694.4533, 220.8, 712.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 694.4533, 317.28, 712.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 694.4533, 413.76, 712.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 694.4533, 510.24, 712.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 694.4533, 606.72, 712.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 676.6667, 606.72, 694.4533 ], "cells": [ { "location": [ 27.84, 676.6667, 124.32, 694.4533 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 676.6667, 220.8, 694.4533 ], "text": "121,378", "html_text": "121,378", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 676.6667, 317.28, 694.4533 ], "text": "167,187", "html_text": "167,187", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 676.6667, 413.76, 694.4533 ], "text": "356,000", "html_text": "356,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 676.6667, 510.24, 694.4533 ], "text": "525,900", "html_text": "525,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 676.6667, 606.72, 694.4533 ], "text": "642,300", "html_text": "642,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 658.88, 606.72, 676.6667 ], "cells": [ { "location": [ 27.84, 658.88, 124.32, 676.6667 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 658.88, 220.8, 676.6667 ], "text": "239,072", "html_text": "239,072", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 658.88, 317.28, 676.6667 ], "text": "428,049", "html_text": "428,049", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 658.88, 413.76, 676.6667 ], "text": "447,000", "html_text": "447,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 658.88, 510.24, 676.6667 ], "text": "447,000", "html_text": "447,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 658.88, 606.72, 676.6667 ], "text": "447,000", "html_text": "447,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 641.0933, 606.72, 658.88 ], "cells": [ { "location": [ 27.84, 641.0933, 124.32, 658.88 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 641.0933, 220.8, 658.88 ], "text": "360,450", "html_text": "360,450", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 641.0933, 317.28, 658.88 ], "text": "595,235", "html_text": "595,235", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 641.0933, 413.76, 658.88 ], "text": "803,000", "html_text": "803,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 641.0933, 510.24, 658.88 ], "text": "972,900", "html_text": "972,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 641.0933, 606.72, 658.88 ], "text": "1,089,300", "html_text": "1,089,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 623.3067, 606.72, 641.0933 ], "cells": [ { "location": [ 27.84, 623.3067, 124.32, 641.0933 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 623.3067, 220.8, 641.0933 ], "text": "360,450", "html_text": "360,450", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 623.3067, 317.28, 641.0933 ], "text": "595,235", "html_text": "595,235", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 623.3067, 413.76, 641.0933 ], "text": "803,000", "html_text": "803,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 623.3067, 510.24, 641.0933 ], "text": "972,900", "html_text": "972,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 623.3067, 606.72, 641.0933 ], "text": "1,089,300", "html_text": "1,089,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 605.52, 606.72, 623.3067 ], "cells": [ { "location": [ 27.84, 605.52, 124.32, 623.3067 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 605.52, 220.8, 623.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 605.52, 317.28, 623.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 605.52, 413.76, 623.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 605.52, 510.24, 623.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 605.52, 606.72, 623.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 587.7333, 606.72, 605.52 ], "cells": [ { "location": [ 27.84, 587.7333, 124.32, 605.52 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 587.7333, 220.8, 605.52 ], "text": "179,889", "html_text": "179,889", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 587.7333, 317.28, 605.52 ], "text": "218,177", "html_text": "218,177", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 587.7333, 413.76, 605.52 ], "text": "239,900", "html_text": "239,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 587.7333, 510.24, 605.52 ], "text": "260,700", "html_text": "260,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 587.7333, 606.72, 605.52 ], "text": "266,500", "html_text": "266,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 569.9467, 606.72, 587.7333 ], "cells": [ { "location": [ 27.84, 569.9467, 124.32, 587.7333 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 569.9467, 220.8, 587.7333 ], "text": "13,374", "html_text": "13,374", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 569.9467, 317.28, 587.7333 ], "text": "21,074", "html_text": "21,074", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 569.9467, 413.76, 587.7333 ], "text": "37,200", "html_text": "37,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 569.9467, 510.24, 587.7333 ], "text": "69,900", "html_text": "69,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 569.9467, 606.72, 587.7333 ], "text": "69,900", "html_text": "69,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 552.16, 606.72, 569.9467 ], "cells": [ { "location": [ 27.84, 552.16, 124.32, 569.9467 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 552.16, 220.8, 569.9467 ], "text": "193,263", "html_text": "193,263", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 552.16, 317.28, 569.9467 ], "text": "239,251", "html_text": "239,251", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 552.16, 413.76, 569.9467 ], "text": "277,100", "html_text": "277,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 552.16, 510.24, 569.9467 ], "text": "330,600", "html_text": "330,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 552.16, 606.72, 569.9467 ], "text": "336,400", "html_text": "336,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 534.3733, 606.72, 552.16 ], "cells": [ { "location": [ 27.84, 534.3733, 124.32, 552.16 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 534.3733, 220.8, 552.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 534.3733, 317.28, 552.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 534.3733, 413.76, 552.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 534.3733, 510.24, 552.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 534.3733, 606.72, 552.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 516.5867, 606.72, 534.3733 ], "cells": [ { "location": [ 27.84, 516.5867, 124.32, 534.3733 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 516.5867, 220.8, 534.3733 ], "text": "193,263", "html_text": "193,263", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 516.5867, 317.28, 534.3733 ], "text": "239,251", "html_text": "239,251", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 516.5867, 413.76, 534.3733 ], "text": "277,100", "html_text": "277,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 516.5867, 510.24, 534.3733 ], "text": "330,600", "html_text": "330,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 516.5867, 606.72, 534.3733 ], "text": "336,400", "html_text": "336,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 498.8, 606.72, 516.5867 ], "cells": [ { "location": [ 27.84, 498.8, 124.32, 516.5867 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 498.8, 220.8, 516.5867 ], "text": "193,263", "html_text": "193,263", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 498.8, 317.28, 516.5867 ], "text": "239,251", "html_text": "239,251", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 498.8, 413.76, 516.5867 ], "text": "277,100", "html_text": "277,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 498.8, 510.24, 516.5867 ], "text": "330,600", "html_text": "330,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 498.8, 606.72, 516.5867 ], "text": "336,400", "html_text": "336,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 481.0133, 606.72, 498.8 ], "cells": [ { "location": [ 27.84, 481.0133, 124.32, 498.8 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 481.0133, 220.8, 498.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 481.0133, 317.28, 498.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 481.0133, 413.76, 498.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 481.0133, 510.24, 498.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 481.0133, 606.72, 498.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 463.2267, 606.72, 481.0133 ], "cells": [ { "location": [ 27.84, 463.2267, 124.32, 481.0133 ], "text": "Boxing and Wrestling Commission", "html_text": "Boxing and Wrestling Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 463.2267, 220.8, 481.0133 ], "text": "193,263", "html_text": "193,263", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 463.2267, 317.28, 481.0133 ], "text": "239,251", "html_text": "239,251", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 463.2267, 413.76, 481.0133 ], "text": "277,100", "html_text": "277,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 463.2267, 510.24, 481.0133 ], "text": "330,600", "html_text": "330,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 463.2267, 606.72, 481.0133 ], "text": "336,400", "html_text": "336,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 445.44, 606.72, 463.2267 ], "cells": [ { "location": [ 27.84, 445.44, 124.32, 463.2267 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 445.44, 220.8, 463.2267 ], "text": "193,263", "html_text": "193,263", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 445.44, 317.28, 463.2267 ], "text": "239,251", "html_text": "239,251", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 445.44, 413.76, 463.2267 ], "text": "277,100", "html_text": "277,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 445.44, 510.24, 463.2267 ], "text": "330,600", "html_text": "330,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.24, 445.44, 606.72, 463.2267 ], "text": "336,400", "html_text": "336,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 18, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 348, "type": "TEXT", "location": { "l": 24.96, "t": 433.2, "r": 601.44, "b": 323.28 }, "text": "The Boxing and Wrestling Commission, pursuant to KRS Chapter 229, is the sole authority over professional boxing, wrestling, and amateur and professional mixed martial arts (MMA) shows or exhibitions in Kentucky. The five Commission members are appointed by the Governor and recommend statutory and regulatory changes, review applications for licensure and review recommendations from the Kentucky Boxing and Wrestling Commission Medical Advisory Panel. The Commission is responsible for enforcement of KRS Chapter 229 and 201 KAR Chapter 27 including investigation of complaints and issuance of violations, processing licenses for all parties involved including: professional and amateur MMA contestants, professional boxers, professional wrestlers, managers, trainers, referees, judges, timekeepers, physicians, promoters, and event staff. Requested show dates and participants are subject to the Commission review and approval. All wrestling events undergo inspection on a random basis and a Commission Inspector supervises all boxing and MMA events.", "reading_order": 1 }, { "page": 348, "type": "TITLE", "location": { "l": 26.16, "t": 315.36, "r": 60, "b": 302.4 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 348, "type": "TEXT", "location": { "l": 25.2, "t": 293.52, "r": 592.8, "b": 267.36 }, "text": "The Governor's budget includes additional funding in the amount of $4,100 in fiscal year 2027 and $8,500 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 3 }, { "page": 348, "type": "TEXT", "location": { "l": 25.68, "t": 259.44, "r": 596.88, "b": 233.52 }, "text": "The Governor's budget includes $70,000 in each fiscal year to fund an additional part-time position. This position is necessary to properly monitor the increased number of events.", "reading_order": 4 }, { "page": 348, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.72, "b": 8.88 }, "text": "329", "reading_order": 5 } ] }, { "page": 349, "items": [ { "page": 349, "type": "TABLE", "location": { "l": 27.84, "t": 771.36, "r": 607.2, "b": 266.16 }, "text": "
Public Protection\\nAlcoholic Beverage Control
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward8,114,16810,898,76813,255,60014,156,00010,408,600
Current Receipts10,562,13211,550,74810,945,00014,530,00014,285,000
Non-Revenue Receipts(1,435,832)(1,987,906)(2,895,000)(8,890,000)(8,890,000)
Fund Transfers(548,434)
Total Restricted Funds17,240,46819,913,17621,305,60019,796,00015,803,600
Federal Fund
Balance Forward61,6236,75715,600
Current Receipts575,266800,310999,1001,014,7001,014,700
Total Federal Fund636,888807,0671,014,7001,014,7001,014,700
TOTAL SOURCE OF FUNDS17,877,35720,720,24322,320,30020,810,70016,818,300
EXPENDITURES BY CLASS
Personnel Costs5,887,8686,223,5966,667,9008,054,6008,209,000
Operating Expenses883,997930,5581,371,4001,722,5001,722,500
Grants Loans Benefits205,750125,000125,000125,000
Capital Outlay199,96689,150500,000
TOTAL EXPENDITURES6,971,8327,449,0548,164,30010,402,10010,056,500
EXPENDITURES BY FUND SOURCE
Restricted Funds6,341,7006,657,5797,149,6009,387,4009,041,800
Federal Fund630,131791,4751,014,7001,014,7001,014,700
TOTAL EXPENDITURES6,971,8327,449,0548,164,30010,402,10010,056,500
EXPENDITURES BY UNIT
Administration, Enforcement and License6,327,6986,591,3036,995,8006,492,1006,646,600
Tobacco Enforcement644,134857,7511,168,5001,160,0001,159,900
Tobacco, Nicotine, and Vapor Product\\nLicensing2,750,0002,250,000
TOTAL EXPENDITURES6,971,8327,449,0548,164,30010,402,10010,056,500
", "rows": [ { "row_index": 0, "location": [ 27.84, 753.9393, 607.2, 771.36 ], "cells": [ { "location": [ 27.84, 753.9393, 124.4, 771.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 753.9393, 607.2, 771.36 ], "text": "Public Protection\\nAlcoholic Beverage Control", "html_text": "Public Protection\\nAlcoholic Beverage Control", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 736.5186, 607.2, 753.9393 ], "cells": [ { "location": [ 27.84, 736.5186, 124.4, 753.9393 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 736.5186, 220.96, 753.9393 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 736.5186, 317.52, 753.9393 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 736.5186, 414.08, 753.9393 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 736.5186, 510.64, 753.9393 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 736.5186, 607.2, 753.9393 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 719.0979, 607.2, 736.5186 ], "cells": [ { "location": [ 27.84, 719.0979, 124.4, 736.5186 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 719.0979, 220.96, 736.5186 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 719.0979, 317.52, 736.5186 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 719.0979, 414.08, 736.5186 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 719.0979, 510.64, 736.5186 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 719.0979, 607.2, 736.5186 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 701.6772, 607.2, 719.0979 ], "cells": [ { "location": [ 27.84, 701.6772, 124.4, 719.0979 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 701.6772, 220.96, 719.0979 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 701.6772, 317.52, 719.0979 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 701.6772, 414.08, 719.0979 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 701.6772, 510.64, 719.0979 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 701.6772, 607.2, 719.0979 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 684.2566, 607.2, 701.6772 ], "cells": [ { "location": [ 27.84, 684.2566, 124.4, 701.6772 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 684.2566, 220.96, 701.6772 ], "text": "8,114,168", "html_text": "8,114,168", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 684.2566, 317.52, 701.6772 ], "text": "10,898,768", "html_text": "10,898,768", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 684.2566, 414.08, 701.6772 ], "text": "13,255,600", "html_text": "13,255,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 684.2566, 510.64, 701.6772 ], "text": "14,156,000", "html_text": "14,156,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 684.2566, 607.2, 701.6772 ], "text": "10,408,600", "html_text": "10,408,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 666.8359, 607.2, 684.2566 ], "cells": [ { "location": [ 27.84, 666.8359, 124.4, 684.2566 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 666.8359, 220.96, 684.2566 ], "text": "10,562,132", "html_text": "10,562,132", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 666.8359, 317.52, 684.2566 ], "text": "11,550,748", "html_text": "11,550,748", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 666.8359, 414.08, 684.2566 ], "text": "10,945,000", "html_text": "10,945,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 666.8359, 510.64, 684.2566 ], "text": "14,530,000", "html_text": "14,530,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 666.8359, 607.2, 684.2566 ], "text": "14,285,000", "html_text": "14,285,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 649.4152, 607.2, 666.8359 ], "cells": [ { "location": [ 27.84, 649.4152, 124.4, 666.8359 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 649.4152, 220.96, 666.8359 ], "text": "(1,435,832)", "html_text": "(1,435,832)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 649.4152, 317.52, 666.8359 ], "text": "(1,987,906)", "html_text": "(1,987,906)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 649.4152, 414.08, 666.8359 ], "text": "(2,895,000)", "html_text": "(2,895,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 649.4152, 510.64, 666.8359 ], "text": "(8,890,000)", "html_text": "(8,890,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 649.4152, 607.2, 666.8359 ], "text": "(8,890,000)", "html_text": "(8,890,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 631.9945, 607.2, 649.4152 ], "cells": [ { "location": [ 27.84, 631.9945, 124.4, 649.4152 ], "text": "Fund Transfers", "html_text": "Fund Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 631.9945, 220.96, 649.4152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 631.9945, 317.52, 649.4152 ], "text": "(548,434)", "html_text": "(548,434)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 631.9945, 414.08, 649.4152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 631.9945, 510.64, 649.4152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 631.9945, 607.2, 649.4152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 614.5738, 607.2, 631.9945 ], "cells": [ { "location": [ 27.84, 614.5738, 124.4, 631.9945 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 614.5738, 220.96, 631.9945 ], "text": "17,240,468", "html_text": "17,240,468", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 614.5738, 317.52, 631.9945 ], "text": "19,913,176", "html_text": "19,913,176", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 614.5738, 414.08, 631.9945 ], "text": "21,305,600", "html_text": "21,305,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 614.5738, 510.64, 631.9945 ], "text": "19,796,000", "html_text": "19,796,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 614.5738, 607.2, 631.9945 ], "text": "15,803,600", "html_text": "15,803,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 597.1531, 607.2, 614.5738 ], "cells": [ { "location": [ 27.84, 597.1531, 124.4, 614.5738 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 597.1531, 220.96, 614.5738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 597.1531, 317.52, 614.5738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 597.1531, 414.08, 614.5738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 597.1531, 510.64, 614.5738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 597.1531, 607.2, 614.5738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 579.7324, 607.2, 597.1531 ], "cells": [ { "location": [ 27.84, 579.7324, 124.4, 597.1531 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 579.7324, 220.96, 597.1531 ], "text": "61,623", "html_text": "61,623", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 579.7324, 317.52, 597.1531 ], "text": "6,757", "html_text": "6,757", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 579.7324, 414.08, 597.1531 ], "text": "15,600", "html_text": "15,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 579.7324, 510.64, 597.1531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 579.7324, 607.2, 597.1531 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 562.3117, 607.2, 579.7324 ], "cells": [ { "location": [ 27.84, 562.3117, 124.4, 579.7324 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 562.3117, 220.96, 579.7324 ], "text": "575,266", "html_text": "575,266", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 562.3117, 317.52, 579.7324 ], "text": "800,310", "html_text": "800,310", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 562.3117, 414.08, 579.7324 ], "text": "999,100", "html_text": "999,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 562.3117, 510.64, 579.7324 ], "text": "1,014,700", "html_text": "1,014,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 562.3117, 607.2, 579.7324 ], "text": "1,014,700", "html_text": "1,014,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 544.891, 607.2, 562.3117 ], "cells": [ { "location": [ 27.84, 544.891, 124.4, 562.3117 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 544.891, 220.96, 562.3117 ], "text": "636,888", "html_text": "636,888", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 544.891, 317.52, 562.3117 ], "text": "807,067", "html_text": "807,067", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 544.891, 414.08, 562.3117 ], "text": "1,014,700", "html_text": "1,014,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 544.891, 510.64, 562.3117 ], "text": "1,014,700", "html_text": "1,014,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 544.891, 607.2, 562.3117 ], "text": "1,014,700", "html_text": "1,014,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 527.4703, 607.2, 544.891 ], "cells": [ { "location": [ 27.84, 527.4703, 124.4, 544.891 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 527.4703, 220.96, 544.891 ], "text": "17,877,357", "html_text": "17,877,357", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 527.4703, 317.52, 544.891 ], "text": "20,720,243", "html_text": "20,720,243", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 527.4703, 414.08, 544.891 ], "text": "22,320,300", "html_text": "22,320,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 527.4703, 510.64, 544.891 ], "text": "20,810,700", "html_text": "20,810,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 527.4703, 607.2, 544.891 ], "text": "16,818,300", "html_text": "16,818,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 510.0497, 607.2, 527.4703 ], "cells": [ { "location": [ 27.84, 510.0497, 124.4, 527.4703 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 510.0497, 220.96, 527.4703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 510.0497, 317.52, 527.4703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 510.0497, 414.08, 527.4703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 510.0497, 510.64, 527.4703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 510.0497, 607.2, 527.4703 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 492.629, 607.2, 510.0497 ], "cells": [ { "location": [ 27.84, 492.629, 124.4, 510.0497 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 492.629, 220.96, 510.0497 ], "text": "5,887,868", "html_text": "5,887,868", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 492.629, 317.52, 510.0497 ], "text": "6,223,596", "html_text": "6,223,596", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 492.629, 414.08, 510.0497 ], "text": "6,667,900", "html_text": "6,667,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 492.629, 510.64, 510.0497 ], "text": "8,054,600", "html_text": "8,054,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 492.629, 607.2, 510.0497 ], "text": "8,209,000", "html_text": "8,209,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 475.2083, 607.2, 492.629 ], "cells": [ { "location": [ 27.84, 475.2083, 124.4, 492.629 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 475.2083, 220.96, 492.629 ], "text": "883,997", "html_text": "883,997", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 475.2083, 317.52, 492.629 ], "text": "930,558", "html_text": "930,558", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 475.2083, 414.08, 492.629 ], "text": "1,371,400", "html_text": "1,371,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 475.2083, 510.64, 492.629 ], "text": "1,722,500", "html_text": "1,722,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 475.2083, 607.2, 492.629 ], "text": "1,722,500", "html_text": "1,722,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 457.7876, 607.2, 475.2083 ], "cells": [ { "location": [ 27.84, 457.7876, 124.4, 475.2083 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 457.7876, 220.96, 475.2083 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 457.7876, 317.52, 475.2083 ], "text": "205,750", "html_text": "205,750", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 457.7876, 414.08, 475.2083 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 457.7876, 510.64, 475.2083 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 457.7876, 607.2, 475.2083 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 440.3669, 607.2, 457.7876 ], "cells": [ { "location": [ 27.84, 440.3669, 124.4, 457.7876 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 440.3669, 220.96, 457.7876 ], "text": "199,966", "html_text": "199,966", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 440.3669, 317.52, 457.7876 ], "text": "89,150", "html_text": "89,150", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 440.3669, 414.08, 457.7876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 440.3669, 510.64, 457.7876 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 440.3669, 607.2, 457.7876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 422.9462, 607.2, 440.3669 ], "cells": [ { "location": [ 27.84, 422.9462, 124.4, 440.3669 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 422.9462, 220.96, 440.3669 ], "text": "6,971,832", "html_text": "6,971,832", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 422.9462, 317.52, 440.3669 ], "text": "7,449,054", "html_text": "7,449,054", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 422.9462, 414.08, 440.3669 ], "text": "8,164,300", "html_text": "8,164,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 422.9462, 510.64, 440.3669 ], "text": "10,402,100", "html_text": "10,402,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 422.9462, 607.2, 440.3669 ], "text": "10,056,500", "html_text": "10,056,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 405.5255, 607.2, 422.9462 ], "cells": [ { "location": [ 27.84, 405.5255, 124.4, 422.9462 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 405.5255, 220.96, 422.9462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 405.5255, 317.52, 422.9462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 405.5255, 414.08, 422.9462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 405.5255, 510.64, 422.9462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 405.5255, 607.2, 422.9462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 388.1048, 607.2, 405.5255 ], "cells": [ { "location": [ 27.84, 388.1048, 124.4, 405.5255 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 388.1048, 220.96, 405.5255 ], "text": "6,341,700", "html_text": "6,341,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 388.1048, 317.52, 405.5255 ], "text": "6,657,579", "html_text": "6,657,579", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 388.1048, 414.08, 405.5255 ], "text": "7,149,600", "html_text": "7,149,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 388.1048, 510.64, 405.5255 ], "text": "9,387,400", "html_text": "9,387,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 388.1048, 607.2, 405.5255 ], "text": "9,041,800", "html_text": "9,041,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 370.6841, 607.2, 388.1048 ], "cells": [ { "location": [ 27.84, 370.6841, 124.4, 388.1048 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 370.6841, 220.96, 388.1048 ], "text": "630,131", "html_text": "630,131", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 370.6841, 317.52, 388.1048 ], "text": "791,475", "html_text": "791,475", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 370.6841, 414.08, 388.1048 ], "text": "1,014,700", "html_text": "1,014,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 370.6841, 510.64, 388.1048 ], "text": "1,014,700", "html_text": "1,014,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 370.6841, 607.2, 388.1048 ], "text": "1,014,700", "html_text": "1,014,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 353.2634, 607.2, 370.6841 ], "cells": [ { "location": [ 27.84, 353.2634, 124.4, 370.6841 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 353.2634, 220.96, 370.6841 ], "text": "6,971,832", "html_text": "6,971,832", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 353.2634, 317.52, 370.6841 ], "text": "7,449,054", "html_text": "7,449,054", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 353.2634, 414.08, 370.6841 ], "text": "8,164,300", "html_text": "8,164,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 353.2634, 510.64, 370.6841 ], "text": "10,402,100", "html_text": "10,402,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 353.2634, 607.2, 370.6841 ], "text": "10,056,500", "html_text": "10,056,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 335.8428, 607.2, 353.2634 ], "cells": [ { "location": [ 27.84, 335.8428, 124.4, 353.2634 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 335.8428, 220.96, 353.2634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 335.8428, 317.52, 353.2634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 335.8428, 414.08, 353.2634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 335.8428, 510.64, 353.2634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 335.8428, 607.2, 353.2634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 318.4221, 607.2, 335.8428 ], "cells": [ { "location": [ 27.84, 318.4221, 124.4, 335.8428 ], "text": "Administration, Enforcement and License", "html_text": "Administration, Enforcement and License", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 318.4221, 220.96, 335.8428 ], "text": "6,327,698", "html_text": "6,327,698", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 318.4221, 317.52, 335.8428 ], "text": "6,591,303", "html_text": "6,591,303", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 318.4221, 414.08, 335.8428 ], "text": "6,995,800", "html_text": "6,995,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 318.4221, 510.64, 335.8428 ], "text": "6,492,100", "html_text": "6,492,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 318.4221, 607.2, 335.8428 ], "text": "6,646,600", "html_text": "6,646,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 301.0014, 607.2, 318.4221 ], "cells": [ { "location": [ 27.84, 301.0014, 124.4, 318.4221 ], "text": "Tobacco Enforcement", "html_text": "Tobacco Enforcement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 301.0014, 220.96, 318.4221 ], "text": "644,134", "html_text": "644,134", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 301.0014, 317.52, 318.4221 ], "text": "857,751", "html_text": "857,751", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 301.0014, 414.08, 318.4221 ], "text": "1,168,500", "html_text": "1,168,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 301.0014, 510.64, 318.4221 ], "text": "1,160,000", "html_text": "1,160,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 301.0014, 607.2, 318.4221 ], "text": "1,159,900", "html_text": "1,159,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 283.5807, 607.2, 301.0014 ], "cells": [ { "location": [ 27.84, 283.5807, 124.4, 301.0014 ], "text": "Tobacco, Nicotine, and Vapor Product\\nLicensing", "html_text": "Tobacco, Nicotine, and Vapor Product\\nLicensing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 283.5807, 220.96, 301.0014 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 283.5807, 317.52, 301.0014 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 283.5807, 414.08, 301.0014 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 283.5807, 510.64, 301.0014 ], "text": "2,750,000", "html_text": "2,750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 283.5807, 607.2, 301.0014 ], "text": "2,250,000", "html_text": "2,250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.84, 266.16, 607.2, 283.5807 ], "cells": [ { "location": [ 27.84, 266.16, 124.4, 283.5807 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 266.16, 220.96, 283.5807 ], "text": "6,971,832", "html_text": "6,971,832", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 266.16, 317.52, 283.5807 ], "text": "7,449,054", "html_text": "7,449,054", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 266.16, 414.08, 283.5807 ], "text": "8,164,300", "html_text": "8,164,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 266.16, 510.64, 283.5807 ], "text": "10,402,100", "html_text": "10,402,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 266.16, 607.2, 283.5807 ], "text": "10,056,500", "html_text": "10,056,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 29, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 349, "type": "TEXT", "location": { "l": 25.2, "t": 253.92, "r": 601.68, "b": 155.76 }, "text": "The Department of Alcoholic Beverage Control (ABC) administers and enforces the laws and regulations relating to the manufacturing, sales, transportation, storage, advertising and trafficking of alcoholic beverages, except for the collection of taxes, as set out in the Kentucky Revised Statutes (KRS) Chapters 241 to 244 and Title 804 of the Kentucky Administrative Regulations. The Commissioner is the Department's chief executive officer and serves as chairman of the separate three-member, quasi-judicial administrative body--Alcoholic Beverage Control Board (Board). The distilled spirits and the malt beverage administrators review applications, sign licenses for issuance, and serve as two members of the Board. The Department's primary responsibility is to regulate the alcoholic beverage industry by licensing the production and sale of alcoholic beverages in the state of Kentucky, while enforcing the alcoholic beverage control laws.", "reading_order": 1 }, { "page": 349, "type": "TEXT", "location": { "l": 26.16, "t": 148.08, "r": 582.24, "b": 122.16 }, "text": "The Department also implements laws, pursuant to KRS 438.300 – 438.350, relating to the use, display, sell or distribution of tobacco products with an emphasis on persons under the age of eighteen.", "reading_order": 2 }, { "page": 349, "type": "TEXT", "location": { "l": 25.68, "t": 114.48, "r": 598.8, "b": 76.32 }, "text": "Senate Bill 100, passed in the 2025 Regular Session of the Kentucky General Assembly, amended KRS 241.020 to establish the Division of Tobacco, Nicotine and Vapor Product Licensing within the Department of Alcoholic Beverage Control. This new division will license and regulate the sale of tobacco, nicotine, or vapor products, effective January 1, 2026.", "reading_order": 3 }, { "page": 349, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 8.64 }, "text": "330", "reading_order": 4 } ] }, { "page": 350, "items": [ { "page": 350, "type": "TITLE", "location": { "l": 26.64, "t": 765.36, "r": 59.76, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 350, "type": "TEXT", "location": { "l": 25.92, "t": 743.52, "r": 597.12, "b": 718.32 }, "text": "The budget includes additional Restricted Funds of $2,750,000 in fiscal year 2027 and $2,250,000 in fiscal year 2028 to fund the new Division of Tobacco, Nicotine and Vapor Product Licensing.", "reading_order": 1 }, { "page": 350, "type": "TEXT", "location": { "l": 25.92, "t": 709.68, "r": 597.12, "b": 684.24 }, "text": "The Governor's budget includes additional funding in the amount of $99,700 in fiscal year 2027 and $205,400 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 2 }, { "page": 350, "type": "TEXT", "location": { "l": 25.92, "t": 675.36, "r": 590.64, "b": 637.68 }, "text": "The budget includes Restricted Funds of $13,200 in each fiscal year for the training incentive stipend for alcohol beverage control investigators. The stipend payments are provided from the Kentucky Law Enforcement Foundation Program Fund. The stipend payment is $4,562 in each fiscal year.", "reading_order": 3 }, { "page": 350, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.48, "b": 8.88 }, "text": "331", "reading_order": 4 } ] }, { "page": 351, "items": [ { "page": 351, "type": "TABLE", "location": { "l": 25.92, "t": 773.76, "r": 608.4, "b": 404.4 }, "text": "
Public ProtectionCharitable Gaming
ActualFY 2024ActualFY 2025RevisedFY 2026RecommendedFY 2027RecommendedFY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward6,010,8077,280,6153,757,500
Current Receipts6,020,7558,964,550
Non-Revenue Receipts(564,451)(8,665,635)(3,757,500)
Total Restricted Funds11,467,1107,579,530
TOTAL SOURCE OF FUNDS11,467,1107,579,530
EXPENDITURES BY CLASS
Personnel Costs3,780,6643,290,021
Operating Expenses372,047337,738
Grants Loans Benefits2,5002,500
Capital Outlay31,284191,724
TOTAL EXPENDITURES4,186,4953,821,983
EXPENDITURES BY FUND SOURCE
Restricted Funds4,186,4953,821,983
TOTAL EXPENDITURES4,186,4953,821,983
EXPENDITURES BY UNIT
Charitable Gaming4,186,4953,821,983
TOTAL EXPENDITURES4,186,4953,821,983
", "rows": [ { "row_index": 0, "location": [ 25.92, 756.1714, 608.4, 773.76 ], "cells": [ { "location": [ 25.92, 756.1714, 123, 773.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 756.1714, 608.4, 773.76 ], "text": "Public ProtectionCharitable Gaming", "html_text": "Public ProtectionCharitable Gaming", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.92, 738.5829, 608.4, 756.1714 ], "cells": [ { "location": [ 25.92, 738.5829, 123, 756.1714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 738.5829, 220.08, 756.1714 ], "text": "ActualFY 2024", "html_text": "ActualFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 738.5829, 317.16, 756.1714 ], "text": "ActualFY 2025", "html_text": "ActualFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 738.5829, 414.24, 756.1714 ], "text": "RevisedFY 2026", "html_text": "RevisedFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 738.5829, 511.32, 756.1714 ], "text": "RecommendedFY 2027", "html_text": "RecommendedFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 738.5829, 608.4, 756.1714 ], "text": "RecommendedFY 2028", "html_text": "RecommendedFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.92, 720.9943, 608.4, 738.5829 ], "cells": [ { "location": [ 25.92, 720.9943, 123, 738.5829 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 720.9943, 220.08, 738.5829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 720.9943, 317.16, 738.5829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 720.9943, 414.24, 738.5829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 720.9943, 511.32, 738.5829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 720.9943, 608.4, 738.5829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.92, 703.4057, 608.4, 720.9943 ], "cells": [ { "location": [ 25.92, 703.4057, 123, 720.9943 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 703.4057, 220.08, 720.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 703.4057, 317.16, 720.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 703.4057, 414.24, 720.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 703.4057, 511.32, 720.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 703.4057, 608.4, 720.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.92, 685.8171, 608.4, 703.4057 ], "cells": [ { "location": [ 25.92, 685.8171, 123, 703.4057 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 685.8171, 220.08, 703.4057 ], "text": "6,010,807", "html_text": "6,010,807", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 685.8171, 317.16, 703.4057 ], "text": "7,280,615", "html_text": "7,280,615", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 685.8171, 414.24, 703.4057 ], "text": "3,757,500", "html_text": "3,757,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 685.8171, 511.32, 703.4057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 685.8171, 608.4, 703.4057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.92, 668.2286, 608.4, 685.8171 ], "cells": [ { "location": [ 25.92, 668.2286, 123, 685.8171 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 668.2286, 220.08, 685.8171 ], "text": "6,020,755", "html_text": "6,020,755", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 668.2286, 317.16, 685.8171 ], "text": "8,964,550", "html_text": "8,964,550", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 668.2286, 414.24, 685.8171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 668.2286, 511.32, 685.8171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 668.2286, 608.4, 685.8171 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.92, 650.64, 608.4, 668.2286 ], "cells": [ { "location": [ 25.92, 650.64, 123, 668.2286 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 650.64, 220.08, 668.2286 ], "text": "(564,451)", "html_text": "(564,451)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 650.64, 317.16, 668.2286 ], "text": "(8,665,635)", "html_text": "(8,665,635)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 650.64, 414.24, 668.2286 ], "text": "(3,757,500)", "html_text": "(3,757,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 650.64, 511.32, 668.2286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 650.64, 608.4, 668.2286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.92, 633.0514, 608.4, 650.64 ], "cells": [ { "location": [ 25.92, 633.0514, 123, 650.64 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 633.0514, 220.08, 650.64 ], "text": "11,467,110", "html_text": "11,467,110", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 633.0514, 317.16, 650.64 ], "text": "7,579,530", "html_text": "7,579,530", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 633.0514, 414.24, 650.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 633.0514, 511.32, 650.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 633.0514, 608.4, 650.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.92, 615.4629, 608.4, 633.0514 ], "cells": [ { "location": [ 25.92, 615.4629, 123, 633.0514 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 615.4629, 220.08, 633.0514 ], "text": "11,467,110", "html_text": "11,467,110", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 615.4629, 317.16, 633.0514 ], "text": "7,579,530", "html_text": "7,579,530", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 615.4629, 414.24, 633.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 615.4629, 511.32, 633.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 615.4629, 608.4, 633.0514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.92, 597.8743, 608.4, 615.4629 ], "cells": [ { "location": [ 25.92, 597.8743, 123, 615.4629 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 597.8743, 220.08, 615.4629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 597.8743, 317.16, 615.4629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 597.8743, 414.24, 615.4629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 597.8743, 511.32, 615.4629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 597.8743, 608.4, 615.4629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.92, 580.2857, 608.4, 597.8743 ], "cells": [ { "location": [ 25.92, 580.2857, 123, 597.8743 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 580.2857, 220.08, 597.8743 ], "text": "3,780,664", "html_text": "3,780,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 580.2857, 317.16, 597.8743 ], "text": "3,290,021", "html_text": "3,290,021", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 580.2857, 414.24, 597.8743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 580.2857, 511.32, 597.8743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 580.2857, 608.4, 597.8743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.92, 562.6971, 608.4, 580.2857 ], "cells": [ { "location": [ 25.92, 562.6971, 123, 580.2857 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 562.6971, 220.08, 580.2857 ], "text": "372,047", "html_text": "372,047", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 562.6971, 317.16, 580.2857 ], "text": "337,738", "html_text": "337,738", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 562.6971, 414.24, 580.2857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 562.6971, 511.32, 580.2857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 562.6971, 608.4, 580.2857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.92, 545.1086, 608.4, 562.6971 ], "cells": [ { "location": [ 25.92, 545.1086, 123, 562.6971 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 545.1086, 220.08, 562.6971 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 545.1086, 317.16, 562.6971 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 545.1086, 414.24, 562.6971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 545.1086, 511.32, 562.6971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 545.1086, 608.4, 562.6971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.92, 527.52, 608.4, 545.1086 ], "cells": [ { "location": [ 25.92, 527.52, 123, 545.1086 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 527.52, 220.08, 545.1086 ], "text": "31,284", "html_text": "31,284", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 527.52, 317.16, 545.1086 ], "text": "191,724", "html_text": "191,724", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 527.52, 414.24, 545.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 527.52, 511.32, 545.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 527.52, 608.4, 545.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.92, 509.9314, 608.4, 527.52 ], "cells": [ { "location": [ 25.92, 509.9314, 123, 527.52 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 509.9314, 220.08, 527.52 ], "text": "4,186,495", "html_text": "4,186,495", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 509.9314, 317.16, 527.52 ], "text": "3,821,983", "html_text": "3,821,983", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 509.9314, 414.24, 527.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 509.9314, 511.32, 527.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 509.9314, 608.4, 527.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.92, 492.3429, 608.4, 509.9314 ], "cells": [ { "location": [ 25.92, 492.3429, 123, 509.9314 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 492.3429, 220.08, 509.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 492.3429, 317.16, 509.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 492.3429, 414.24, 509.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 492.3429, 511.32, 509.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 492.3429, 608.4, 509.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.92, 474.7543, 608.4, 492.3429 ], "cells": [ { "location": [ 25.92, 474.7543, 123, 492.3429 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 474.7543, 220.08, 492.3429 ], "text": "4,186,495", "html_text": "4,186,495", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 474.7543, 317.16, 492.3429 ], "text": "3,821,983", "html_text": "3,821,983", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 474.7543, 414.24, 492.3429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 474.7543, 511.32, 492.3429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 474.7543, 608.4, 492.3429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.92, 457.1657, 608.4, 474.7543 ], "cells": [ { "location": [ 25.92, 457.1657, 123, 474.7543 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 457.1657, 220.08, 474.7543 ], "text": "4,186,495", "html_text": "4,186,495", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 457.1657, 317.16, 474.7543 ], "text": "3,821,983", "html_text": "3,821,983", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 457.1657, 414.24, 474.7543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 457.1657, 511.32, 474.7543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 457.1657, 608.4, 474.7543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.92, 439.5771, 608.4, 457.1657 ], "cells": [ { "location": [ 25.92, 439.5771, 123, 457.1657 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 439.5771, 220.08, 457.1657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 439.5771, 317.16, 457.1657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 439.5771, 414.24, 457.1657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 439.5771, 511.32, 457.1657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 439.5771, 608.4, 457.1657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.92, 421.9886, 608.4, 439.5771 ], "cells": [ { "location": [ 25.92, 421.9886, 123, 439.5771 ], "text": "Charitable Gaming", "html_text": "Charitable Gaming", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 421.9886, 220.08, 439.5771 ], "text": "4,186,495", "html_text": "4,186,495", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 421.9886, 317.16, 439.5771 ], "text": "3,821,983", "html_text": "3,821,983", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 421.9886, 414.24, 439.5771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 421.9886, 511.32, 439.5771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 421.9886, 608.4, 439.5771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.92, 404.4, 608.4, 421.9886 ], "cells": [ { "location": [ 25.92, 404.4, 123, 421.9886 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 404.4, 220.08, 421.9886 ], "text": "4,186,495", "html_text": "4,186,495", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 404.4, 317.16, 421.9886 ], "text": "3,821,983", "html_text": "3,821,983", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 404.4, 414.24, 421.9886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 404.4, 511.32, 421.9886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.32, 404.4, 608.4, 421.9886 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 21, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 351, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 8.88 }, "text": "332", "reading_order": 1 } ] }, { "page": 352, "items": [ { "page": 352, "type": "TABLE", "location": { "l": 28.08, "t": 775.44, "r": 607.44, "b": 373.92 }, "text": "
Public Protection Financial Institutions
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward12,053,45414,991,95818,941,70020,536,40013,413,600
Current Receipts21,036,79322,802,37623,020,00023,022,00023,022,000
Non-Revenue Receipts(2,400,000)(2,750,000)(2,750,000)(11,750,000)(11,750,000)
Total Restricted Funds30,690,24635,044,33539,211,70031,808,40024,685,600
TOTAL SOURCE OF FUNDS30,690,24635,044,33539,211,70031,808,40024,685,600
EXPENDITURES BY CLASS
Personnel Costs14,118,51114,544,42517,203,60016,765,50017,114,800
Operating Expenses1,577,7231,556,4831,467,2001,624,8001,624,800
Grants Loans Benefits2,0531,7244,5004,5004,500
TOTAL EXPENDITURES15,698,28816,102,63118,675,30018,394,80018,744,100
EXPENDITURES BY FUND SOURCE
Restricted Funds15,698,28816,102,63118,675,30018,394,80018,744,100
TOTAL EXPENDITURES15,698,28816,102,63118,675,30018,394,80018,744,100
EXPENDITURES BY UNIT
Administrative Services1,733,2461,142,4491,663,1001,644,6001,670,500
Securities3,043,2792,994,4063,555,3003,500,0003,569,900
Depository Institutions6,816,7867,070,1308,072,5007,954,9008,102,900
Non-Depository Institutions4,104,9784,895,6475,384,4005,295,3005,400,800
TOTAL EXPENDITURES15,698,28816,102,63118,675,30018,394,80018,744,100
", "rows": [ { "row_index": 0, "location": [ 28.08, 757.9826, 607.44, 775.44 ], "cells": [ { "location": [ 28.08, 757.9826, 124.64, 775.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 757.9826, 607.44, 775.44 ], "text": "Public Protection Financial Institutions", "html_text": "Public Protection Financial Institutions", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 740.5252, 607.44, 757.9826 ], "cells": [ { "location": [ 28.08, 740.5252, 124.64, 757.9826 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 740.5252, 221.2, 757.9826 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 740.5252, 317.76, 757.9826 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 740.5252, 414.32, 757.9826 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 740.5252, 510.88, 757.9826 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 740.5252, 607.44, 757.9826 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 723.0678, 607.44, 740.5252 ], "cells": [ { "location": [ 28.08, 723.0678, 124.64, 740.5252 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 723.0678, 221.2, 740.5252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 723.0678, 317.76, 740.5252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 723.0678, 414.32, 740.5252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 723.0678, 510.88, 740.5252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 723.0678, 607.44, 740.5252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 705.6104, 607.44, 723.0678 ], "cells": [ { "location": [ 28.08, 705.6104, 124.64, 723.0678 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 705.6104, 221.2, 723.0678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 705.6104, 317.76, 723.0678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 705.6104, 414.32, 723.0678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 705.6104, 510.88, 723.0678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 705.6104, 607.44, 723.0678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 688.153, 607.44, 705.6104 ], "cells": [ { "location": [ 28.08, 688.153, 124.64, 705.6104 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 688.153, 221.2, 705.6104 ], "text": "12,053,454", "html_text": "12,053,454", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 688.153, 317.76, 705.6104 ], "text": "14,991,958", "html_text": "14,991,958", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 688.153, 414.32, 705.6104 ], "text": "18,941,700", "html_text": "18,941,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 688.153, 510.88, 705.6104 ], "text": "20,536,400", "html_text": "20,536,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 688.153, 607.44, 705.6104 ], "text": "13,413,600", "html_text": "13,413,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 670.6957, 607.44, 688.153 ], "cells": [ { "location": [ 28.08, 670.6957, 124.64, 688.153 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 670.6957, 221.2, 688.153 ], "text": "21,036,793", "html_text": "21,036,793", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 670.6957, 317.76, 688.153 ], "text": "22,802,376", "html_text": "22,802,376", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 670.6957, 414.32, 688.153 ], "text": "23,020,000", "html_text": "23,020,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 670.6957, 510.88, 688.153 ], "text": "23,022,000", "html_text": "23,022,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 670.6957, 607.44, 688.153 ], "text": "23,022,000", "html_text": "23,022,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 653.2383, 607.44, 670.6957 ], "cells": [ { "location": [ 28.08, 653.2383, 124.64, 670.6957 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 653.2383, 221.2, 670.6957 ], "text": "(2,400,000)", "html_text": "(2,400,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 653.2383, 317.76, 670.6957 ], "text": "(2,750,000)", "html_text": "(2,750,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 653.2383, 414.32, 670.6957 ], "text": "(2,750,000)", "html_text": "(2,750,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 653.2383, 510.88, 670.6957 ], "text": "(11,750,000)", "html_text": "(11,750,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 653.2383, 607.44, 670.6957 ], "text": "(11,750,000)", "html_text": "(11,750,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 635.7809, 607.44, 653.2383 ], "cells": [ { "location": [ 28.08, 635.7809, 124.64, 653.2383 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 635.7809, 221.2, 653.2383 ], "text": "30,690,246", "html_text": "30,690,246", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 635.7809, 317.76, 653.2383 ], "text": "35,044,335", "html_text": "35,044,335", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 635.7809, 414.32, 653.2383 ], "text": "39,211,700", "html_text": "39,211,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 635.7809, 510.88, 653.2383 ], "text": "31,808,400", "html_text": "31,808,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 635.7809, 607.44, 653.2383 ], "text": "24,685,600", "html_text": "24,685,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 618.3235, 607.44, 635.7809 ], "cells": [ { "location": [ 28.08, 618.3235, 124.64, 635.7809 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 618.3235, 221.2, 635.7809 ], "text": "30,690,246", "html_text": "30,690,246", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 618.3235, 317.76, 635.7809 ], "text": "35,044,335", "html_text": "35,044,335", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 618.3235, 414.32, 635.7809 ], "text": "39,211,700", "html_text": "39,211,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 618.3235, 510.88, 635.7809 ], "text": "31,808,400", "html_text": "31,808,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 618.3235, 607.44, 635.7809 ], "text": "24,685,600", "html_text": "24,685,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 600.8661, 607.44, 618.3235 ], "cells": [ { "location": [ 28.08, 600.8661, 124.64, 618.3235 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 600.8661, 221.2, 618.3235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 600.8661, 317.76, 618.3235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 600.8661, 414.32, 618.3235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 600.8661, 510.88, 618.3235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 600.8661, 607.44, 618.3235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 583.4087, 607.44, 600.8661 ], "cells": [ { "location": [ 28.08, 583.4087, 124.64, 600.8661 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 583.4087, 221.2, 600.8661 ], "text": "14,118,511", "html_text": "14,118,511", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 583.4087, 317.76, 600.8661 ], "text": "14,544,425", "html_text": "14,544,425", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 583.4087, 414.32, 600.8661 ], "text": "17,203,600", "html_text": "17,203,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 583.4087, 510.88, 600.8661 ], "text": "16,765,500", "html_text": "16,765,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 583.4087, 607.44, 600.8661 ], "text": "17,114,800", "html_text": "17,114,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 565.9513, 607.44, 583.4087 ], "cells": [ { "location": [ 28.08, 565.9513, 124.64, 583.4087 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 565.9513, 221.2, 583.4087 ], "text": "1,577,723", "html_text": "1,577,723", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 565.9513, 317.76, 583.4087 ], "text": "1,556,483", "html_text": "1,556,483", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 565.9513, 414.32, 583.4087 ], "text": "1,467,200", "html_text": "1,467,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 565.9513, 510.88, 583.4087 ], "text": "1,624,800", "html_text": "1,624,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 565.9513, 607.44, 583.4087 ], "text": "1,624,800", "html_text": "1,624,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 548.4939, 607.44, 565.9513 ], "cells": [ { "location": [ 28.08, 548.4939, 124.64, 565.9513 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 548.4939, 221.2, 565.9513 ], "text": "2,053", "html_text": "2,053", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 548.4939, 317.76, 565.9513 ], "text": "1,724", "html_text": "1,724", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 548.4939, 414.32, 565.9513 ], "text": "4,500", "html_text": "4,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 548.4939, 510.88, 565.9513 ], "text": "4,500", "html_text": "4,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 548.4939, 607.44, 565.9513 ], "text": "4,500", "html_text": "4,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 531.0365, 607.44, 548.4939 ], "cells": [ { "location": [ 28.08, 531.0365, 124.64, 548.4939 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 531.0365, 221.2, 548.4939 ], "text": "15,698,288", "html_text": "15,698,288", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 531.0365, 317.76, 548.4939 ], "text": "16,102,631", "html_text": "16,102,631", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 531.0365, 414.32, 548.4939 ], "text": "18,675,300", "html_text": "18,675,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 531.0365, 510.88, 548.4939 ], "text": "18,394,800", "html_text": "18,394,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 531.0365, 607.44, 548.4939 ], "text": "18,744,100", "html_text": "18,744,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 513.5791, 607.44, 531.0365 ], "cells": [ { "location": [ 28.08, 513.5791, 124.64, 531.0365 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 513.5791, 221.2, 531.0365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 513.5791, 317.76, 531.0365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 513.5791, 414.32, 531.0365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 513.5791, 510.88, 531.0365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 513.5791, 607.44, 531.0365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 496.1217, 607.44, 513.5791 ], "cells": [ { "location": [ 28.08, 496.1217, 124.64, 513.5791 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 496.1217, 221.2, 513.5791 ], "text": "15,698,288", "html_text": "15,698,288", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 496.1217, 317.76, 513.5791 ], "text": "16,102,631", "html_text": "16,102,631", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 496.1217, 414.32, 513.5791 ], "text": "18,675,300", "html_text": "18,675,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 496.1217, 510.88, 513.5791 ], "text": "18,394,800", "html_text": "18,394,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 496.1217, 607.44, 513.5791 ], "text": "18,744,100", "html_text": "18,744,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 478.6643, 607.44, 496.1217 ], "cells": [ { "location": [ 28.08, 478.6643, 124.64, 496.1217 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 478.6643, 221.2, 496.1217 ], "text": "15,698,288", "html_text": "15,698,288", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 478.6643, 317.76, 496.1217 ], "text": "16,102,631", "html_text": "16,102,631", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 478.6643, 414.32, 496.1217 ], "text": "18,675,300", "html_text": "18,675,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 478.6643, 510.88, 496.1217 ], "text": "18,394,800", "html_text": "18,394,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 478.6643, 607.44, 496.1217 ], "text": "18,744,100", "html_text": "18,744,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 461.207, 607.44, 478.6643 ], "cells": [ { "location": [ 28.08, 461.207, 124.64, 478.6643 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 461.207, 221.2, 478.6643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 461.207, 317.76, 478.6643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 461.207, 414.32, 478.6643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 461.207, 510.88, 478.6643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 461.207, 607.44, 478.6643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 443.7496, 607.44, 461.207 ], "cells": [ { "location": [ 28.08, 443.7496, 124.64, 461.207 ], "text": "Administrative Services", "html_text": "Administrative Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 443.7496, 221.2, 461.207 ], "text": "1,733,246", "html_text": "1,733,246", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 443.7496, 317.76, 461.207 ], "text": "1,142,449", "html_text": "1,142,449", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 443.7496, 414.32, 461.207 ], "text": "1,663,100", "html_text": "1,663,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 443.7496, 510.88, 461.207 ], "text": "1,644,600", "html_text": "1,644,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 443.7496, 607.44, 461.207 ], "text": "1,670,500", "html_text": "1,670,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 426.2922, 607.44, 443.7496 ], "cells": [ { "location": [ 28.08, 426.2922, 124.64, 443.7496 ], "text": "Securities", "html_text": "Securities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 426.2922, 221.2, 443.7496 ], "text": "3,043,279", "html_text": "3,043,279", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 426.2922, 317.76, 443.7496 ], "text": "2,994,406", "html_text": "2,994,406", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 426.2922, 414.32, 443.7496 ], "text": "3,555,300", "html_text": "3,555,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 426.2922, 510.88, 443.7496 ], "text": "3,500,000", "html_text": "3,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 426.2922, 607.44, 443.7496 ], "text": "3,569,900", "html_text": "3,569,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 408.8348, 607.44, 426.2922 ], "cells": [ { "location": [ 28.08, 408.8348, 124.64, 426.2922 ], "text": "Depository Institutions", "html_text": "Depository Institutions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 408.8348, 221.2, 426.2922 ], "text": "6,816,786", "html_text": "6,816,786", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 408.8348, 317.76, 426.2922 ], "text": "7,070,130", "html_text": "7,070,130", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 408.8348, 414.32, 426.2922 ], "text": "8,072,500", "html_text": "8,072,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 408.8348, 510.88, 426.2922 ], "text": "7,954,900", "html_text": "7,954,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 408.8348, 607.44, 426.2922 ], "text": "8,102,900", "html_text": "8,102,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.08, 391.3774, 607.44, 408.8348 ], "cells": [ { "location": [ 28.08, 391.3774, 124.64, 408.8348 ], "text": "Non-Depository Institutions", "html_text": "Non-Depository Institutions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 391.3774, 221.2, 408.8348 ], "text": "4,104,978", "html_text": "4,104,978", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 391.3774, 317.76, 408.8348 ], "text": "4,895,647", "html_text": "4,895,647", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 391.3774, 414.32, 408.8348 ], "text": "5,384,400", "html_text": "5,384,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 391.3774, 510.88, 408.8348 ], "text": "5,295,300", "html_text": "5,295,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 391.3774, 607.44, 408.8348 ], "text": "5,400,800", "html_text": "5,400,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.08, 373.92, 607.44, 391.3774 ], "cells": [ { "location": [ 28.08, 373.92, 124.64, 391.3774 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.64, 373.92, 221.2, 391.3774 ], "text": "15,698,288", "html_text": "15,698,288", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2, 373.92, 317.76, 391.3774 ], "text": "16,102,631", "html_text": "16,102,631", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 373.92, 414.32, 391.3774 ], "text": "18,675,300", "html_text": "18,675,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.32, 373.92, 510.88, 391.3774 ], "text": "18,394,800", "html_text": "18,394,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.88, 373.92, 607.44, 391.3774 ], "text": "18,744,100", "html_text": "18,744,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 23, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 352, "type": "TEXT", "location": { "l": 25.68, "t": 362.16, "r": 598.32, "b": 312 }, "text": "The Department of Financial Institutions, pursuant to KRS Chapters 286 and 292, licenses and regulates banks, bank holding companies, trust companies, credit unions, savings and loan associations, consumer loan companies, industrial loan companies, mortgage loan companies, mortgage loan brokers, check cashing licensees, sale of check licensees, securities issuers, broker-dealers, agents, and investment advisors. A Commissioner appointed by the Governor heads the Department.", "reading_order": 1 }, { "page": 352, "type": "TEXT", "location": { "l": 25.92, "t": 304.08, "r": 596.16, "b": 266.16 }, "text": "The Commissioner's Office is responsible for the overall management of the agency. The Public Information Officer is part of the Commissioner's Office and is responsible for all communications with the media and handling the department's public relations efforts through coordination of educational seminars, brochures, and newsletters.", "reading_order": 2 }, { "page": 352, "type": "TEXT", "location": { "l": 26.16, "t": 258, "r": 599.28, "b": 208.32 }, "text": "The Division of Securities carries out the registration of securities issuances in the state. The Division registers broker-dealers, their agents, investment advisers, and investment adviser representatives, and conducts on-site examinations of these regulated entities. The Division investigates allegations of securities fraud or other illegal conduct entities involved in the securities industry that is operating within Kentucky.", "reading_order": 3 }, { "page": 352, "type": "TEXT", "location": { "l": 25.92, "t": 200.4, "r": 603.6, "b": 150.24 }, "text": "The Division of Depository Institutions licenses/charters, examines and regulates depository financial institutions within the Bank Branch and Credit Union Branch. The Bank Branch is responsible for the examination and supervision of commercial banks, bank holding companies, and independent trust companies. The Credit Union Branch is responsible for examination and supervision of all state chartered credit unions.", "reading_order": 4 }, { "page": 352, "type": "TEXT", "location": { "l": 25.68, "t": 141.84, "r": 604.56, "b": 80.64 }, "text": "The Division of Non-Depository Institutions includes both the Compliance Branch and Consumer Protection Branch. The Compliance Branch is responsible for the examination and supervision of consumer loan companies, industrial loan companies, mortgage loan companies, mortgage loan brokers, check cashing licensees, and money transmitters. The Consumer Protection Branch is responsible for the investigation of complaints and provides outreach and education to protect consumers from financial frauds.", "reading_order": 5 }, { "page": 352, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.72, "b": 8.64 }, "text": "333", "reading_order": 6 } ] }, { "page": 353, "items": [ { "page": 353, "type": "TITLE", "location": { "l": 25.92, "t": 765.6, "r": 60.24, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 353, "type": "TEXT", "location": { "l": 25.68, "t": 744, "r": 603.12, "b": 718.32 }, "text": "The Governor's budget includes additional funding in the amount of $277,300 in fiscal year 2027 and $569,700 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 1 }, { "page": 353, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 9.12 }, "text": "334", "reading_order": 2 } ] }, { "page": 354, "items": [ { "page": 354, "type": "TABLE", "location": { "l": 25.2, "t": 762.96, "r": 607.68, "b": 135.6 }, "text": "
Public Protection
Housing, Buildings and Construction
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation3,419,9003,085,4003,178,0003,052,300
State Salary and Compensation Allocation83,800
Budget Reduction-General Fund(95,300)
Total General Fund3,503,7003,085,4003,082,7003,052,300
Restricted Funds
Balance Forward16,809,60519,660,35220,871,10021,511,70018,504,500
Current Receipts27,402,77928,147,07227,030,90027,155,90027,255,900
Non-Revenue Receipts(100,000)(2,293,919)(350,000)(350,000)(350,000)
Total Restricted Funds44,112,38445,513,50547,552,00048,317,60045,410,400
TOTAL SOURCE OF FUNDS47,616,08448,598,90550,634,70048,317,60048,462,700
EXPENDITURES BY CLASS
Personnel Costs24,203,96823,768,73825,825,10026,578,10027,196,200
Operating Expenses2,837,2902,946,9322,876,9003,234,0003,234,000
Grants Loans Benefits204511,0001,0001,000
Capital Outlay914,2711,012,077420,000
TOTAL EXPENDITURES27,955,73327,727,79729,123,00029,813,10030,431,200
EXPENDITURES BY FUND SOURCE
General Fund3,503,7003,085,4003,082,7003,052,300
Restricted Funds24,452,03324,642,39726,040,30029,813,10027,378,900
TOTAL EXPENDITURES27,955,73327,727,79729,123,00029,813,10030,431,200
EXPENDITURES BY UNIT
General Administration and Management3,266,4403,153,9972,959,8002,904,2002,934,000
Fire Prevention250,100254,000351,000337,400344,700
Boiler Inspections1,262,639944,1431,032,1001,181,6001,203,300
Hazardous Materials Inspections1,129,8641,100,0721,098,4001,238,3001,262,100
Manufactured Housing Inspections1,248,8301,209,0291,264,0001,222,2001,252,700
General Inspections2,067,7001,953,6001,804,5001,751,3001,798,100
Sprinkler/Alarm Inspections23,00066,796105,000107,600107,600
Elevator Inspections2,002,9051,883,9381,963,4001,919,6001,971,300
Plumbing7,952,5727,853,7688,016,2007,947,8008,127,200
Safe Cigarette Program6,00022,50725,00025,90025,900
HVAC3,097,9043,246,1523,757,1003,834,5003,920,300
Building Codes Enforcement4,255,1294,448,8604,844,2004,965,0005,068,400
Electrical1,392,6491,590,9371,902,3002,377,7002,415,600
TOTAL EXPENDITURES27,955,73327,727,79729,123,00029,813,10030,431,200
", "rows": [ { "row_index": 0, "location": [ 25.2, 747.276, 607.68, 762.96 ], "cells": [ { "location": [ 25.2, 747.276, 122.28, 762.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 747.276, 607.68, 762.96 ], "text": "Public Protection", "html_text": "Public Protection", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 731.592, 607.68, 747.276 ], "cells": [ { "location": [ 25.2, 731.592, 122.28, 747.276 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 731.592, 607.68, 747.276 ], "text": "Housing, Buildings and Construction", "html_text": "Housing, Buildings and Construction", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 715.908, 607.68, 731.592 ], "cells": [ { "location": [ 25.2, 715.908, 122.28, 731.592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 715.908, 219.36, 731.592 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 715.908, 316.44, 731.592 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 715.908, 413.52, 731.592 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 715.908, 510.6, 731.592 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 715.908, 607.68, 731.592 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 700.224, 607.68, 715.908 ], "cells": [ { "location": [ 25.2, 700.224, 122.28, 715.908 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 700.224, 219.36, 715.908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 700.224, 316.44, 715.908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 700.224, 413.52, 715.908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 700.224, 510.6, 715.908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 700.224, 607.68, 715.908 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 684.54, 607.68, 700.224 ], "cells": [ { "location": [ 25.2, 684.54, 122.28, 700.224 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 684.54, 219.36, 700.224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 684.54, 316.44, 700.224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 684.54, 413.52, 700.224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 684.54, 510.6, 700.224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 684.54, 607.68, 700.224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 668.856, 607.68, 684.54 ], "cells": [ { "location": [ 25.2, 668.856, 122.28, 684.54 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 668.856, 219.36, 684.54 ], "text": "3,419,900", "html_text": "3,419,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 668.856, 316.44, 684.54 ], "text": "3,085,400", "html_text": "3,085,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 668.856, 413.52, 684.54 ], "text": "3,178,000", "html_text": "3,178,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 668.856, 510.6, 684.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 668.856, 607.68, 684.54 ], "text": "3,052,300", "html_text": "3,052,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 653.172, 607.68, 668.856 ], "cells": [ { "location": [ 25.2, 653.172, 122.28, 668.856 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 653.172, 219.36, 668.856 ], "text": "83,800", "html_text": "83,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 653.172, 316.44, 668.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 653.172, 413.52, 668.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 653.172, 510.6, 668.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 653.172, 607.68, 668.856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 637.488, 607.68, 653.172 ], "cells": [ { "location": [ 25.2, 637.488, 122.28, 653.172 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 637.488, 219.36, 653.172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 637.488, 316.44, 653.172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 637.488, 413.52, 653.172 ], "text": "(95,300)", "html_text": "(95,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 637.488, 510.6, 653.172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 637.488, 607.68, 653.172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 621.804, 607.68, 637.488 ], "cells": [ { "location": [ 25.2, 621.804, 122.28, 637.488 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 621.804, 219.36, 637.488 ], "text": "3,503,700", "html_text": "3,503,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 621.804, 316.44, 637.488 ], "text": "3,085,400", "html_text": "3,085,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 621.804, 413.52, 637.488 ], "text": "3,082,700", "html_text": "3,082,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 621.804, 510.6, 637.488 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 621.804, 607.68, 637.488 ], "text": "3,052,300", "html_text": "3,052,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 606.12, 607.68, 621.804 ], "cells": [ { "location": [ 25.2, 606.12, 122.28, 621.804 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 606.12, 219.36, 621.804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 606.12, 316.44, 621.804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 606.12, 413.52, 621.804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 606.12, 510.6, 621.804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 606.12, 607.68, 621.804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 590.436, 607.68, 606.12 ], "cells": [ { "location": [ 25.2, 590.436, 122.28, 606.12 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 590.436, 219.36, 606.12 ], "text": "16,809,605", "html_text": "16,809,605", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 590.436, 316.44, 606.12 ], "text": "19,660,352", "html_text": "19,660,352", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 590.436, 413.52, 606.12 ], "text": "20,871,100", "html_text": "20,871,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 590.436, 510.6, 606.12 ], "text": "21,511,700", "html_text": "21,511,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 590.436, 607.68, 606.12 ], "text": "18,504,500", "html_text": "18,504,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 574.752, 607.68, 590.436 ], "cells": [ { "location": [ 25.2, 574.752, 122.28, 590.436 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 574.752, 219.36, 590.436 ], "text": "27,402,779", "html_text": "27,402,779", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 574.752, 316.44, 590.436 ], "text": "28,147,072", "html_text": "28,147,072", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 574.752, 413.52, 590.436 ], "text": "27,030,900", "html_text": "27,030,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 574.752, 510.6, 590.436 ], "text": "27,155,900", "html_text": "27,155,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 574.752, 607.68, 590.436 ], "text": "27,255,900", "html_text": "27,255,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 559.068, 607.68, 574.752 ], "cells": [ { "location": [ 25.2, 559.068, 122.28, 574.752 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 559.068, 219.36, 574.752 ], "text": "(100,000)", "html_text": "(100,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 559.068, 316.44, 574.752 ], "text": "(2,293,919)", "html_text": "(2,293,919)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 559.068, 413.52, 574.752 ], "text": "(350,000)", "html_text": "(350,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 559.068, 510.6, 574.752 ], "text": "(350,000)", "html_text": "(350,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 559.068, 607.68, 574.752 ], "text": "(350,000)", "html_text": "(350,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 543.384, 607.68, 559.068 ], "cells": [ { "location": [ 25.2, 543.384, 122.28, 559.068 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 543.384, 219.36, 559.068 ], "text": "44,112,384", "html_text": "44,112,384", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 543.384, 316.44, 559.068 ], "text": "45,513,505", "html_text": "45,513,505", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 543.384, 413.52, 559.068 ], "text": "47,552,000", "html_text": "47,552,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 543.384, 510.6, 559.068 ], "text": "48,317,600", "html_text": "48,317,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 543.384, 607.68, 559.068 ], "text": "45,410,400", "html_text": "45,410,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 527.7, 607.68, 543.384 ], "cells": [ { "location": [ 25.2, 527.7, 122.28, 543.384 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 527.7, 219.36, 543.384 ], "text": "47,616,084", "html_text": "47,616,084", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 527.7, 316.44, 543.384 ], "text": "48,598,905", "html_text": "48,598,905", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 527.7, 413.52, 543.384 ], "text": "50,634,700", "html_text": "50,634,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 527.7, 510.6, 543.384 ], "text": "48,317,600", "html_text": "48,317,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 527.7, 607.68, 543.384 ], "text": "48,462,700", "html_text": "48,462,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 512.016, 607.68, 527.7 ], "cells": [ { "location": [ 25.2, 512.016, 122.28, 527.7 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 512.016, 219.36, 527.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 512.016, 316.44, 527.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 512.016, 413.52, 527.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 512.016, 510.6, 527.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 512.016, 607.68, 527.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 496.332, 607.68, 512.016 ], "cells": [ { "location": [ 25.2, 496.332, 122.28, 512.016 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 496.332, 219.36, 512.016 ], "text": "24,203,968", "html_text": "24,203,968", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 496.332, 316.44, 512.016 ], "text": "23,768,738", "html_text": "23,768,738", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 496.332, 413.52, 512.016 ], "text": "25,825,100", "html_text": "25,825,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 496.332, 510.6, 512.016 ], "text": "26,578,100", "html_text": "26,578,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 496.332, 607.68, 512.016 ], "text": "27,196,200", "html_text": "27,196,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 480.648, 607.68, 496.332 ], "cells": [ { "location": [ 25.2, 480.648, 122.28, 496.332 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 480.648, 219.36, 496.332 ], "text": "2,837,290", "html_text": "2,837,290", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 480.648, 316.44, 496.332 ], "text": "2,946,932", "html_text": "2,946,932", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 480.648, 413.52, 496.332 ], "text": "2,876,900", "html_text": "2,876,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 480.648, 510.6, 496.332 ], "text": "3,234,000", "html_text": "3,234,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 480.648, 607.68, 496.332 ], "text": "3,234,000", "html_text": "3,234,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 464.964, 607.68, 480.648 ], "cells": [ { "location": [ 25.2, 464.964, 122.28, 480.648 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 464.964, 219.36, 480.648 ], "text": "204", "html_text": "204", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 464.964, 316.44, 480.648 ], "text": "51", "html_text": "51", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 464.964, 413.52, 480.648 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 464.964, 510.6, 480.648 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 464.964, 607.68, 480.648 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 449.28, 607.68, 464.964 ], "cells": [ { "location": [ 25.2, 449.28, 122.28, 464.964 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 449.28, 219.36, 464.964 ], "text": "914,271", "html_text": "914,271", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 449.28, 316.44, 464.964 ], "text": "1,012,077", "html_text": "1,012,077", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 449.28, 413.52, 464.964 ], "text": "420,000", "html_text": "420,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 449.28, 510.6, 464.964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 449.28, 607.68, 464.964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 433.596, 607.68, 449.28 ], "cells": [ { "location": [ 25.2, 433.596, 122.28, 449.28 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 433.596, 219.36, 449.28 ], "text": "27,955,733", "html_text": "27,955,733", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 433.596, 316.44, 449.28 ], "text": "27,727,797", "html_text": "27,727,797", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 433.596, 413.52, 449.28 ], "text": "29,123,000", "html_text": "29,123,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 433.596, 510.6, 449.28 ], "text": "29,813,100", "html_text": "29,813,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 433.596, 607.68, 449.28 ], "text": "30,431,200", "html_text": "30,431,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 417.912, 607.68, 433.596 ], "cells": [ { "location": [ 25.2, 417.912, 122.28, 433.596 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 417.912, 219.36, 433.596 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 417.912, 316.44, 433.596 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 417.912, 413.52, 433.596 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 417.912, 510.6, 433.596 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 417.912, 607.68, 433.596 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 402.228, 607.68, 417.912 ], "cells": [ { "location": [ 25.2, 402.228, 122.28, 417.912 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 402.228, 219.36, 417.912 ], "text": "3,503,700", "html_text": "3,503,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 402.228, 316.44, 417.912 ], "text": "3,085,400", "html_text": "3,085,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 402.228, 413.52, 417.912 ], "text": "3,082,700", "html_text": "3,082,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 402.228, 510.6, 417.912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 402.228, 607.68, 417.912 ], "text": "3,052,300", "html_text": "3,052,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 386.544, 607.68, 402.228 ], "cells": [ { "location": [ 25.2, 386.544, 122.28, 402.228 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 386.544, 219.36, 402.228 ], "text": "24,452,033", "html_text": "24,452,033", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 386.544, 316.44, 402.228 ], "text": "24,642,397", "html_text": "24,642,397", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 386.544, 413.52, 402.228 ], "text": "26,040,300", "html_text": "26,040,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 386.544, 510.6, 402.228 ], "text": "29,813,100", "html_text": "29,813,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 386.544, 607.68, 402.228 ], "text": "27,378,900", "html_text": "27,378,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 370.86, 607.68, 386.544 ], "cells": [ { "location": [ 25.2, 370.86, 122.28, 386.544 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 370.86, 219.36, 386.544 ], "text": "27,955,733", "html_text": "27,955,733", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 370.86, 316.44, 386.544 ], "text": "27,727,797", "html_text": "27,727,797", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 370.86, 413.52, 386.544 ], "text": "29,123,000", "html_text": "29,123,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 370.86, 510.6, 386.544 ], "text": "29,813,100", "html_text": "29,813,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 370.86, 607.68, 386.544 ], "text": "30,431,200", "html_text": "30,431,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 355.176, 607.68, 370.86 ], "cells": [ { "location": [ 25.2, 355.176, 122.28, 370.86 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 355.176, 219.36, 370.86 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 355.176, 316.44, 370.86 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 355.176, 413.52, 370.86 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 355.176, 510.6, 370.86 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 355.176, 607.68, 370.86 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 339.492, 607.68, 355.176 ], "cells": [ { "location": [ 25.2, 339.492, 122.28, 355.176 ], "text": "General Administration and Management", "html_text": "General Administration and Management", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 339.492, 219.36, 355.176 ], "text": "3,266,440", "html_text": "3,266,440", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 339.492, 316.44, 355.176 ], "text": "3,153,997", "html_text": "3,153,997", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 339.492, 413.52, 355.176 ], "text": "2,959,800", "html_text": "2,959,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 339.492, 510.6, 355.176 ], "text": "2,904,200", "html_text": "2,904,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 339.492, 607.68, 355.176 ], "text": "2,934,000", "html_text": "2,934,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 323.808, 607.68, 339.492 ], "cells": [ { "location": [ 25.2, 323.808, 122.28, 339.492 ], "text": "Fire Prevention", "html_text": "Fire Prevention", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 323.808, 219.36, 339.492 ], "text": "250,100", "html_text": "250,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 323.808, 316.44, 339.492 ], "text": "254,000", "html_text": "254,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 323.808, 413.52, 339.492 ], "text": "351,000", "html_text": "351,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 323.808, 510.6, 339.492 ], "text": "337,400", "html_text": "337,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 323.808, 607.68, 339.492 ], "text": "344,700", "html_text": "344,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 308.124, 607.68, 323.808 ], "cells": [ { "location": [ 25.2, 308.124, 122.28, 323.808 ], "text": "Boiler Inspections", "html_text": "Boiler Inspections", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 308.124, 219.36, 323.808 ], "text": "1,262,639", "html_text": "1,262,639", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 308.124, 316.44, 323.808 ], "text": "944,143", "html_text": "944,143", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 308.124, 413.52, 323.808 ], "text": "1,032,100", "html_text": "1,032,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 308.124, 510.6, 323.808 ], "text": "1,181,600", "html_text": "1,181,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 308.124, 607.68, 323.808 ], "text": "1,203,300", "html_text": "1,203,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 292.44, 607.68, 308.124 ], "cells": [ { "location": [ 25.2, 292.44, 122.28, 308.124 ], "text": "Hazardous Materials Inspections", "html_text": "Hazardous Materials Inspections", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 292.44, 219.36, 308.124 ], "text": "1,129,864", "html_text": "1,129,864", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 292.44, 316.44, 308.124 ], "text": "1,100,072", "html_text": "1,100,072", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 292.44, 413.52, 308.124 ], "text": "1,098,400", "html_text": "1,098,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 292.44, 510.6, 308.124 ], "text": "1,238,300", "html_text": "1,238,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 292.44, 607.68, 308.124 ], "text": "1,262,100", "html_text": "1,262,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 276.756, 607.68, 292.44 ], "cells": [ { "location": [ 25.2, 276.756, 122.28, 292.44 ], "text": "Manufactured Housing Inspections", "html_text": "Manufactured Housing Inspections", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 276.756, 219.36, 292.44 ], "text": "1,248,830", "html_text": "1,248,830", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 276.756, 316.44, 292.44 ], "text": "1,209,029", "html_text": "1,209,029", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 276.756, 413.52, 292.44 ], "text": "1,264,000", "html_text": "1,264,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 276.756, 510.6, 292.44 ], "text": "1,222,200", "html_text": "1,222,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 276.756, 607.68, 292.44 ], "text": "1,252,700", "html_text": "1,252,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 261.072, 607.68, 276.756 ], "cells": [ { "location": [ 25.2, 261.072, 122.28, 276.756 ], "text": "General Inspections", "html_text": "General Inspections", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 261.072, 219.36, 276.756 ], "text": "2,067,700", "html_text": "2,067,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 261.072, 316.44, 276.756 ], "text": "1,953,600", "html_text": "1,953,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 261.072, 413.52, 276.756 ], "text": "1,804,500", "html_text": "1,804,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 261.072, 510.6, 276.756 ], "text": "1,751,300", "html_text": "1,751,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 261.072, 607.68, 276.756 ], "text": "1,798,100", "html_text": "1,798,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 245.388, 607.68, 261.072 ], "cells": [ { "location": [ 25.2, 245.388, 122.28, 261.072 ], "text": "Sprinkler/Alarm Inspections", "html_text": "Sprinkler/Alarm Inspections", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 245.388, 219.36, 261.072 ], "text": "23,000", "html_text": "23,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 245.388, 316.44, 261.072 ], "text": "66,796", "html_text": "66,796", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 245.388, 413.52, 261.072 ], "text": "105,000", "html_text": "105,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 245.388, 510.6, 261.072 ], "text": "107,600", "html_text": "107,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 245.388, 607.68, 261.072 ], "text": "107,600", "html_text": "107,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 229.704, 607.68, 245.388 ], "cells": [ { "location": [ 25.2, 229.704, 122.28, 245.388 ], "text": "Elevator Inspections", "html_text": "Elevator Inspections", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 229.704, 219.36, 245.388 ], "text": "2,002,905", "html_text": "2,002,905", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 229.704, 316.44, 245.388 ], "text": "1,883,938", "html_text": "1,883,938", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 229.704, 413.52, 245.388 ], "text": "1,963,400", "html_text": "1,963,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 229.704, 510.6, 245.388 ], "text": "1,919,600", "html_text": "1,919,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 229.704, 607.68, 245.388 ], "text": "1,971,300", "html_text": "1,971,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.2, 214.02, 607.68, 229.704 ], "cells": [ { "location": [ 25.2, 214.02, 122.28, 229.704 ], "text": "Plumbing", "html_text": "Plumbing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 214.02, 219.36, 229.704 ], "text": "7,952,572", "html_text": "7,952,572", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 214.02, 316.44, 229.704 ], "text": "7,853,768", "html_text": "7,853,768", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 214.02, 413.52, 229.704 ], "text": "8,016,200", "html_text": "8,016,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 214.02, 510.6, 229.704 ], "text": "7,947,800", "html_text": "7,947,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 214.02, 607.68, 229.704 ], "text": "8,127,200", "html_text": "8,127,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.2, 198.336, 607.68, 214.02 ], "cells": [ { "location": [ 25.2, 198.336, 122.28, 214.02 ], "text": "Safe Cigarette Program", "html_text": "Safe Cigarette Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 198.336, 219.36, 214.02 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 198.336, 316.44, 214.02 ], "text": "22,507", "html_text": "22,507", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 198.336, 413.52, 214.02 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 198.336, 510.6, 214.02 ], "text": "25,900", "html_text": "25,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 198.336, 607.68, 214.02 ], "text": "25,900", "html_text": "25,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.2, 182.652, 607.68, 198.336 ], "cells": [ { "location": [ 25.2, 182.652, 122.28, 198.336 ], "text": "HVAC", "html_text": "HVAC", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 182.652, 219.36, 198.336 ], "text": "3,097,904", "html_text": "3,097,904", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 182.652, 316.44, 198.336 ], "text": "3,246,152", "html_text": "3,246,152", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 182.652, 413.52, 198.336 ], "text": "3,757,100", "html_text": "3,757,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 182.652, 510.6, 198.336 ], "text": "3,834,500", "html_text": "3,834,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 182.652, 607.68, 198.336 ], "text": "3,920,300", "html_text": "3,920,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.2, 166.968, 607.68, 182.652 ], "cells": [ { "location": [ 25.2, 166.968, 122.28, 182.652 ], "text": "Building Codes Enforcement", "html_text": "Building Codes Enforcement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 166.968, 219.36, 182.652 ], "text": "4,255,129", "html_text": "4,255,129", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 166.968, 316.44, 182.652 ], "text": "4,448,860", "html_text": "4,448,860", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 166.968, 413.52, 182.652 ], "text": "4,844,200", "html_text": "4,844,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 166.968, 510.6, 182.652 ], "text": "4,965,000", "html_text": "4,965,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 166.968, 607.68, 182.652 ], "text": "5,068,400", "html_text": "5,068,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.2, 151.284, 607.68, 166.968 ], "cells": [ { "location": [ 25.2, 151.284, 122.28, 166.968 ], "text": "Electrical", "html_text": "Electrical", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 151.284, 219.36, 166.968 ], "text": "1,392,649", "html_text": "1,392,649", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 151.284, 316.44, 166.968 ], "text": "1,590,937", "html_text": "1,590,937", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 151.284, 413.52, 166.968 ], "text": "1,902,300", "html_text": "1,902,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 151.284, 510.6, 166.968 ], "text": "2,377,700", "html_text": "2,377,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 151.284, 607.68, 166.968 ], "text": "2,415,600", "html_text": "2,415,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.2, 135.6, 607.68, 151.284 ], "cells": [ { "location": [ 25.2, 135.6, 122.28, 151.284 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 135.6, 219.36, 151.284 ], "text": "27,955,733", "html_text": "27,955,733", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.36, 135.6, 316.44, 151.284 ], "text": "27,727,797", "html_text": "27,727,797", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 135.6, 413.52, 151.284 ], "text": "29,123,000", "html_text": "29,123,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.52, 135.6, 510.6, 151.284 ], "text": "29,813,100", "html_text": "29,813,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 135.6, 607.68, 151.284 ], "text": "30,431,200", "html_text": "30,431,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 40, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 354, "type": "TEXT", "location": { "l": 308.88, "t": 18.72, "r": 325.2, "b": 8.64 }, "text": "335", "reading_order": 1 } ] }, { "page": 355, "items": [ { "page": 355, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 602.4, "b": 657.12 }, "text": "The mission of the Department of Housing, Buildings and Construction is to protect the life and property of the citizens of the Commonwealth through educational, licensing, plan review, permitting, inspection, and compliance programs in the administration of codes and standards relating to the construction and maintenance of buildings and structures consistent with KRS 198B, 318, 227A, and KAR Title 815. The Department accomplishes this by providing oversight of building construction through enforcement of building and fire codes to include: Plumbing, Boiler, HVAC, Electrical, Elevator, Manufactured Housing, and Hazardous Materials installations. The Department also ensures fire and life safety in existing buildings; licenses/certifies plumbers, boiler contractors, HVAC installers, electricians, elevator mechanics and contractors, manufactured housing installers, underground storage tank installers, sprinkler/fire alarm inspectors, and building inspectors; and serves as headquarters for the State Fire Marshal.", "reading_order": 0 }, { "page": 355, "type": "TEXT", "location": { "l": 25.68, "t": 647.28, "r": 602.4, "b": 610.08 }, "text": "The Division of Fire Prevention enforces the Kentucky Standards of Safety (815 KAR 10:060) in addition to state and federal laws and regulations by performing property inspections, reviewing plans and issuing permits for the underground storage tanks, and educating the public about fire safety.", "reading_order": 1 }, { "page": 355, "type": "TEXT", "location": { "l": 25.92, "t": 600.96, "r": 605.76, "b": 552.24 }, "text": "The Division of Plumbing, a fee-supported program, enforces the Kentucky State Plumbing code (KRS 318.130; 815 KAR Chapter 20). Duties of the Division include: installation inspections of all plumbing systems throughout the state; approval of plumbing plans for all public buildings; testing of applicants for licensure; issuing renewal licenses to master and journeyman plumbers, and assisting the State Plumbing Code Committee in its review of plumbing code administrative regulations.", "reading_order": 2 }, { "page": 355, "type": "TEXT", "location": { "l": 26.16, "t": 543.36, "r": 598.56, "b": 518.16 }, "text": "The Division of Heating, Ventilation, and Air Conditioning (HVAC) is responsible for annual licensing and oversight of the heating, ventilation, and air conditioning contractors, journeymen, and apprentices.", "reading_order": 3 }, { "page": 355, "type": "TEXT", "location": { "l": 26.64, "t": 509.04, "r": 602.16, "b": 461.04 }, "text": "The Division of Building Codes Enforcement (BCE) provides overall coordination and enforcement of the Kentucky Building Code (815 KAR 7:120) and the Kentucky Residential Code (815 KAR 7:125). Among the duties of this division are inspection, plan review, licensing, investigation, and technical consulting services to the construction industry supported primarily from plan review fees.", "reading_order": 4 }, { "page": 355, "type": "TEXT", "location": { "l": 26.16, "t": 451.68, "r": 570.72, "b": 414.24 }, "text": "The Division of Electrical Licensing and Electrical Inspection Sections. The Electrical Division enforces the mandates contained within KRS Chapter 227A and 815 KAR 35:020 to protect the public through regulation, licensure and inspection of the electrical industry.", "reading_order": 5 }, { "page": 355, "type": "TITLE", "location": { "l": 26.88, "t": 404.88, "r": 59.52, "b": 392.88 }, "text": "Policy", "reading_order": 6, "level": 2 }, { "page": 355, "type": "TEXT", "location": { "l": 26.88, "t": 383.04, "r": 482.88, "b": 370.56 }, "text": "The budget includes the following additional Restricted Funds to Housing, Buildings, and Construction:", "reading_order": 7 }, { "page": 355, "type": "LIST_ITEM", "location": { "l": 43.44, "t": 361.2, "r": 592.8, "b": 337.2 }, "text": "$182,600 in fiscal year 2027 and $182,000 in fiscal year 2028, for additional positions and operating expenditures for the Division of Hazardous Materials Inspections", "marker": "•", "list_id": "L38", "level": 0, "reading_order": 8 }, { "page": 355, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 334.56, "r": 595.68, "b": 311.04 }, "text": "$182,600 in fiscal year 2027 and $182,000 in fiscal year 2028, for additional positions and operating expenditures for the Division of Boiler Inspections", "marker": "•", "list_id": "L38", "level": 0, "reading_order": 9 }, { "page": 355, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 308.64, "r": 595.44, "b": 285.36 }, "text": "$206,900 in fiscal year 2027 and $206,200 in fiscal year 2028, for additional positions and operating expenditures for the Division of Plumbing", "marker": "•", "list_id": "L38", "level": 0, "reading_order": 10 }, { "page": 355, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 282.96, "r": 589.68, "b": 259.44 }, "text": "$198,800 in fiscal year 2027 and $198,100 in fiscal year 2028 for additional positions, and operating expenses for the Division of Heating, Ventilation and Air Conditioning", "marker": "•", "list_id": "L38", "level": 0, "reading_order": 11 }, { "page": 355, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 257.28, "r": 600, "b": 232.8 }, "text": "$299,700 in fiscal year 2027 and $298,700 in 2028 for additional positions and operating expenditures for the Division of Building Codes Enforcement", "marker": "•", "list_id": "L38", "level": 0, "reading_order": 12 }, { "page": 355, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 231.12, "r": 596.16, "b": 206.64 }, "text": "$531,900 in fiscal year 2027 and $530,000 in fiscal year 2028, for additional positions and operating expenditures for the Division of Plumbing", "marker": "•", "list_id": "L38", "level": 0, "reading_order": 13 }, { "page": 355, "type": "TEXT", "location": { "l": 25.68, "t": 183.6, "r": 602.64, "b": 158.88 }, "text": "The Governor's budget includes additional funding in the amount of $422,200 in fiscal year 2027 and $867,000 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 14 }, { "page": 355, "type": "TEXT", "location": { "l": 309.36, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "336", "reading_order": 15 } ] }, { "page": 356, "items": [ { "page": 356, "type": "TABLE", "location": { "l": 27.36, "t": 775.68, "r": 606.48, "b": 289.92 }, "text": "
Public Protection Insurance
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward120,412,908170,818,225235,375,500293,061,7003,551,200
Current Receipts71,449,36886,676,77981,096,50091,158,50091,258,500
Non-Revenue Receipts(5,621,057)(5,482,053)(800,000)(357,350,000)(7,350,000)
Total Restricted Funds186,241,219252,012,951315,672,00026,870,20087,459,700
TOTAL SOURCE OF FUNDS186,241,219252,012,951315,672,00026,870,20087,459,700
EXPENDITURES BY CLASS
Personnel Costs13,786,28915,104,81516,432,10017,214,80017,493,400
Operating Expenses1,636,7041,532,5661,648,2001,574,2001,574,200
Grants Loans Benefits4,530,0004,530,0004,530,000
TOTAL EXPENDITURES15,422,99416,637,38122,610,30023,319,00023,597,600
EXPENDITURES BY FUND SOURCE
Restricted Funds15,422,99416,637,38122,610,30023,319,00023,597,600
TOTAL EXPENDITURES15,422,99416,637,38122,610,30023,319,00023,597,600
EXPENDITURES BY UNIT
Executive Director and Administration2,143,7932,309,7792,298,0002,280,2002,318,600
Financial Standards and Examination2,337,5122,545,7382,757,6003,487,3003,506,800
Agent Licensing1,688,1031,662,7621,694,4001,676,4001,709,800
Consumer Protection2,849,3703,083,8193,247,8003,194,8003,246,900
Insurance Fraud Investigation1,862,5791,889,3452,152,5002,060,2002,112,400
Mine Subsidence Program74,78387,83098,00098,00098,000
Health and Life Insurance and Managed Care2,779,1863,117,2503,173,3003,134,5003,178,600
Strengthen Kentucky Homes Program5,000,0005,000,0005,000,000
Property and Casualty1,687,6681,940,8592,188,7002,387,6002,426,500
TOTAL EXPENDITURES15,422,99416,637,38122,610,30023,319,00023,597,600
", "rows": [ { "row_index": 0, "location": [ 27.36, 758.3314, 606.48, 775.68 ], "cells": [ { "location": [ 27.36, 758.3314, 123.88, 775.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 758.3314, 606.48, 775.68 ], "text": "Public Protection Insurance", "html_text": "Public Protection Insurance", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 740.9829, 606.48, 758.3314 ], "cells": [ { "location": [ 27.36, 740.9829, 123.88, 758.3314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 740.9829, 220.4, 758.3314 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 740.9829, 316.92, 758.3314 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 740.9829, 413.44, 758.3314 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 740.9829, 509.96, 758.3314 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 740.9829, 606.48, 758.3314 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 723.6343, 606.48, 740.9829 ], "cells": [ { "location": [ 27.36, 723.6343, 123.88, 740.9829 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 723.6343, 220.4, 740.9829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 723.6343, 316.92, 740.9829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 723.6343, 413.44, 740.9829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 723.6343, 509.96, 740.9829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 723.6343, 606.48, 740.9829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 706.2857, 606.48, 723.6343 ], "cells": [ { "location": [ 27.36, 706.2857, 123.88, 723.6343 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 706.2857, 220.4, 723.6343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 706.2857, 316.92, 723.6343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 706.2857, 413.44, 723.6343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 706.2857, 509.96, 723.6343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 706.2857, 606.48, 723.6343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 688.9371, 606.48, 706.2857 ], "cells": [ { "location": [ 27.36, 688.9371, 123.88, 706.2857 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 688.9371, 220.4, 706.2857 ], "text": "120,412,908", "html_text": "120,412,908", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 688.9371, 316.92, 706.2857 ], "text": "170,818,225", "html_text": "170,818,225", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 688.9371, 413.44, 706.2857 ], "text": "235,375,500", "html_text": "235,375,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 688.9371, 509.96, 706.2857 ], "text": "293,061,700", "html_text": "293,061,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 688.9371, 606.48, 706.2857 ], "text": "3,551,200", "html_text": "3,551,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 671.5886, 606.48, 688.9371 ], "cells": [ { "location": [ 27.36, 671.5886, 123.88, 688.9371 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 671.5886, 220.4, 688.9371 ], "text": "71,449,368", "html_text": "71,449,368", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 671.5886, 316.92, 688.9371 ], "text": "86,676,779", "html_text": "86,676,779", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 671.5886, 413.44, 688.9371 ], "text": "81,096,500", "html_text": "81,096,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 671.5886, 509.96, 688.9371 ], "text": "91,158,500", "html_text": "91,158,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 671.5886, 606.48, 688.9371 ], "text": "91,258,500", "html_text": "91,258,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 654.24, 606.48, 671.5886 ], "cells": [ { "location": [ 27.36, 654.24, 123.88, 671.5886 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 654.24, 220.4, 671.5886 ], "text": "(5,621,057)", "html_text": "(5,621,057)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 654.24, 316.92, 671.5886 ], "text": "(5,482,053)", "html_text": "(5,482,053)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 654.24, 413.44, 671.5886 ], "text": "(800,000)", "html_text": "(800,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 654.24, 509.96, 671.5886 ], "text": "(357,350,000)", "html_text": "(357,350,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 654.24, 606.48, 671.5886 ], "text": "(7,350,000)", "html_text": "(7,350,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 636.8914, 606.48, 654.24 ], "cells": [ { "location": [ 27.36, 636.8914, 123.88, 654.24 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 636.8914, 220.4, 654.24 ], "text": "186,241,219", "html_text": "186,241,219", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 636.8914, 316.92, 654.24 ], "text": "252,012,951", "html_text": "252,012,951", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 636.8914, 413.44, 654.24 ], "text": "315,672,000", "html_text": "315,672,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 636.8914, 509.96, 654.24 ], "text": "26,870,200", "html_text": "26,870,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 636.8914, 606.48, 654.24 ], "text": "87,459,700", "html_text": "87,459,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 619.5429, 606.48, 636.8914 ], "cells": [ { "location": [ 27.36, 619.5429, 123.88, 636.8914 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 619.5429, 220.4, 636.8914 ], "text": "186,241,219", "html_text": "186,241,219", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 619.5429, 316.92, 636.8914 ], "text": "252,012,951", "html_text": "252,012,951", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 619.5429, 413.44, 636.8914 ], "text": "315,672,000", "html_text": "315,672,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 619.5429, 509.96, 636.8914 ], "text": "26,870,200", "html_text": "26,870,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 619.5429, 606.48, 636.8914 ], "text": "87,459,700", "html_text": "87,459,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 602.1943, 606.48, 619.5429 ], "cells": [ { "location": [ 27.36, 602.1943, 123.88, 619.5429 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 602.1943, 220.4, 619.5429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 602.1943, 316.92, 619.5429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 602.1943, 413.44, 619.5429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 602.1943, 509.96, 619.5429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 602.1943, 606.48, 619.5429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 584.8457, 606.48, 602.1943 ], "cells": [ { "location": [ 27.36, 584.8457, 123.88, 602.1943 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 584.8457, 220.4, 602.1943 ], "text": "13,786,289", "html_text": "13,786,289", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 584.8457, 316.92, 602.1943 ], "text": "15,104,815", "html_text": "15,104,815", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 584.8457, 413.44, 602.1943 ], "text": "16,432,100", "html_text": "16,432,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 584.8457, 509.96, 602.1943 ], "text": "17,214,800", "html_text": "17,214,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 584.8457, 606.48, 602.1943 ], "text": "17,493,400", "html_text": "17,493,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 567.4971, 606.48, 584.8457 ], "cells": [ { "location": [ 27.36, 567.4971, 123.88, 584.8457 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 567.4971, 220.4, 584.8457 ], "text": "1,636,704", "html_text": "1,636,704", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 567.4971, 316.92, 584.8457 ], "text": "1,532,566", "html_text": "1,532,566", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 567.4971, 413.44, 584.8457 ], "text": "1,648,200", "html_text": "1,648,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 567.4971, 509.96, 584.8457 ], "text": "1,574,200", "html_text": "1,574,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 567.4971, 606.48, 584.8457 ], "text": "1,574,200", "html_text": "1,574,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 550.1486, 606.48, 567.4971 ], "cells": [ { "location": [ 27.36, 550.1486, 123.88, 567.4971 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 550.1486, 220.4, 567.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 550.1486, 316.92, 567.4971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 550.1486, 413.44, 567.4971 ], "text": "4,530,000", "html_text": "4,530,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 550.1486, 509.96, 567.4971 ], "text": "4,530,000", "html_text": "4,530,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 550.1486, 606.48, 567.4971 ], "text": "4,530,000", "html_text": "4,530,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 532.8, 606.48, 550.1486 ], "cells": [ { "location": [ 27.36, 532.8, 123.88, 550.1486 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 532.8, 220.4, 550.1486 ], "text": "15,422,994", "html_text": "15,422,994", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 532.8, 316.92, 550.1486 ], "text": "16,637,381", "html_text": "16,637,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 532.8, 413.44, 550.1486 ], "text": "22,610,300", "html_text": "22,610,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 532.8, 509.96, 550.1486 ], "text": "23,319,000", "html_text": "23,319,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 532.8, 606.48, 550.1486 ], "text": "23,597,600", "html_text": "23,597,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 515.4514, 606.48, 532.8 ], "cells": [ { "location": [ 27.36, 515.4514, 123.88, 532.8 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 515.4514, 220.4, 532.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 515.4514, 316.92, 532.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 515.4514, 413.44, 532.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 515.4514, 509.96, 532.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 515.4514, 606.48, 532.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 498.1029, 606.48, 515.4514 ], "cells": [ { "location": [ 27.36, 498.1029, 123.88, 515.4514 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 498.1029, 220.4, 515.4514 ], "text": "15,422,994", "html_text": "15,422,994", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 498.1029, 316.92, 515.4514 ], "text": "16,637,381", "html_text": "16,637,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 498.1029, 413.44, 515.4514 ], "text": "22,610,300", "html_text": "22,610,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 498.1029, 509.96, 515.4514 ], "text": "23,319,000", "html_text": "23,319,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 498.1029, 606.48, 515.4514 ], "text": "23,597,600", "html_text": "23,597,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 480.7543, 606.48, 498.1029 ], "cells": [ { "location": [ 27.36, 480.7543, 123.88, 498.1029 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 480.7543, 220.4, 498.1029 ], "text": "15,422,994", "html_text": "15,422,994", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 480.7543, 316.92, 498.1029 ], "text": "16,637,381", "html_text": "16,637,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 480.7543, 413.44, 498.1029 ], "text": "22,610,300", "html_text": "22,610,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 480.7543, 509.96, 498.1029 ], "text": "23,319,000", "html_text": "23,319,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 480.7543, 606.48, 498.1029 ], "text": "23,597,600", "html_text": "23,597,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 463.4057, 606.48, 480.7543 ], "cells": [ { "location": [ 27.36, 463.4057, 123.88, 480.7543 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 463.4057, 220.4, 480.7543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 463.4057, 316.92, 480.7543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 463.4057, 413.44, 480.7543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 463.4057, 509.96, 480.7543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 463.4057, 606.48, 480.7543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 446.0571, 606.48, 463.4057 ], "cells": [ { "location": [ 27.36, 446.0571, 123.88, 463.4057 ], "text": "Executive Director and Administration", "html_text": "Executive Director and Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 446.0571, 220.4, 463.4057 ], "text": "2,143,793", "html_text": "2,143,793", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 446.0571, 316.92, 463.4057 ], "text": "2,309,779", "html_text": "2,309,779", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 446.0571, 413.44, 463.4057 ], "text": "2,298,000", "html_text": "2,298,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 446.0571, 509.96, 463.4057 ], "text": "2,280,200", "html_text": "2,280,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 446.0571, 606.48, 463.4057 ], "text": "2,318,600", "html_text": "2,318,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 428.7086, 606.48, 446.0571 ], "cells": [ { "location": [ 27.36, 428.7086, 123.88, 446.0571 ], "text": "Financial Standards and Examination", "html_text": "Financial Standards and Examination", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 428.7086, 220.4, 446.0571 ], "text": "2,337,512", "html_text": "2,337,512", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 428.7086, 316.92, 446.0571 ], "text": "2,545,738", "html_text": "2,545,738", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 428.7086, 413.44, 446.0571 ], "text": "2,757,600", "html_text": "2,757,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 428.7086, 509.96, 446.0571 ], "text": "3,487,300", "html_text": "3,487,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 428.7086, 606.48, 446.0571 ], "text": "3,506,800", "html_text": "3,506,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 411.36, 606.48, 428.7086 ], "cells": [ { "location": [ 27.36, 411.36, 123.88, 428.7086 ], "text": "Agent Licensing", "html_text": "Agent Licensing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 411.36, 220.4, 428.7086 ], "text": "1,688,103", "html_text": "1,688,103", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 411.36, 316.92, 428.7086 ], "text": "1,662,762", "html_text": "1,662,762", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 411.36, 413.44, 428.7086 ], "text": "1,694,400", "html_text": "1,694,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 411.36, 509.96, 428.7086 ], "text": "1,676,400", "html_text": "1,676,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 411.36, 606.48, 428.7086 ], "text": "1,709,800", "html_text": "1,709,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 394.0114, 606.48, 411.36 ], "cells": [ { "location": [ 27.36, 394.0114, 123.88, 411.36 ], "text": "Consumer Protection", "html_text": "Consumer Protection", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 394.0114, 220.4, 411.36 ], "text": "2,849,370", "html_text": "2,849,370", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 394.0114, 316.92, 411.36 ], "text": "3,083,819", "html_text": "3,083,819", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 394.0114, 413.44, 411.36 ], "text": "3,247,800", "html_text": "3,247,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 394.0114, 509.96, 411.36 ], "text": "3,194,800", "html_text": "3,194,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 394.0114, 606.48, 411.36 ], "text": "3,246,900", "html_text": "3,246,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 376.6629, 606.48, 394.0114 ], "cells": [ { "location": [ 27.36, 376.6629, 123.88, 394.0114 ], "text": "Insurance Fraud Investigation", "html_text": "Insurance Fraud Investigation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 376.6629, 220.4, 394.0114 ], "text": "1,862,579", "html_text": "1,862,579", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 376.6629, 316.92, 394.0114 ], "text": "1,889,345", "html_text": "1,889,345", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 376.6629, 413.44, 394.0114 ], "text": "2,152,500", "html_text": "2,152,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 376.6629, 509.96, 394.0114 ], "text": "2,060,200", "html_text": "2,060,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 376.6629, 606.48, 394.0114 ], "text": "2,112,400", "html_text": "2,112,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 359.3143, 606.48, 376.6629 ], "cells": [ { "location": [ 27.36, 359.3143, 123.88, 376.6629 ], "text": "Mine Subsidence Program", "html_text": "Mine Subsidence Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 359.3143, 220.4, 376.6629 ], "text": "74,783", "html_text": "74,783", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 359.3143, 316.92, 376.6629 ], "text": "87,830", "html_text": "87,830", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 359.3143, 413.44, 376.6629 ], "text": "98,000", "html_text": "98,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 359.3143, 509.96, 376.6629 ], "text": "98,000", "html_text": "98,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 359.3143, 606.48, 376.6629 ], "text": "98,000", "html_text": "98,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 341.9657, 606.48, 359.3143 ], "cells": [ { "location": [ 27.36, 341.9657, 123.88, 359.3143 ], "text": "Health and Life Insurance and Managed Care", "html_text": "Health and Life Insurance and Managed Care", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 341.9657, 220.4, 359.3143 ], "text": "2,779,186", "html_text": "2,779,186", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 341.9657, 316.92, 359.3143 ], "text": "3,117,250", "html_text": "3,117,250", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 341.9657, 413.44, 359.3143 ], "text": "3,173,300", "html_text": "3,173,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 341.9657, 509.96, 359.3143 ], "text": "3,134,500", "html_text": "3,134,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 341.9657, 606.48, 359.3143 ], "text": "3,178,600", "html_text": "3,178,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.36, 324.6171, 606.48, 341.9657 ], "cells": [ { "location": [ 27.36, 324.6171, 123.88, 341.9657 ], "text": "Strengthen Kentucky Homes Program", "html_text": "Strengthen Kentucky Homes Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 324.6171, 220.4, 341.9657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 324.6171, 316.92, 341.9657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 324.6171, 413.44, 341.9657 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 324.6171, 509.96, 341.9657 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 324.6171, 606.48, 341.9657 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.36, 307.2686, 606.48, 324.6171 ], "cells": [ { "location": [ 27.36, 307.2686, 123.88, 324.6171 ], "text": "Property and Casualty", "html_text": "Property and Casualty", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 307.2686, 220.4, 324.6171 ], "text": "1,687,668", "html_text": "1,687,668", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 307.2686, 316.92, 324.6171 ], "text": "1,940,859", "html_text": "1,940,859", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 307.2686, 413.44, 324.6171 ], "text": "2,188,700", "html_text": "2,188,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 307.2686, 509.96, 324.6171 ], "text": "2,387,600", "html_text": "2,387,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 307.2686, 606.48, 324.6171 ], "text": "2,426,500", "html_text": "2,426,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.36, 289.92, 606.48, 307.2686 ], "cells": [ { "location": [ 27.36, 289.92, 123.88, 307.2686 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.88, 289.92, 220.4, 307.2686 ], "text": "15,422,994", "html_text": "15,422,994", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 289.92, 316.92, 307.2686 ], "text": "16,637,381", "html_text": "16,637,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 289.92, 413.44, 307.2686 ], "text": "22,610,300", "html_text": "22,610,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 289.92, 509.96, 307.2686 ], "text": "23,319,000", "html_text": "23,319,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.96, 289.92, 606.48, 307.2686 ], "text": "23,597,600", "html_text": "23,597,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 28, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 356, "type": "TEXT", "location": { "l": 26.16, "t": 278.64, "r": 584.64, "b": 252.48 }, "text": "The Department of Insurance, pursuant to KRS Chapter 304, has the authority to license, supervise, and regulate entities and individuals doing insurance business in Kentucky.", "reading_order": 1 }, { "page": 356, "type": "TEXT", "location": { "l": 25.92, "t": 244.08, "r": 602.64, "b": 193.92 }, "text": "The Commissioner is responsible for the overall policy, planning, direction, and management of all divisions within the Department. It is the responsibility of the Commissioner to oversee the manner in which the business of insurance is conducted in Kentucky. The Commissioner is charged with protecting the public interest, promoting viable markets, and assuring fair treatment of insurance consumers. An ombudsman provides additional assistance to consumers.", "reading_order": 2 }, { "page": 356, "type": "TEXT", "location": { "l": 26.16, "t": 186.48, "r": 603.36, "b": 136.32 }, "text": "The Health and Life Insurance and Managed Care Division regulates insurance companies and health maintenance organizations offering various types of health and life insurance products. This division approves policies, certificates, provider networks, quality improvement programs, rate filings and other forms necessary to ensure that the health and life products meet statutory and regulatory standards.", "reading_order": 3 }, { "page": 356, "type": "TEXT", "location": { "l": 26.64, "t": 128.4, "r": 606.72, "b": 90.24 }, "text": "The Financial Standards and Examination Division protects consumers by ensuring the financial solvency of insurers authorized to do business in Kentucky. The Division is responsible for conducting financial examinations, financial analyses, and providing administrative oversight of the insurance industry.", "reading_order": 4 }, { "page": 356, "type": "TEXT", "location": { "l": 26.16, "t": 82.08, "r": 545.76, "b": 56.64 }, "text": "The Insurance Fraud Investigation Division is the Department's law enforcement unit empowered to conduct criminal investigations of suspected fraudulent insurance acts.", "reading_order": 5 }, { "page": 356, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.72, "b": 8.88 }, "text": "337", "reading_order": 6 } ] }, { "page": 357, "items": [ { "page": 357, "type": "TEXT", "location": { "l": 25.92, "t": 765.12, "r": 589.68, "b": 728.16 }, "text": "The Agent Licensing Division makes certain that only knowledgeable and qualified insurance representatives sell insurance products to Kentucky consumers. The Division administers examinations, monitors continuing education courses, and licenses agents, administrators, adjusters, and consultants.", "reading_order": 0 }, { "page": 357, "type": "TEXT", "location": { "l": 25.92, "t": 718.8, "r": 596.16, "b": 670.56 }, "text": "I ne Consumer Protection Division is the main link between the Department and the citizens of the Commonwealth. The Division also administers the emergency response program, which provides on-site assistance to citizens or communities affected by insured disasters within the Commonwealth. The Market Conduct Unit of Consumer Protection analyzes and examines the business practices of insurers.", "reading_order": 1 }, { "page": 357, "type": "TEXT", "location": { "l": 26.4, "t": 661.2, "r": 577.44, "b": 636 }, "text": "The Mine Subsidence program is responsible for management of premiums collected for insurance coverage against losses arising out of or due to collapsed underground coal mines within Kentucky covered by the program.", "reading_order": 2 }, { "page": 357, "type": "TEXT", "location": { "l": 26.64, "t": 627.36, "r": 518.4, "b": 613.92 }, "text": "The Property and Casualty Division regulates admitted property and casualty insurers and self-insured groups.", "reading_order": 3 }, { "page": 357, "type": "TITLE", "location": { "l": 26.88, "t": 605.04, "r": 59.76, "b": 592.56 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 357, "type": "TEXT", "location": { "l": 25.92, "t": 583.2, "r": 597.36, "b": 558.24 }, "text": "The budget includes additional Restricted Funds of $975,000 in each fiscal year for additional actuary hours in the Property and Casualty Division and the Financial Standards and Examination Division.", "reading_order": 5 }, { "page": 357, "type": "TEXT", "location": { "l": 27.36, "t": 549.6, "r": 602.64, "b": 524.16 }, "text": "The Governor's budget includes additional funding in the amount of $191,000 in fiscal year 2027 and $392,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 6 }, { "page": 357, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "338", "reading_order": 7 } ] }, { "page": 358, "items": [ { "page": 358, "type": "TEXT", "location": { "l": 45.84, "t": 511.92, "r": 587.28, "b": 419.76 }, "text": "Tourism, Arts\nand Heritage", "reading_order": 0 } ] }, { "page": 359, "items": [ { "page": 359, "type": "TABLE", "location": { "l": 26.4, "t": 764.4, "r": 608.16, "b": 45.6 }, "text": "
Tourism, Arts and Heritage Tourism, Arts and Heritage
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation99,620,500101,095,700100,935,50095,618,70093,516,800
State Salary and Compensation Allocation3,229,300
Continuing Approp.-General Fund6,251,000
Reorganization Adjustment(230,000)
Budget Reduction-General Fund(1,073,600)
Total General Fund108,870,800101,095,70099,861,90095,618,70093,516,800
Restricted Funds
Balance Forward158,013,843163,677,358151,444,300131,388,600123,945,900
Current Receipts199,463,962197,593,871191,682,600197,226,500208,311,900
Non-Revenue Receipts(4,191,522)(193,696)(6,918,900)(6,098,500)(6,168,900)
Total Restricted Funds353,286,283361,077,533336,208,000322,516,600326,088,900
Federal Fund
Balance Forward3,227,0777,995,886790,8741,415,1002,742,900
Current Receipts50,988,65735,657,62532,763,22632,903,00032,785,000
Non-Revenue Receipts(2,359,447)(13,205,879)(2,359,500)(2,359,500)(2,359,500)
Total Federal Fund51,856,28630,447,63231,194,60031,958,60033,168,400
TOTAL SOURCE OF FUNDS514,013,370492,620,865467,264,500450,093,900452,774,100
EXPENDITURES BY CLASS
Personnel Costs187,079,823183,565,535190,547,200192,438,700191,795,900
Operating Expenses106,106,613126,336,258108,711,800102,446,400104,961,800
Grants Loans Benefits23,166,5659,812,93215,815,50010,331,00010,344,900
Debt Service16,432,0078,475,7922,945,3002,945,3002,945,300
Capital Outlay9,383,22110,945,95916,441,00015,243,70015,191,900
Construction73,29899,219
TOTAL EXPENDITURES342,241,527339,235,695334,460,800323,405,100325,239,800
EXPENDITURES BY FUND SOURCE
General Fund108,772,20199,945,57799,861,90095,618,70093,516,800
Restricted Funds189,608,925209,633,240204,819,400198,570,700202,141,900
Federal Fund43,860,40129,656,87729,779,50029,215,70029,581,100
TOTAL EXPENDITURES342,241,527339,235,695334,460,800323,405,100325,239,800
EXPENDITURES BY UNIT
Secretary34,698,98935,164,11027,540,80023,723,20023,983,500
Artisans Center2,724,9362,444,4052,725,7002,516,7002,562,500
Kentucky Department of Tourism3,151,2613,519,9234,198,1003,440,4003,515,800
Parks120,098,429124,153,996110,915,900116,332,300115,613,000
Horse Park Commission14,537,69317,336,58715,218,80014,432,30014,629,200
State Fair Board69,620,39168,947,13965,475,40062,079,60062,627,600
Fish and Wildlife Resources80,798,52670,510,20687,699,80086,372,70087,521,500
Historical Society7,477,7439,271,00310,870,1007,646,0007,835,300
Arts Council2,838,1003,077,1922,923,0002,703,7002,732,900
", "rows": [ { "row_index": 0, "location": [ 26.4, 748.0636, 608.16, 764.4 ], "cells": [ { "location": [ 26.4, 748.0636, 123.36, 764.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 748.0636, 608.16, 764.4 ], "text": "Tourism, Arts and Heritage Tourism, Arts and Heritage", "html_text": "Tourism, Arts and Heritage Tourism, Arts and Heritage", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 731.7273, 608.16, 748.0636 ], "cells": [ { "location": [ 26.4, 731.7273, 123.36, 748.0636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 731.7273, 220.32, 748.0636 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 731.7273, 317.28, 748.0636 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 731.7273, 414.24, 748.0636 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 731.7273, 511.2, 748.0636 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 731.7273, 608.16, 748.0636 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 715.3909, 608.16, 731.7273 ], "cells": [ { "location": [ 26.4, 715.3909, 123.36, 731.7273 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 715.3909, 220.32, 731.7273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 715.3909, 317.28, 731.7273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 715.3909, 414.24, 731.7273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 715.3909, 511.2, 731.7273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 715.3909, 608.16, 731.7273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 699.0545, 608.16, 715.3909 ], "cells": [ { "location": [ 26.4, 699.0545, 123.36, 715.3909 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 699.0545, 220.32, 715.3909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 699.0545, 317.28, 715.3909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 699.0545, 414.24, 715.3909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 699.0545, 511.2, 715.3909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 699.0545, 608.16, 715.3909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 682.7182, 608.16, 699.0545 ], "cells": [ { "location": [ 26.4, 682.7182, 123.36, 699.0545 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 682.7182, 220.32, 699.0545 ], "text": "99,620,500", "html_text": "99,620,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 682.7182, 317.28, 699.0545 ], "text": "101,095,700", "html_text": "101,095,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 682.7182, 414.24, 699.0545 ], "text": "100,935,500", "html_text": "100,935,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 682.7182, 511.2, 699.0545 ], "text": "95,618,700", "html_text": "95,618,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 682.7182, 608.16, 699.0545 ], "text": "93,516,800", "html_text": "93,516,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 666.3818, 608.16, 682.7182 ], "cells": [ { "location": [ 26.4, 666.3818, 123.36, 682.7182 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 666.3818, 220.32, 682.7182 ], "text": "3,229,300", "html_text": "3,229,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 666.3818, 317.28, 682.7182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 666.3818, 414.24, 682.7182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 666.3818, 511.2, 682.7182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 666.3818, 608.16, 682.7182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 650.0455, 608.16, 666.3818 ], "cells": [ { "location": [ 26.4, 650.0455, 123.36, 666.3818 ], "text": "Continuing Approp.-General Fund", "html_text": "Continuing Approp.-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 650.0455, 220.32, 666.3818 ], "text": "6,251,000", "html_text": "6,251,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 650.0455, 317.28, 666.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 650.0455, 414.24, 666.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 650.0455, 511.2, 666.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 650.0455, 608.16, 666.3818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 633.7091, 608.16, 650.0455 ], "cells": [ { "location": [ 26.4, 633.7091, 123.36, 650.0455 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 633.7091, 220.32, 650.0455 ], "text": "(230,000)", "html_text": "(230,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 633.7091, 317.28, 650.0455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 633.7091, 414.24, 650.0455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 633.7091, 511.2, 650.0455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 633.7091, 608.16, 650.0455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 617.3727, 608.16, 633.7091 ], "cells": [ { "location": [ 26.4, 617.3727, 123.36, 633.7091 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 617.3727, 220.32, 633.7091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 617.3727, 317.28, 633.7091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 617.3727, 414.24, 633.7091 ], "text": "(1,073,600)", "html_text": "(1,073,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 617.3727, 511.2, 633.7091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 617.3727, 608.16, 633.7091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 601.0364, 608.16, 617.3727 ], "cells": [ { "location": [ 26.4, 601.0364, 123.36, 617.3727 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 601.0364, 220.32, 617.3727 ], "text": "108,870,800", "html_text": "108,870,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 601.0364, 317.28, 617.3727 ], "text": "101,095,700", "html_text": "101,095,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 601.0364, 414.24, 617.3727 ], "text": "99,861,900", "html_text": "99,861,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 601.0364, 511.2, 617.3727 ], "text": "95,618,700", "html_text": "95,618,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 601.0364, 608.16, 617.3727 ], "text": "93,516,800", "html_text": "93,516,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 584.7, 608.16, 601.0364 ], "cells": [ { "location": [ 26.4, 584.7, 123.36, 601.0364 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 584.7, 220.32, 601.0364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 584.7, 317.28, 601.0364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 584.7, 414.24, 601.0364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 584.7, 511.2, 601.0364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 584.7, 608.16, 601.0364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 568.3636, 608.16, 584.7 ], "cells": [ { "location": [ 26.4, 568.3636, 123.36, 584.7 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 568.3636, 220.32, 584.7 ], "text": "158,013,843", "html_text": "158,013,843", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 568.3636, 317.28, 584.7 ], "text": "163,677,358", "html_text": "163,677,358", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 568.3636, 414.24, 584.7 ], "text": "151,444,300", "html_text": "151,444,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 568.3636, 511.2, 584.7 ], "text": "131,388,600", "html_text": "131,388,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 568.3636, 608.16, 584.7 ], "text": "123,945,900", "html_text": "123,945,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 552.0273, 608.16, 568.3636 ], "cells": [ { "location": [ 26.4, 552.0273, 123.36, 568.3636 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 552.0273, 220.32, 568.3636 ], "text": "199,463,962", "html_text": "199,463,962", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 552.0273, 317.28, 568.3636 ], "text": "197,593,871", "html_text": "197,593,871", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 552.0273, 414.24, 568.3636 ], "text": "191,682,600", "html_text": "191,682,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 552.0273, 511.2, 568.3636 ], "text": "197,226,500", "html_text": "197,226,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 552.0273, 608.16, 568.3636 ], "text": "208,311,900", "html_text": "208,311,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 535.6909, 608.16, 552.0273 ], "cells": [ { "location": [ 26.4, 535.6909, 123.36, 552.0273 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 535.6909, 220.32, 552.0273 ], "text": "(4,191,522)", "html_text": "(4,191,522)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 535.6909, 317.28, 552.0273 ], "text": "(193,696)", "html_text": "(193,696)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 535.6909, 414.24, 552.0273 ], "text": "(6,918,900)", "html_text": "(6,918,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 535.6909, 511.2, 552.0273 ], "text": "(6,098,500)", "html_text": "(6,098,500)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 535.6909, 608.16, 552.0273 ], "text": "(6,168,900)", "html_text": "(6,168,900)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 519.3545, 608.16, 535.6909 ], "cells": [ { "location": [ 26.4, 519.3545, 123.36, 535.6909 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 519.3545, 220.32, 535.6909 ], "text": "353,286,283", "html_text": "353,286,283", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 519.3545, 317.28, 535.6909 ], "text": "361,077,533", "html_text": "361,077,533", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 519.3545, 414.24, 535.6909 ], "text": "336,208,000", "html_text": "336,208,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 519.3545, 511.2, 535.6909 ], "text": "322,516,600", "html_text": "322,516,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 519.3545, 608.16, 535.6909 ], "text": "326,088,900", "html_text": "326,088,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 503.0182, 608.16, 519.3545 ], "cells": [ { "location": [ 26.4, 503.0182, 123.36, 519.3545 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 503.0182, 220.32, 519.3545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 503.0182, 317.28, 519.3545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 503.0182, 414.24, 519.3545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 503.0182, 511.2, 519.3545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 503.0182, 608.16, 519.3545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 486.6818, 608.16, 503.0182 ], "cells": [ { "location": [ 26.4, 486.6818, 123.36, 503.0182 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 486.6818, 220.32, 503.0182 ], "text": "3,227,077", "html_text": "3,227,077", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 486.6818, 317.28, 503.0182 ], "text": "7,995,886", "html_text": "7,995,886", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 486.6818, 414.24, 503.0182 ], "text": "790,874", "html_text": "790,874", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 486.6818, 511.2, 503.0182 ], "text": "1,415,100", "html_text": "1,415,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 486.6818, 608.16, 503.0182 ], "text": "2,742,900", "html_text": "2,742,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 470.3455, 608.16, 486.6818 ], "cells": [ { "location": [ 26.4, 470.3455, 123.36, 486.6818 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 470.3455, 220.32, 486.6818 ], "text": "50,988,657", "html_text": "50,988,657", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 470.3455, 317.28, 486.6818 ], "text": "35,657,625", "html_text": "35,657,625", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 470.3455, 414.24, 486.6818 ], "text": "32,763,226", "html_text": "32,763,226", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 470.3455, 511.2, 486.6818 ], "text": "32,903,000", "html_text": "32,903,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 470.3455, 608.16, 486.6818 ], "text": "32,785,000", "html_text": "32,785,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 454.0091, 608.16, 470.3455 ], "cells": [ { "location": [ 26.4, 454.0091, 123.36, 470.3455 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 454.0091, 220.32, 470.3455 ], "text": "(2,359,447)", "html_text": "(2,359,447)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 454.0091, 317.28, 470.3455 ], "text": "(13,205,879)", "html_text": "(13,205,879)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 454.0091, 414.24, 470.3455 ], "text": "(2,359,500)", "html_text": "(2,359,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 454.0091, 511.2, 470.3455 ], "text": "(2,359,500)", "html_text": "(2,359,500)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 454.0091, 608.16, 470.3455 ], "text": "(2,359,500)", "html_text": "(2,359,500)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 437.6727, 608.16, 454.0091 ], "cells": [ { "location": [ 26.4, 437.6727, 123.36, 454.0091 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 437.6727, 220.32, 454.0091 ], "text": "51,856,286", "html_text": "51,856,286", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 437.6727, 317.28, 454.0091 ], "text": "30,447,632", "html_text": "30,447,632", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 437.6727, 414.24, 454.0091 ], "text": "31,194,600", "html_text": "31,194,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 437.6727, 511.2, 454.0091 ], "text": "31,958,600", "html_text": "31,958,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 437.6727, 608.16, 454.0091 ], "text": "33,168,400", "html_text": "33,168,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 421.3364, 608.16, 437.6727 ], "cells": [ { "location": [ 26.4, 421.3364, 123.36, 437.6727 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 421.3364, 220.32, 437.6727 ], "text": "514,013,370", "html_text": "514,013,370", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 421.3364, 317.28, 437.6727 ], "text": "492,620,865", "html_text": "492,620,865", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 421.3364, 414.24, 437.6727 ], "text": "467,264,500", "html_text": "467,264,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 421.3364, 511.2, 437.6727 ], "text": "450,093,900", "html_text": "450,093,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 421.3364, 608.16, 437.6727 ], "text": "452,774,100", "html_text": "452,774,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 405, 608.16, 421.3364 ], "cells": [ { "location": [ 26.4, 405, 123.36, 421.3364 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 405, 220.32, 421.3364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 405, 317.28, 421.3364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 405, 414.24, 421.3364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 405, 511.2, 421.3364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 405, 608.16, 421.3364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 388.6636, 608.16, 405 ], "cells": [ { "location": [ 26.4, 388.6636, 123.36, 405 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 388.6636, 220.32, 405 ], "text": "187,079,823", "html_text": "187,079,823", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 388.6636, 317.28, 405 ], "text": "183,565,535", "html_text": "183,565,535", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 388.6636, 414.24, 405 ], "text": "190,547,200", "html_text": "190,547,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 388.6636, 511.2, 405 ], "text": "192,438,700", "html_text": "192,438,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 388.6636, 608.16, 405 ], "text": "191,795,900", "html_text": "191,795,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 372.3273, 608.16, 388.6636 ], "cells": [ { "location": [ 26.4, 372.3273, 123.36, 388.6636 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 372.3273, 220.32, 388.6636 ], "text": "106,106,613", "html_text": "106,106,613", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 372.3273, 317.28, 388.6636 ], "text": "126,336,258", "html_text": "126,336,258", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 372.3273, 414.24, 388.6636 ], "text": "108,711,800", "html_text": "108,711,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 372.3273, 511.2, 388.6636 ], "text": "102,446,400", "html_text": "102,446,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 372.3273, 608.16, 388.6636 ], "text": "104,961,800", "html_text": "104,961,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.4, 355.9909, 608.16, 372.3273 ], "cells": [ { "location": [ 26.4, 355.9909, 123.36, 372.3273 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 355.9909, 220.32, 372.3273 ], "text": "23,166,565", "html_text": "23,166,565", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 355.9909, 317.28, 372.3273 ], "text": "9,812,932", "html_text": "9,812,932", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 355.9909, 414.24, 372.3273 ], "text": "15,815,500", "html_text": "15,815,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 355.9909, 511.2, 372.3273 ], "text": "10,331,000", "html_text": "10,331,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 355.9909, 608.16, 372.3273 ], "text": "10,344,900", "html_text": "10,344,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.4, 339.6545, 608.16, 355.9909 ], "cells": [ { "location": [ 26.4, 339.6545, 123.36, 355.9909 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 339.6545, 220.32, 355.9909 ], "text": "16,432,007", "html_text": "16,432,007", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 339.6545, 317.28, 355.9909 ], "text": "8,475,792", "html_text": "8,475,792", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 339.6545, 414.24, 355.9909 ], "text": "2,945,300", "html_text": "2,945,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 339.6545, 511.2, 355.9909 ], "text": "2,945,300", "html_text": "2,945,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 339.6545, 608.16, 355.9909 ], "text": "2,945,300", "html_text": "2,945,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.4, 323.3182, 608.16, 339.6545 ], "cells": [ { "location": [ 26.4, 323.3182, 123.36, 339.6545 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 323.3182, 220.32, 339.6545 ], "text": "9,383,221", "html_text": "9,383,221", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 323.3182, 317.28, 339.6545 ], "text": "10,945,959", "html_text": "10,945,959", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 323.3182, 414.24, 339.6545 ], "text": "16,441,000", "html_text": "16,441,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 323.3182, 511.2, 339.6545 ], "text": "15,243,700", "html_text": "15,243,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 323.3182, 608.16, 339.6545 ], "text": "15,191,900", "html_text": "15,191,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.4, 306.9818, 608.16, 323.3182 ], "cells": [ { "location": [ 26.4, 306.9818, 123.36, 323.3182 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 306.9818, 220.32, 323.3182 ], "text": "73,298", "html_text": "73,298", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 306.9818, 317.28, 323.3182 ], "text": "99,219", "html_text": "99,219", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 306.9818, 414.24, 323.3182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 306.9818, 511.2, 323.3182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 306.9818, 608.16, 323.3182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.4, 290.6455, 608.16, 306.9818 ], "cells": [ { "location": [ 26.4, 290.6455, 123.36, 306.9818 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 290.6455, 220.32, 306.9818 ], "text": "342,241,527", "html_text": "342,241,527", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 290.6455, 317.28, 306.9818 ], "text": "339,235,695", "html_text": "339,235,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 290.6455, 414.24, 306.9818 ], "text": "334,460,800", "html_text": "334,460,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 290.6455, 511.2, 306.9818 ], "text": "323,405,100", "html_text": "323,405,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 290.6455, 608.16, 306.9818 ], "text": "325,239,800", "html_text": "325,239,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.4, 274.3091, 608.16, 290.6455 ], "cells": [ { "location": [ 26.4, 274.3091, 123.36, 290.6455 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 274.3091, 220.32, 290.6455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 274.3091, 317.28, 290.6455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 274.3091, 414.24, 290.6455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 274.3091, 511.2, 290.6455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 274.3091, 608.16, 290.6455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.4, 257.9727, 608.16, 274.3091 ], "cells": [ { "location": [ 26.4, 257.9727, 123.36, 274.3091 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 257.9727, 220.32, 274.3091 ], "text": "108,772,201", "html_text": "108,772,201", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 257.9727, 317.28, 274.3091 ], "text": "99,945,577", "html_text": "99,945,577", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 257.9727, 414.24, 274.3091 ], "text": "99,861,900", "html_text": "99,861,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 257.9727, 511.2, 274.3091 ], "text": "95,618,700", "html_text": "95,618,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 257.9727, 608.16, 274.3091 ], "text": "93,516,800", "html_text": "93,516,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.4, 241.6364, 608.16, 257.9727 ], "cells": [ { "location": [ 26.4, 241.6364, 123.36, 257.9727 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 241.6364, 220.32, 257.9727 ], "text": "189,608,925", "html_text": "189,608,925", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 241.6364, 317.28, 257.9727 ], "text": "209,633,240", "html_text": "209,633,240", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 241.6364, 414.24, 257.9727 ], "text": "204,819,400", "html_text": "204,819,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 241.6364, 511.2, 257.9727 ], "text": "198,570,700", "html_text": "198,570,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 241.6364, 608.16, 257.9727 ], "text": "202,141,900", "html_text": "202,141,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.4, 225.3, 608.16, 241.6364 ], "cells": [ { "location": [ 26.4, 225.3, 123.36, 241.6364 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 225.3, 220.32, 241.6364 ], "text": "43,860,401", "html_text": "43,860,401", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 225.3, 317.28, 241.6364 ], "text": "29,656,877", "html_text": "29,656,877", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 225.3, 414.24, 241.6364 ], "text": "29,779,500", "html_text": "29,779,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 225.3, 511.2, 241.6364 ], "text": "29,215,700", "html_text": "29,215,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 225.3, 608.16, 241.6364 ], "text": "29,581,100", "html_text": "29,581,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.4, 208.9636, 608.16, 225.3 ], "cells": [ { "location": [ 26.4, 208.9636, 123.36, 225.3 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 208.9636, 220.32, 225.3 ], "text": "342,241,527", "html_text": "342,241,527", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 208.9636, 317.28, 225.3 ], "text": "339,235,695", "html_text": "339,235,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 208.9636, 414.24, 225.3 ], "text": "334,460,800", "html_text": "334,460,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 208.9636, 511.2, 225.3 ], "text": "323,405,100", "html_text": "323,405,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 208.9636, 608.16, 225.3 ], "text": "325,239,800", "html_text": "325,239,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.4, 192.6273, 608.16, 208.9636 ], "cells": [ { "location": [ 26.4, 192.6273, 123.36, 208.9636 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 192.6273, 220.32, 208.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 192.6273, 317.28, 208.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 192.6273, 414.24, 208.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 192.6273, 511.2, 208.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 192.6273, 608.16, 208.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.4, 176.2909, 608.16, 192.6273 ], "cells": [ { "location": [ 26.4, 176.2909, 123.36, 192.6273 ], "text": "Secretary", "html_text": "Secretary", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 176.2909, 220.32, 192.6273 ], "text": "34,698,989", "html_text": "34,698,989", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 176.2909, 317.28, 192.6273 ], "text": "35,164,110", "html_text": "35,164,110", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 176.2909, 414.24, 192.6273 ], "text": "27,540,800", "html_text": "27,540,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 176.2909, 511.2, 192.6273 ], "text": "23,723,200", "html_text": "23,723,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 176.2909, 608.16, 192.6273 ], "text": "23,983,500", "html_text": "23,983,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.4, 159.9545, 608.16, 176.2909 ], "cells": [ { "location": [ 26.4, 159.9545, 123.36, 176.2909 ], "text": "Artisans Center", "html_text": "Artisans Center", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 159.9545, 220.32, 176.2909 ], "text": "2,724,936", "html_text": "2,724,936", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 159.9545, 317.28, 176.2909 ], "text": "2,444,405", "html_text": "2,444,405", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 159.9545, 414.24, 176.2909 ], "text": "2,725,700", "html_text": "2,725,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 159.9545, 511.2, 176.2909 ], "text": "2,516,700", "html_text": "2,516,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 159.9545, 608.16, 176.2909 ], "text": "2,562,500", "html_text": "2,562,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.4, 143.6182, 608.16, 159.9545 ], "cells": [ { "location": [ 26.4, 143.6182, 123.36, 159.9545 ], "text": "Kentucky Department of Tourism", "html_text": "Kentucky Department of Tourism", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 143.6182, 220.32, 159.9545 ], "text": "3,151,261", "html_text": "3,151,261", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 143.6182, 317.28, 159.9545 ], "text": "3,519,923", "html_text": "3,519,923", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 143.6182, 414.24, 159.9545 ], "text": "4,198,100", "html_text": "4,198,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 143.6182, 511.2, 159.9545 ], "text": "3,440,400", "html_text": "3,440,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 143.6182, 608.16, 159.9545 ], "text": "3,515,800", "html_text": "3,515,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.4, 127.2818, 608.16, 143.6182 ], "cells": [ { "location": [ 26.4, 127.2818, 123.36, 143.6182 ], "text": "Parks", "html_text": "Parks", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 127.2818, 220.32, 143.6182 ], "text": "120,098,429", "html_text": "120,098,429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 127.2818, 317.28, 143.6182 ], "text": "124,153,996", "html_text": "124,153,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 127.2818, 414.24, 143.6182 ], "text": "110,915,900", "html_text": "110,915,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 127.2818, 511.2, 143.6182 ], "text": "116,332,300", "html_text": "116,332,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 127.2818, 608.16, 143.6182 ], "text": "115,613,000", "html_text": "115,613,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.4, 110.9455, 608.16, 127.2818 ], "cells": [ { "location": [ 26.4, 110.9455, 123.36, 127.2818 ], "text": "Horse Park Commission", "html_text": "Horse Park Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 110.9455, 220.32, 127.2818 ], "text": "14,537,693", "html_text": "14,537,693", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 110.9455, 317.28, 127.2818 ], "text": "17,336,587", "html_text": "17,336,587", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 110.9455, 414.24, 127.2818 ], "text": "15,218,800", "html_text": "15,218,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 110.9455, 511.2, 127.2818 ], "text": "14,432,300", "html_text": "14,432,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 110.9455, 608.16, 127.2818 ], "text": "14,629,200", "html_text": "14,629,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 26.4, 94.6091, 608.16, 110.9455 ], "cells": [ { "location": [ 26.4, 94.6091, 123.36, 110.9455 ], "text": "State Fair Board", "html_text": "State Fair Board", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 94.6091, 220.32, 110.9455 ], "text": "69,620,391", "html_text": "69,620,391", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 94.6091, 317.28, 110.9455 ], "text": "68,947,139", "html_text": "68,947,139", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 94.6091, 414.24, 110.9455 ], "text": "65,475,400", "html_text": "65,475,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 94.6091, 511.2, 110.9455 ], "text": "62,079,600", "html_text": "62,079,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 94.6091, 608.16, 110.9455 ], "text": "62,627,600", "html_text": "62,627,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 26.4, 78.2727, 608.16, 94.6091 ], "cells": [ { "location": [ 26.4, 78.2727, 123.36, 94.6091 ], "text": "Fish and Wildlife Resources", "html_text": "Fish and Wildlife Resources", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 78.2727, 220.32, 94.6091 ], "text": "80,798,526", "html_text": "80,798,526", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 78.2727, 317.28, 94.6091 ], "text": "70,510,206", "html_text": "70,510,206", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 78.2727, 414.24, 94.6091 ], "text": "87,699,800", "html_text": "87,699,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 78.2727, 511.2, 94.6091 ], "text": "86,372,700", "html_text": "86,372,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 78.2727, 608.16, 94.6091 ], "text": "87,521,500", "html_text": "87,521,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 26.4, 61.9364, 608.16, 78.2727 ], "cells": [ { "location": [ 26.4, 61.9364, 123.36, 78.2727 ], "text": "Historical Society", "html_text": "Historical Society", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 61.9364, 220.32, 78.2727 ], "text": "7,477,743", "html_text": "7,477,743", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 61.9364, 317.28, 78.2727 ], "text": "9,271,003", "html_text": "9,271,003", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 61.9364, 414.24, 78.2727 ], "text": "10,870,100", "html_text": "10,870,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 61.9364, 511.2, 78.2727 ], "text": "7,646,000", "html_text": "7,646,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 61.9364, 608.16, 78.2727 ], "text": "7,835,300", "html_text": "7,835,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 26.4, 45.6, 608.16, 61.9364 ], "cells": [ { "location": [ 26.4, 45.6, 123.36, 61.9364 ], "text": "Arts Council", "html_text": "Arts Council", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.36, 45.6, 220.32, 61.9364 ], "text": "2,838,100", "html_text": "2,838,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 45.6, 317.28, 61.9364 ], "text": "3,077,192", "html_text": "3,077,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 45.6, 414.24, 61.9364 ], "text": "2,923,000", "html_text": "2,923,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 45.6, 511.2, 61.9364 ], "text": "2,703,700", "html_text": "2,703,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.2, 45.6, 608.16, 61.9364 ], "text": "2,732,900", "html_text": "2,732,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 44, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 359, "type": "TEXT", "location": { "l": 308.4, "t": 18.96, "r": 324.96, "b": 8.88 }, "text": "339", "reading_order": 1 } ] }, { "page": 360, "items": [ { "page": 360, "type": "TABLE", "location": { "l": 28.32, "t": 763.44, "r": 605.04, "b": 721.2 }, "text": "
Heritage Council5,737,1594,188,6356,289,4003,554,4003,614,700
Kentucky Center for the Arts558,300622,500603,800603,800603,800
TOTAL EXPENDITURES342,241,527339,235,695334,460,800323,405,100325,239,800
", "rows": [ { "row_index": 0, "location": [ 28.32, 749.36, 605.04, 763.44 ], "cells": [ { "location": [ 28.32, 749.36, 124.44, 763.44 ], "text": "Heritage Council", "html_text": "Heritage Council", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 749.36, 220.56, 763.44 ], "text": "5,737,159", "html_text": "5,737,159", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 749.36, 316.68, 763.44 ], "text": "4,188,635", "html_text": "4,188,635", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 749.36, 412.8, 763.44 ], "text": "6,289,400", "html_text": "6,289,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 749.36, 508.92, 763.44 ], "text": "3,554,400", "html_text": "3,554,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.92, 749.36, 605.04, 763.44 ], "text": "3,614,700", "html_text": "3,614,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 735.28, 605.04, 749.36 ], "cells": [ { "location": [ 28.32, 735.28, 124.44, 749.36 ], "text": "Kentucky Center for the Arts", "html_text": "Kentucky Center for the Arts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 735.28, 220.56, 749.36 ], "text": "558,300", "html_text": "558,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 735.28, 316.68, 749.36 ], "text": "622,500", "html_text": "622,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 735.28, 412.8, 749.36 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 735.28, 508.92, 749.36 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.92, 735.28, 605.04, 749.36 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 721.2, 605.04, 735.28 ], "cells": [ { "location": [ 28.32, 721.2, 124.44, 735.28 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.44, 721.2, 220.56, 735.28 ], "text": "342,241,527", "html_text": "342,241,527", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 721.2, 316.68, 735.28 ], "text": "339,235,695", "html_text": "339,235,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 721.2, 412.8, 735.28 ], "text": "334,460,800", "html_text": "334,460,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 721.2, 508.92, 735.28 ], "text": "323,405,100", "html_text": "323,405,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.92, 721.2, 605.04, 735.28 ], "text": "325,239,800", "html_text": "325,239,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 3, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 360, "type": "TEXT", "location": { "l": 26.16, "t": 705.84, "r": 584.88, "b": 656.16 }, "text": "The Tourism, Arts and Heritage Cabinet's mission is to capitalize on the natural assets of the Commonwealth and draw from resources in business development, tourism, outdoor attractions, arts, and cultural heritage. Through unified efforts of its agencies, the Cabinet will continually strive to improve the quality of life of the people of Kentucky by creating new wealth and generating jobs.", "reading_order": 1 }, { "page": 360, "type": "TEXT", "location": { "l": 27.12, "t": 647.52, "r": 379.2, "b": 635.28 }, "text": "The Tourism, Arts and Heritage Cabinet is comprised of the following agencies:", "reading_order": 2 }, { "page": 360, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 625.68, "r": 183.84, "b": 613.68 }, "text": "Kentucky State Fair Board", "marker": "•", "list_id": "L39", "level": 0, "reading_order": 3 }, { "page": 360, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 611.52, "r": 185.28, "b": 599.52 }, "text": "Kentucky Heritage Council", "marker": "•", "list_id": "L39", "level": 0, "reading_order": 4 }, { "page": 360, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 597.36, "r": 164.64, "b": 585.36 }, "text": "Kentucky Arts Council", "marker": "•", "list_id": "L39", "level": 0, "reading_order": 5 }, { "page": 360, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 583.2, "r": 187.68, "b": 571.2 }, "text": "Kentucky Historical Society", "marker": "•", "list_id": "L39", "level": 0, "reading_order": 6 }, { "page": 360, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 569.52, "r": 191.52, "b": 557.52 }, "text": "Kentucky Center for the Arts", "marker": "•", "list_id": "L39", "level": 0, "reading_order": 7 }, { "page": 360, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 555.36, "r": 200.16, "b": 543.84 }, "text": "Governor's School for the Arts", "marker": "•", "list_id": "L39", "level": 0, "reading_order": 8 }, { "page": 360, "type": "LIST_ITEM", "location": { "l": 43.68, "t": 541.68, "r": 256.32, "b": 529.68 }, "text": "Department of Fish and Wildlife Resources", "marker": "•", "list_id": "L39", "level": 0, "reading_order": 9 }, { "page": 360, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 527.76, "r": 161.04, "b": 516 }, "text": "Kentucky Horse Park", "marker": "•", "list_id": "L39", "level": 0, "reading_order": 10 }, { "page": 360, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 513.36, "r": 202.56, "b": 501.12 }, "text": "Kentucky Department of Parks", "marker": "•", "list_id": "L39", "level": 0, "reading_order": 11 }, { "page": 360, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 499.44, "r": 214.56, "b": 487.68 }, "text": "Kentucky Artisan Center at Berea", "marker": "•", "list_id": "L39", "level": 0, "reading_order": 12 }, { "page": 360, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 485.28, "r": 167.76, "b": 473.52 }, "text": "Department of Tourism", "marker": "•", "list_id": "L39", "level": 0, "reading_order": 13 }, { "page": 360, "type": "LIST_ITEM", "location": { "l": 44.16, "t": 471.12, "r": 166.8, "b": 459.6 }, "text": "Office of the Secretary", "marker": "•", "list_id": "L39", "level": 0, "reading_order": 14 }, { "page": 360, "type": "LIST_ITEM", "location": { "l": 43.92, "t": 457.2, "r": 216.72, "b": 445.44 }, "text": "The Kentucky Humanities Council", "marker": "•", "list_id": "L39", "level": 0, "reading_order": 15 }, { "page": 360, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.72, "b": 9.12 }, "text": "340", "reading_order": 16 } ] }, { "page": 361, "items": [ { "page": 361, "type": "TABLE", "location": { "l": 27.6, "t": 765.12, "r": 606.96, "b": 173.04 }, "text": "
Tourism, Arts and Heritage Secretary
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation3,583,1003,830,5003,908,0003,297,1003,632,500
State Salary and Compensation Allocation135,900\\n(230,000)
Reorganization Adjustment(117,200)
Budget Reduction-General Fund
Other(380,000)(250,000)
Total General Fund3,109,0003,580,5003,790,8003,297,1003,632,500
Restricted Funds
Balance Forward8,754,66912,182,2537,582,0002,332,0001,226,300
Current Receipts584,549748,955
Non-Revenue Receipts20,342,03520,031,67418,500,00019,320,40019,250,000
Total Restricted Funds29,681,25332,962,88226,082,00021,652,40020,476,300
Federal Fund
Balance Forward(581,654)
Current Receipts14,692,4326,206,177
Total Federal Fund14,110,7776,206,177
TOTAL SOURCE OF FUNDS46,901,03042,749,55929,872,80024,949,50024,108,800
EXPENDITURES BY CLASS
Personnel Costs2,738,5092,623,8573,046,0002,825,3002,884,300
Operating Expenses22,972,36130,721,00922,744,80019,647,90019,849,200
Grants Loans Benefits8,988,1191,819,2441,750,0001,250,0001,250,000
TOTAL EXPENDITURES34,698,98935,164,11027,540,80023,723,20023,983,500
EXPENDITURES BY FUND SOURCE
General Fund3,089,2123,577,0403,790,8003,297,1003,632,500
Restricted Funds17,499,00025,380,89223,750,00020,426,10020,351,000
Federal Fund14,110,7776,206,177
TOTAL EXPENDITURES34,698,98935,164,11027,540,80023,723,20023,983,500
EXPENDITURES BY UNIT
Executive Policy and Management17,199,9909,783,2173,790,8003,473,2003,733,500
Tourism Meeting & Convention Marketing17,499,00025,380,89223,750,00020,250,00020,250,000
TOTAL EXPENDITURES34,698,98935,164,11027,540,80023,723,20023,983,500
", "rows": [ { "row_index": 0, "location": [ 27.6, 747.7059, 606.96, 765.12 ], "cells": [ { "location": [ 27.6, 747.7059, 124.16, 765.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 747.7059, 606.96, 765.12 ], "text": "Tourism, Arts and Heritage Secretary", "html_text": "Tourism, Arts and Heritage Secretary", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 730.2918, 606.96, 747.7059 ], "cells": [ { "location": [ 27.6, 730.2918, 124.16, 747.7059 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 730.2918, 220.72, 747.7059 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 730.2918, 317.28, 747.7059 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 730.2918, 413.84, 747.7059 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 730.2918, 510.4, 747.7059 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 730.2918, 606.96, 747.7059 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 712.8776, 606.96, 730.2918 ], "cells": [ { "location": [ 27.6, 712.8776, 124.16, 730.2918 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 712.8776, 220.72, 730.2918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 712.8776, 317.28, 730.2918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 712.8776, 413.84, 730.2918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 712.8776, 510.4, 730.2918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 712.8776, 606.96, 730.2918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 695.4635, 606.96, 712.8776 ], "cells": [ { "location": [ 27.6, 695.4635, 124.16, 712.8776 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 695.4635, 220.72, 712.8776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 695.4635, 317.28, 712.8776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 695.4635, 413.84, 712.8776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 695.4635, 510.4, 712.8776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 695.4635, 606.96, 712.8776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 678.0494, 606.96, 695.4635 ], "cells": [ { "location": [ 27.6, 678.0494, 124.16, 695.4635 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 678.0494, 220.72, 695.4635 ], "text": "3,583,100", "html_text": "3,583,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 678.0494, 317.28, 695.4635 ], "text": "3,830,500", "html_text": "3,830,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 678.0494, 413.84, 695.4635 ], "text": "3,908,000", "html_text": "3,908,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 678.0494, 510.4, 695.4635 ], "text": "3,297,100", "html_text": "3,297,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 678.0494, 606.96, 695.4635 ], "text": "3,632,500", "html_text": "3,632,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 660.6353, 606.96, 678.0494 ], "cells": [ { "location": [ 27.6, 660.6353, 124.16, 678.0494 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 660.6353, 220.72, 678.0494 ], "text": "135,900\\n(230,000)", "html_text": "135,900\\n(230,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 660.6353, 317.28, 678.0494 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 660.6353, 413.84, 678.0494 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 660.6353, 510.4, 678.0494 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 660.6353, 606.96, 678.0494 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 643.2212, 606.96, 660.6353 ], "cells": [ { "location": [ 27.6, 643.2212, 124.16, 660.6353 ], "text": "Reorganization Adjustment", "html_text": "Reorganization Adjustment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 643.2212, 220.72, 660.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 643.2212, 317.28, 660.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 643.2212, 413.84, 660.6353 ], "text": "(117,200)", "html_text": "(117,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 643.2212, 510.4, 660.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 643.2212, 606.96, 660.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 625.8071, 606.96, 643.2212 ], "cells": [ { "location": [ 27.6, 625.8071, 124.16, 643.2212 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 625.8071, 220.72, 643.2212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 625.8071, 317.28, 643.2212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 625.8071, 413.84, 643.2212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 625.8071, 510.4, 643.2212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 625.8071, 606.96, 643.2212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 608.3929, 606.96, 625.8071 ], "cells": [ { "location": [ 27.6, 608.3929, 124.16, 625.8071 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 608.3929, 220.72, 625.8071 ], "text": "(380,000)", "html_text": "(380,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 608.3929, 317.28, 625.8071 ], "text": "(250,000)", "html_text": "(250,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 608.3929, 413.84, 625.8071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 608.3929, 510.4, 625.8071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 608.3929, 606.96, 625.8071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 590.9788, 606.96, 608.3929 ], "cells": [ { "location": [ 27.6, 590.9788, 124.16, 608.3929 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 590.9788, 220.72, 608.3929 ], "text": "3,109,000", "html_text": "3,109,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 590.9788, 317.28, 608.3929 ], "text": "3,580,500", "html_text": "3,580,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 590.9788, 413.84, 608.3929 ], "text": "3,790,800", "html_text": "3,790,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 590.9788, 510.4, 608.3929 ], "text": "3,297,100", "html_text": "3,297,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 590.9788, 606.96, 608.3929 ], "text": "3,632,500", "html_text": "3,632,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 573.5647, 606.96, 590.9788 ], "cells": [ { "location": [ 27.6, 573.5647, 124.16, 590.9788 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 573.5647, 220.72, 590.9788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 573.5647, 317.28, 590.9788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 573.5647, 413.84, 590.9788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 573.5647, 510.4, 590.9788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 573.5647, 606.96, 590.9788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 556.1506, 606.96, 573.5647 ], "cells": [ { "location": [ 27.6, 556.1506, 124.16, 573.5647 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 556.1506, 220.72, 573.5647 ], "text": "8,754,669", "html_text": "8,754,669", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 556.1506, 317.28, 573.5647 ], "text": "12,182,253", "html_text": "12,182,253", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 556.1506, 413.84, 573.5647 ], "text": "7,582,000", "html_text": "7,582,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 556.1506, 510.4, 573.5647 ], "text": "2,332,000", "html_text": "2,332,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 556.1506, 606.96, 573.5647 ], "text": "1,226,300", "html_text": "1,226,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 538.7365, 606.96, 556.1506 ], "cells": [ { "location": [ 27.6, 538.7365, 124.16, 556.1506 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 538.7365, 220.72, 556.1506 ], "text": "584,549", "html_text": "584,549", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 538.7365, 317.28, 556.1506 ], "text": "748,955", "html_text": "748,955", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 538.7365, 413.84, 556.1506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 538.7365, 510.4, 556.1506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 538.7365, 606.96, 556.1506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 521.3224, 606.96, 538.7365 ], "cells": [ { "location": [ 27.6, 521.3224, 124.16, 538.7365 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 521.3224, 220.72, 538.7365 ], "text": "20,342,035", "html_text": "20,342,035", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 521.3224, 317.28, 538.7365 ], "text": "20,031,674", "html_text": "20,031,674", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 521.3224, 413.84, 538.7365 ], "text": "18,500,000", "html_text": "18,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 521.3224, 510.4, 538.7365 ], "text": "19,320,400", "html_text": "19,320,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 521.3224, 606.96, 538.7365 ], "text": "19,250,000", "html_text": "19,250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 503.9082, 606.96, 521.3224 ], "cells": [ { "location": [ 27.6, 503.9082, 124.16, 521.3224 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 503.9082, 220.72, 521.3224 ], "text": "29,681,253", "html_text": "29,681,253", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 503.9082, 317.28, 521.3224 ], "text": "32,962,882", "html_text": "32,962,882", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 503.9082, 413.84, 521.3224 ], "text": "26,082,000", "html_text": "26,082,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 503.9082, 510.4, 521.3224 ], "text": "21,652,400", "html_text": "21,652,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 503.9082, 606.96, 521.3224 ], "text": "20,476,300", "html_text": "20,476,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 486.4941, 606.96, 503.9082 ], "cells": [ { "location": [ 27.6, 486.4941, 124.16, 503.9082 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 486.4941, 220.72, 503.9082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 486.4941, 317.28, 503.9082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 486.4941, 413.84, 503.9082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 486.4941, 510.4, 503.9082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 486.4941, 606.96, 503.9082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 469.08, 606.96, 486.4941 ], "cells": [ { "location": [ 27.6, 469.08, 124.16, 486.4941 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 469.08, 220.72, 486.4941 ], "text": "(581,654)", "html_text": "(581,654)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 469.08, 317.28, 486.4941 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 469.08, 413.84, 486.4941 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 469.08, 510.4, 486.4941 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 469.08, 606.96, 486.4941 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 451.6659, 606.96, 469.08 ], "cells": [ { "location": [ 27.6, 451.6659, 124.16, 469.08 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 451.6659, 220.72, 469.08 ], "text": "14,692,432", "html_text": "14,692,432", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 451.6659, 317.28, 469.08 ], "text": "6,206,177", "html_text": "6,206,177", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 451.6659, 413.84, 469.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 451.6659, 510.4, 469.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 451.6659, 606.96, 469.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 434.2518, 606.96, 451.6659 ], "cells": [ { "location": [ 27.6, 434.2518, 124.16, 451.6659 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 434.2518, 220.72, 451.6659 ], "text": "14,110,777", "html_text": "14,110,777", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 434.2518, 317.28, 451.6659 ], "text": "6,206,177", "html_text": "6,206,177", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 434.2518, 413.84, 451.6659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 434.2518, 510.4, 451.6659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 434.2518, 606.96, 451.6659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 416.8376, 606.96, 434.2518 ], "cells": [ { "location": [ 27.6, 416.8376, 124.16, 434.2518 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 416.8376, 220.72, 434.2518 ], "text": "46,901,030", "html_text": "46,901,030", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 416.8376, 317.28, 434.2518 ], "text": "42,749,559", "html_text": "42,749,559", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 416.8376, 413.84, 434.2518 ], "text": "29,872,800", "html_text": "29,872,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 416.8376, 510.4, 434.2518 ], "text": "24,949,500", "html_text": "24,949,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 416.8376, 606.96, 434.2518 ], "text": "24,108,800", "html_text": "24,108,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 399.4235, 606.96, 416.8376 ], "cells": [ { "location": [ 27.6, 399.4235, 124.16, 416.8376 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 399.4235, 220.72, 416.8376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 399.4235, 317.28, 416.8376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 399.4235, 413.84, 416.8376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 399.4235, 510.4, 416.8376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 399.4235, 606.96, 416.8376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 382.0094, 606.96, 399.4235 ], "cells": [ { "location": [ 27.6, 382.0094, 124.16, 399.4235 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 382.0094, 220.72, 399.4235 ], "text": "2,738,509", "html_text": "2,738,509", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 382.0094, 317.28, 399.4235 ], "text": "2,623,857", "html_text": "2,623,857", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 382.0094, 413.84, 399.4235 ], "text": "3,046,000", "html_text": "3,046,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 382.0094, 510.4, 399.4235 ], "text": "2,825,300", "html_text": "2,825,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 382.0094, 606.96, 399.4235 ], "text": "2,884,300", "html_text": "2,884,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 364.5953, 606.96, 382.0094 ], "cells": [ { "location": [ 27.6, 364.5953, 124.16, 382.0094 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 364.5953, 220.72, 382.0094 ], "text": "22,972,361", "html_text": "22,972,361", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 364.5953, 317.28, 382.0094 ], "text": "30,721,009", "html_text": "30,721,009", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 364.5953, 413.84, 382.0094 ], "text": "22,744,800", "html_text": "22,744,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 364.5953, 510.4, 382.0094 ], "text": "19,647,900", "html_text": "19,647,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 364.5953, 606.96, 382.0094 ], "text": "19,849,200", "html_text": "19,849,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 347.1812, 606.96, 364.5953 ], "cells": [ { "location": [ 27.6, 347.1812, 124.16, 364.5953 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 347.1812, 220.72, 364.5953 ], "text": "8,988,119", "html_text": "8,988,119", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 347.1812, 317.28, 364.5953 ], "text": "1,819,244", "html_text": "1,819,244", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 347.1812, 413.84, 364.5953 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 347.1812, 510.4, 364.5953 ], "text": "1,250,000", "html_text": "1,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 347.1812, 606.96, 364.5953 ], "text": "1,250,000", "html_text": "1,250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 329.7671, 606.96, 347.1812 ], "cells": [ { "location": [ 27.6, 329.7671, 124.16, 347.1812 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 329.7671, 220.72, 347.1812 ], "text": "34,698,989", "html_text": "34,698,989", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 329.7671, 317.28, 347.1812 ], "text": "35,164,110", "html_text": "35,164,110", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 329.7671, 413.84, 347.1812 ], "text": "27,540,800", "html_text": "27,540,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 329.7671, 510.4, 347.1812 ], "text": "23,723,200", "html_text": "23,723,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 329.7671, 606.96, 347.1812 ], "text": "23,983,500", "html_text": "23,983,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 312.3529, 606.96, 329.7671 ], "cells": [ { "location": [ 27.6, 312.3529, 124.16, 329.7671 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 312.3529, 220.72, 329.7671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 312.3529, 317.28, 329.7671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 312.3529, 413.84, 329.7671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 312.3529, 510.4, 329.7671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 312.3529, 606.96, 329.7671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 294.9388, 606.96, 312.3529 ], "cells": [ { "location": [ 27.6, 294.9388, 124.16, 312.3529 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 294.9388, 220.72, 312.3529 ], "text": "3,089,212", "html_text": "3,089,212", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 294.9388, 317.28, 312.3529 ], "text": "3,577,040", "html_text": "3,577,040", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 294.9388, 413.84, 312.3529 ], "text": "3,790,800", "html_text": "3,790,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 294.9388, 510.4, 312.3529 ], "text": "3,297,100", "html_text": "3,297,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 294.9388, 606.96, 312.3529 ], "text": "3,632,500", "html_text": "3,632,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 277.5247, 606.96, 294.9388 ], "cells": [ { "location": [ 27.6, 277.5247, 124.16, 294.9388 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 277.5247, 220.72, 294.9388 ], "text": "17,499,000", "html_text": "17,499,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 277.5247, 317.28, 294.9388 ], "text": "25,380,892", "html_text": "25,380,892", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 277.5247, 413.84, 294.9388 ], "text": "23,750,000", "html_text": "23,750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 277.5247, 510.4, 294.9388 ], "text": "20,426,100", "html_text": "20,426,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 277.5247, 606.96, 294.9388 ], "text": "20,351,000", "html_text": "20,351,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 260.1106, 606.96, 277.5247 ], "cells": [ { "location": [ 27.6, 260.1106, 124.16, 277.5247 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 260.1106, 220.72, 277.5247 ], "text": "14,110,777", "html_text": "14,110,777", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 260.1106, 317.28, 277.5247 ], "text": "6,206,177", "html_text": "6,206,177", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 260.1106, 413.84, 277.5247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 260.1106, 510.4, 277.5247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 260.1106, 606.96, 277.5247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 242.6965, 606.96, 260.1106 ], "cells": [ { "location": [ 27.6, 242.6965, 124.16, 260.1106 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 242.6965, 220.72, 260.1106 ], "text": "34,698,989", "html_text": "34,698,989", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 242.6965, 317.28, 260.1106 ], "text": "35,164,110", "html_text": "35,164,110", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 242.6965, 413.84, 260.1106 ], "text": "27,540,800", "html_text": "27,540,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 242.6965, 510.4, 260.1106 ], "text": "23,723,200", "html_text": "23,723,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 242.6965, 606.96, 260.1106 ], "text": "23,983,500", "html_text": "23,983,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 225.2824, 606.96, 242.6965 ], "cells": [ { "location": [ 27.6, 225.2824, 124.16, 242.6965 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 225.2824, 220.72, 242.6965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 225.2824, 317.28, 242.6965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 225.2824, 413.84, 242.6965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 225.2824, 510.4, 242.6965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 225.2824, 606.96, 242.6965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 207.8682, 606.96, 225.2824 ], "cells": [ { "location": [ 27.6, 207.8682, 124.16, 225.2824 ], "text": "Executive Policy and Management", "html_text": "Executive Policy and Management", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 207.8682, 220.72, 225.2824 ], "text": "17,199,990", "html_text": "17,199,990", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 207.8682, 317.28, 225.2824 ], "text": "9,783,217", "html_text": "9,783,217", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 207.8682, 413.84, 225.2824 ], "text": "3,790,800", "html_text": "3,790,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 207.8682, 510.4, 225.2824 ], "text": "3,473,200", "html_text": "3,473,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 207.8682, 606.96, 225.2824 ], "text": "3,733,500", "html_text": "3,733,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 190.4541, 606.96, 207.8682 ], "cells": [ { "location": [ 27.6, 190.4541, 124.16, 207.8682 ], "text": "Tourism Meeting & Convention Marketing", "html_text": "Tourism Meeting & Convention Marketing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 190.4541, 220.72, 207.8682 ], "text": "17,499,000", "html_text": "17,499,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 190.4541, 317.28, 207.8682 ], "text": "25,380,892", "html_text": "25,380,892", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 190.4541, 413.84, 207.8682 ], "text": "23,750,000", "html_text": "23,750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 190.4541, 510.4, 207.8682 ], "text": "20,250,000", "html_text": "20,250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 190.4541, 606.96, 207.8682 ], "text": "20,250,000", "html_text": "20,250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.6, 173.04, 606.96, 190.4541 ], "cells": [ { "location": [ 27.6, 173.04, 124.16, 190.4541 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.16, 173.04, 220.72, 190.4541 ], "text": "34,698,989", "html_text": "34,698,989", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.72, 173.04, 317.28, 190.4541 ], "text": "35,164,110", "html_text": "35,164,110", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.28, 173.04, 413.84, 190.4541 ], "text": "27,540,800", "html_text": "27,540,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 173.04, 510.4, 190.4541 ], "text": "23,723,200", "html_text": "23,723,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 173.04, 606.96, 190.4541 ], "text": "23,983,500", "html_text": "23,983,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 361, "type": "TEXT", "location": { "l": 26.88, "t": 161.76, "r": 288, "b": 147.6 }, "text": "The Office of the Secretary's appropriation unit comprises:", "reading_order": 1 }, { "page": 361, "type": "TEXT", "location": { "l": 25.68, "t": 139.68, "r": 584.64, "b": 101.28 }, "text": "Executive Policy and Management - The Executive Policy and Management unit directs planning and management of the agencies within the Cabinet. This program develops plans to assure orderly growth and improved management, recommends executive actions and legislative measures, and evaluates agency budget requests.", "reading_order": 2 }, { "page": 361, "type": "TEXT", "location": { "l": 25.44, "t": 93.84, "r": 596.64, "b": 31.44 }, "text": "Tourism, Meeting, and Convention Marketing Fund – This fund is established by KRS 142.406 with revenues from a one percent transient room tax dedicated for the sole purpose of marketing and promoting tourism in the Commonwealth, including expenditures to market and promote events and venues related to meetings, conventions, trade shows, cultural activities, historical sites, recreation, entertainment, natural phenomena, areas of scenic beauty, craft marketing, and any other economic activity that brings tourists and visitors to the Commonwealth.", "reading_order": 3 }, { "page": 361, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 324.48, "b": 9.12 }, "text": "341", "reading_order": 4 } ] }, { "page": 362, "items": [ { "page": 362, "type": "TITLE", "location": { "l": 26.16, "t": 765.36, "r": 60.24, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 362, "type": "TEXT", "location": { "l": 25.2, "t": 744, "r": 601.92, "b": 718.08 }, "text": "The Governor's budget includes additional General Fund in the amount of $50,500 in fiscal year 2027 and $103,700 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 1 }, { "page": 362, "type": "TEXT", "location": { "l": 25.92, "t": 709.44, "r": 566.16, "b": 684.96 }, "text": "The base budget includes General Fund in the amount of $500,000 in each fiscal year for the Kentucky Center for African American Heritage.", "reading_order": 2 }, { "page": 362, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 325.2, "b": 9.36 }, "text": "342", "reading_order": 3 } ] }, { "page": 363, "items": [ { "page": 363, "type": "TABLE", "location": { "l": 27.84, "t": 766.56, "r": 606.96, "b": 301.44 }, "text": "
Tourism, Arts and Heritage\\nArtisans Center
Actual\\nFY 2024Actual\\nFY 2025Revised\\nFY 2026Recommended\\nFY 2027Recommended\\nFY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,163,0001,239,2001,286,1001,238,0001,281,500
State Salary and Compensation45,200
Allocation(38,600)
Budget Reduction-General Fund
Other290,000
Total General Fund1,208,2001,529,2001,247,5001,238,0001,281,500
Restricted Funds
Balance Forward181,588178,20021,300
Current Receipts1,315,0281,113,5461,300,0001,300,0001,300,000
Non-Revenue Receipts20,120(20,120)
Total Restricted Funds1,516,7361,093,4261,478,2001,300,0001,321,300
TOTAL SOURCE OF FUNDS2,724,9362,622,6262,725,7002,538,0002,602,800
EXPENDITURES BY CLASS
Personnel Costs1,659,7211,665,4471,754,0001,682,3001,728,100
Operating Expenses1,064,925778,957971,700834,400834,400
Construction290
TOTAL EXPENDITURES2,724,9362,444,4052,725,7002,516,7002,562,500
EXPENDITURES BY FUND SOURCE
General Fund1,208,2001,529,1151,247,5001,238,0001,281,500
Restricted Funds1,516,736915,2901,478,2001,278,7001,281,000
TOTAL EXPENDITURES2,724,9362,444,4052,725,7002,516,7002,562,500
EXPENDITURES BY UNIT
Berea Artisans Center2,724,9362,444,4052,725,7002,516,7002,562,500
TOTAL EXPENDITURES2,724,9362,444,4052,725,7002,516,7002,562,500
", "rows": [ { "row_index": 0, "location": [ 27.84, 749.9486, 606.96, 766.56 ], "cells": [ { "location": [ 27.84, 749.9486, 124.36, 766.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 749.9486, 606.96, 766.56 ], "text": "Tourism, Arts and Heritage\\nArtisans Center", "html_text": "Tourism, Arts and Heritage\\nArtisans Center", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 733.3371, 606.96, 749.9486 ], "cells": [ { "location": [ 27.84, 733.3371, 124.36, 749.9486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 733.3371, 220.88, 749.9486 ], "text": "Actual\\nFY 2024", "html_text": "Actual\\nFY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 733.3371, 317.4, 749.9486 ], "text": "Actual\\nFY 2025", "html_text": "Actual\\nFY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 733.3371, 413.92, 749.9486 ], "text": "Revised\\nFY 2026", "html_text": "Revised\\nFY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 733.3371, 510.44, 749.9486 ], "text": "Recommended\\nFY 2027", "html_text": "Recommended\\nFY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 733.3371, 606.96, 749.9486 ], "text": "Recommended\\nFY 2028", "html_text": "Recommended\\nFY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 716.7257, 606.96, 733.3371 ], "cells": [ { "location": [ 27.84, 716.7257, 124.36, 733.3371 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 716.7257, 220.88, 733.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 716.7257, 317.4, 733.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 716.7257, 413.92, 733.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 716.7257, 510.44, 733.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 716.7257, 606.96, 733.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 700.1143, 606.96, 716.7257 ], "cells": [ { "location": [ 27.84, 700.1143, 124.36, 716.7257 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 700.1143, 220.88, 716.7257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 700.1143, 317.4, 716.7257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 700.1143, 413.92, 716.7257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 700.1143, 510.44, 716.7257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 700.1143, 606.96, 716.7257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 683.5029, 606.96, 700.1143 ], "cells": [ { "location": [ 27.84, 683.5029, 124.36, 700.1143 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 683.5029, 220.88, 700.1143 ], "text": "1,163,000", "html_text": "1,163,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 683.5029, 317.4, 700.1143 ], "text": "1,239,200", "html_text": "1,239,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 683.5029, 413.92, 700.1143 ], "text": "1,286,100", "html_text": "1,286,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 683.5029, 510.44, 700.1143 ], "text": "1,238,000", "html_text": "1,238,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 683.5029, 606.96, 700.1143 ], "text": "1,281,500", "html_text": "1,281,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 666.8914, 606.96, 683.5029 ], "cells": [ { "location": [ 27.84, 666.8914, 124.36, 683.5029 ], "text": "State Salary and Compensation", "html_text": "State Salary and Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 666.8914, 220.88, 683.5029 ], "text": "45,200", "html_text": "45,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 666.8914, 317.4, 683.5029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 666.8914, 413.92, 683.5029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 666.8914, 510.44, 683.5029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 666.8914, 606.96, 683.5029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 650.28, 606.96, 666.8914 ], "cells": [ { "location": [ 27.84, 650.28, 124.36, 666.8914 ], "text": "Allocation", "html_text": "Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 650.28, 220.88, 666.8914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 650.28, 317.4, 666.8914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 650.28, 413.92, 666.8914 ], "text": "(38,600)", "html_text": "(38,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 650.28, 510.44, 666.8914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 650.28, 606.96, 666.8914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 633.6686, 606.96, 650.28 ], "cells": [ { "location": [ 27.84, 633.6686, 124.36, 650.28 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 633.6686, 220.88, 650.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 633.6686, 317.4, 650.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 633.6686, 413.92, 650.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 633.6686, 510.44, 650.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 633.6686, 606.96, 650.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 617.0571, 606.96, 633.6686 ], "cells": [ { "location": [ 27.84, 617.0571, 124.36, 633.6686 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 617.0571, 220.88, 633.6686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 617.0571, 317.4, 633.6686 ], "text": "290,000", "html_text": "290,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 617.0571, 413.92, 633.6686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 617.0571, 510.44, 633.6686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 617.0571, 606.96, 633.6686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 600.4457, 606.96, 617.0571 ], "cells": [ { "location": [ 27.84, 600.4457, 124.36, 617.0571 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 600.4457, 220.88, 617.0571 ], "text": "1,208,200", "html_text": "1,208,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 600.4457, 317.4, 617.0571 ], "text": "1,529,200", "html_text": "1,529,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 600.4457, 413.92, 617.0571 ], "text": "1,247,500", "html_text": "1,247,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 600.4457, 510.44, 617.0571 ], "text": "1,238,000", "html_text": "1,238,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 600.4457, 606.96, 617.0571 ], "text": "1,281,500", "html_text": "1,281,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 583.8343, 606.96, 600.4457 ], "cells": [ { "location": [ 27.84, 583.8343, 124.36, 600.4457 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 583.8343, 220.88, 600.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 583.8343, 317.4, 600.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 583.8343, 413.92, 600.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 583.8343, 510.44, 600.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 583.8343, 606.96, 600.4457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 567.2229, 606.96, 583.8343 ], "cells": [ { "location": [ 27.84, 567.2229, 124.36, 583.8343 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 567.2229, 220.88, 583.8343 ], "text": "181,588", "html_text": "181,588", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 567.2229, 317.4, 583.8343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 567.2229, 413.92, 583.8343 ], "text": "178,200", "html_text": "178,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 567.2229, 510.44, 583.8343 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 567.2229, 606.96, 583.8343 ], "text": "21,300", "html_text": "21,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 550.6114, 606.96, 567.2229 ], "cells": [ { "location": [ 27.84, 550.6114, 124.36, 567.2229 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 550.6114, 220.88, 567.2229 ], "text": "1,315,028", "html_text": "1,315,028", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 550.6114, 317.4, 567.2229 ], "text": "1,113,546", "html_text": "1,113,546", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 550.6114, 413.92, 567.2229 ], "text": "1,300,000", "html_text": "1,300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 550.6114, 510.44, 567.2229 ], "text": "1,300,000", "html_text": "1,300,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 550.6114, 606.96, 567.2229 ], "text": "1,300,000", "html_text": "1,300,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 534, 606.96, 550.6114 ], "cells": [ { "location": [ 27.84, 534, 124.36, 550.6114 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 534, 220.88, 550.6114 ], "text": "20,120", "html_text": "20,120", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 534, 317.4, 550.6114 ], "text": "(20,120)", "html_text": "(20,120)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 534, 413.92, 550.6114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 534, 510.44, 550.6114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 534, 606.96, 550.6114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 517.3886, 606.96, 534 ], "cells": [ { "location": [ 27.84, 517.3886, 124.36, 534 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 517.3886, 220.88, 534 ], "text": "1,516,736", "html_text": "1,516,736", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 517.3886, 317.4, 534 ], "text": "1,093,426", "html_text": "1,093,426", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 517.3886, 413.92, 534 ], "text": "1,478,200", "html_text": "1,478,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 517.3886, 510.44, 534 ], "text": "1,300,000", "html_text": "1,300,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 517.3886, 606.96, 534 ], "text": "1,321,300", "html_text": "1,321,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 500.7771, 606.96, 517.3886 ], "cells": [ { "location": [ 27.84, 500.7771, 124.36, 517.3886 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 500.7771, 220.88, 517.3886 ], "text": "2,724,936", "html_text": "2,724,936", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 500.7771, 317.4, 517.3886 ], "text": "2,622,626", "html_text": "2,622,626", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 500.7771, 413.92, 517.3886 ], "text": "2,725,700", "html_text": "2,725,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 500.7771, 510.44, 517.3886 ], "text": "2,538,000", "html_text": "2,538,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 500.7771, 606.96, 517.3886 ], "text": "2,602,800", "html_text": "2,602,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 484.1657, 606.96, 500.7771 ], "cells": [ { "location": [ 27.84, 484.1657, 124.36, 500.7771 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 484.1657, 220.88, 500.7771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 484.1657, 317.4, 500.7771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 484.1657, 413.92, 500.7771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 484.1657, 510.44, 500.7771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 484.1657, 606.96, 500.7771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 467.5543, 606.96, 484.1657 ], "cells": [ { "location": [ 27.84, 467.5543, 124.36, 484.1657 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 467.5543, 220.88, 484.1657 ], "text": "1,659,721", "html_text": "1,659,721", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 467.5543, 317.4, 484.1657 ], "text": "1,665,447", "html_text": "1,665,447", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 467.5543, 413.92, 484.1657 ], "text": "1,754,000", "html_text": "1,754,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 467.5543, 510.44, 484.1657 ], "text": "1,682,300", "html_text": "1,682,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 467.5543, 606.96, 484.1657 ], "text": "1,728,100", "html_text": "1,728,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 450.9429, 606.96, 467.5543 ], "cells": [ { "location": [ 27.84, 450.9429, 124.36, 467.5543 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 450.9429, 220.88, 467.5543 ], "text": "1,064,925", "html_text": "1,064,925", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 450.9429, 317.4, 467.5543 ], "text": "778,957", "html_text": "778,957", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 450.9429, 413.92, 467.5543 ], "text": "971,700", "html_text": "971,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 450.9429, 510.44, 467.5543 ], "text": "834,400", "html_text": "834,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 450.9429, 606.96, 467.5543 ], "text": "834,400", "html_text": "834,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 434.3314, 606.96, 450.9429 ], "cells": [ { "location": [ 27.84, 434.3314, 124.36, 450.9429 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 434.3314, 220.88, 450.9429 ], "text": "290", "html_text": "290", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 434.3314, 317.4, 450.9429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 434.3314, 413.92, 450.9429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 434.3314, 510.44, 450.9429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 434.3314, 606.96, 450.9429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 417.72, 606.96, 434.3314 ], "cells": [ { "location": [ 27.84, 417.72, 124.36, 434.3314 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 417.72, 220.88, 434.3314 ], "text": "2,724,936", "html_text": "2,724,936", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 417.72, 317.4, 434.3314 ], "text": "2,444,405", "html_text": "2,444,405", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 417.72, 413.92, 434.3314 ], "text": "2,725,700", "html_text": "2,725,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 417.72, 510.44, 434.3314 ], "text": "2,516,700", "html_text": "2,516,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 417.72, 606.96, 434.3314 ], "text": "2,562,500", "html_text": "2,562,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 401.1086, 606.96, 417.72 ], "cells": [ { "location": [ 27.84, 401.1086, 124.36, 417.72 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 401.1086, 220.88, 417.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 401.1086, 317.4, 417.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 401.1086, 413.92, 417.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 401.1086, 510.44, 417.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 401.1086, 606.96, 417.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 384.4971, 606.96, 401.1086 ], "cells": [ { "location": [ 27.84, 384.4971, 124.36, 401.1086 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 384.4971, 220.88, 401.1086 ], "text": "1,208,200", "html_text": "1,208,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 384.4971, 317.4, 401.1086 ], "text": "1,529,115", "html_text": "1,529,115", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 384.4971, 413.92, 401.1086 ], "text": "1,247,500", "html_text": "1,247,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 384.4971, 510.44, 401.1086 ], "text": "1,238,000", "html_text": "1,238,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 384.4971, 606.96, 401.1086 ], "text": "1,281,500", "html_text": "1,281,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 367.8857, 606.96, 384.4971 ], "cells": [ { "location": [ 27.84, 367.8857, 124.36, 384.4971 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 367.8857, 220.88, 384.4971 ], "text": "1,516,736", "html_text": "1,516,736", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 367.8857, 317.4, 384.4971 ], "text": "915,290", "html_text": "915,290", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 367.8857, 413.92, 384.4971 ], "text": "1,478,200", "html_text": "1,478,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 367.8857, 510.44, 384.4971 ], "text": "1,278,700", "html_text": "1,278,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 367.8857, 606.96, 384.4971 ], "text": "1,281,000", "html_text": "1,281,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 351.2743, 606.96, 367.8857 ], "cells": [ { "location": [ 27.84, 351.2743, 124.36, 367.8857 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 351.2743, 220.88, 367.8857 ], "text": "2,724,936", "html_text": "2,724,936", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 351.2743, 317.4, 367.8857 ], "text": "2,444,405", "html_text": "2,444,405", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 351.2743, 413.92, 367.8857 ], "text": "2,725,700", "html_text": "2,725,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 351.2743, 510.44, 367.8857 ], "text": "2,516,700", "html_text": "2,516,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 351.2743, 606.96, 367.8857 ], "text": "2,562,500", "html_text": "2,562,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 334.6629, 606.96, 351.2743 ], "cells": [ { "location": [ 27.84, 334.6629, 124.36, 351.2743 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 334.6629, 220.88, 351.2743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 334.6629, 317.4, 351.2743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 334.6629, 413.92, 351.2743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 334.6629, 510.44, 351.2743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 334.6629, 606.96, 351.2743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 318.0514, 606.96, 334.6629 ], "cells": [ { "location": [ 27.84, 318.0514, 124.36, 334.6629 ], "text": "Berea Artisans Center", "html_text": "Berea Artisans Center", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 318.0514, 220.88, 334.6629 ], "text": "2,724,936", "html_text": "2,724,936", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 318.0514, 317.4, 334.6629 ], "text": "2,444,405", "html_text": "2,444,405", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 318.0514, 413.92, 334.6629 ], "text": "2,725,700", "html_text": "2,725,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 318.0514, 510.44, 334.6629 ], "text": "2,516,700", "html_text": "2,516,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 318.0514, 606.96, 334.6629 ], "text": "2,562,500", "html_text": "2,562,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 301.44, 606.96, 318.0514 ], "cells": [ { "location": [ 27.84, 301.44, 124.36, 318.0514 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.36, 301.44, 220.88, 318.0514 ], "text": "2,724,936", "html_text": "2,724,936", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 301.44, 317.4, 318.0514 ], "text": "2,444,405", "html_text": "2,444,405", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 301.44, 413.92, 318.0514 ], "text": "2,725,700", "html_text": "2,725,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.92, 301.44, 510.44, 318.0514 ], "text": "2,516,700", "html_text": "2,516,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.44, 301.44, 606.96, 318.0514 ], "text": "2,562,500", "html_text": "2,562,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 28, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 363, "type": "TEXT", "location": { "l": 25.68, "t": 289.44, "r": 599.52, "b": 226.56 }, "text": "The Kentucky Artisan Center at Berea is established to promote Kentucky arts and craft products and serve as a unique gateway for travelers, offering quality Kentucky arts, crafts, music, and other artisan products, along with authentic heritage experiences. The Artisan Center purchases for resale over 4,000 different artisan products from over 900 vendors in 100 counties statewide. Hospitality, café food service, KY travel information assistance, and rest stop services are also provided by the Center for over 165,000 visitors annually.", "reading_order": 1 }, { "page": 363, "type": "TEXT", "location": { "l": 25.2, "t": 219.6, "r": 590.4, "b": 192.48 }, "text": "The Appalachian/Kentucky Artisans Gateway Center Authority (KRS 148.560-569) has an appointed, thirteen member board to direct operations of the Center and is attached to the Tourism Arts and Heritage Cabinet for administrative purposes.", "reading_order": 2 }, { "page": 363, "type": "TITLE", "location": { "l": 26.4, "t": 185.04, "r": 60.72, "b": 171.36 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 363, "type": "TEXT", "location": { "l": 25.44, "t": 163.92, "r": 602.88, "b": 124.8 }, "text": "The Governor's budget includes additional funding in the amount of $25,300 in fiscal year 2027 and $51,900 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $24,000 and $49,300, respectively.", "reading_order": 4 }, { "page": 363, "type": "TEXT", "location": { "l": 308.64, "t": 18.96, "r": 324.96, "b": 8.88 }, "text": "343", "reading_order": 5 } ] }, { "page": 364, "items": [ { "page": 364, "type": "TABLE", "location": { "l": 26.4, "t": 766.08, "r": 607.2, "b": 266.64 }, "text": "
Tourism, Arts and Heritage Tourism
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation3,458,2003,624,9003,709,4003,367,7003,443,100
State Salary and Compensation Allocation115,000
Budget Reduction-General Fund(111,300)
Other(350,000)(40,000)
Total General Fund3,223,2003,584,9003,598,1003,367,7003,443,100
Restricted Funds
Balance Forward91,805111,557433,700138,70071,000
Current Receipts20,038322,646305,0005,0005,000
Total Restricted Funds111,843434,203738,700143,70076,000
TOTAL SOURCE OF FUNDS3,335,0434,019,1034,336,8003,511,4003,519,100
EXPENDITURES BY CLASS
Personnel Costs2,641,1992,958,8193,097,9002,909,6002,985,200
Operating Expenses510,062561,1041,100,200530,800530,600
TOTAL EXPENDITURES3,151,2613,519,9234,198,1003,440,4003,515,800
EXPENDITURES BY FUND SOURCE
General Fund3,150,9753,519,4123,598,1003,367,7003,443,100
Restricted Funds286511600,00072,70072,700
TOTAL EXPENDITURES3,151,2613,519,9234,198,1003,440,4003,515,800
EXPENDITURES BY UNIT
Executive Policy and Management1,692,6361,846,7731,758,3001,716,1001,751,600
Division of Marketing334,005341,786353,600342,500350,000
Division of Tourism Services833,9611,034,8871,788,7001,095,6001,121,200
Division of Communications and Public Relations290,659296,478297,500286,200293,000
TOTAL EXPENDITURES3,151,2613,519,9234,198,1003,440,4003,515,800
", "rows": [ { "row_index": 0, "location": [ 26.4, 748.2429, 607.2, 766.08 ], "cells": [ { "location": [ 26.4, 748.2429, 123.2, 766.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 748.2429, 607.2, 766.08 ], "text": "Tourism, Arts and Heritage Tourism", "html_text": "Tourism, Arts and Heritage Tourism", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 730.4057, 607.2, 748.2429 ], "cells": [ { "location": [ 26.4, 730.4057, 123.2, 748.2429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 730.4057, 220, 748.2429 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 730.4057, 316.8, 748.2429 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 730.4057, 413.6, 748.2429 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 730.4057, 510.4, 748.2429 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 730.4057, 607.2, 748.2429 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 712.5686, 607.2, 730.4057 ], "cells": [ { "location": [ 26.4, 712.5686, 123.2, 730.4057 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 712.5686, 220, 730.4057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 712.5686, 316.8, 730.4057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 712.5686, 413.6, 730.4057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 712.5686, 510.4, 730.4057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 712.5686, 607.2, 730.4057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 694.7314, 607.2, 712.5686 ], "cells": [ { "location": [ 26.4, 694.7314, 123.2, 712.5686 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 694.7314, 220, 712.5686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 694.7314, 316.8, 712.5686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 694.7314, 413.6, 712.5686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 694.7314, 510.4, 712.5686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 694.7314, 607.2, 712.5686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 676.8943, 607.2, 694.7314 ], "cells": [ { "location": [ 26.4, 676.8943, 123.2, 694.7314 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 676.8943, 220, 694.7314 ], "text": "3,458,200", "html_text": "3,458,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 676.8943, 316.8, 694.7314 ], "text": "3,624,900", "html_text": "3,624,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 676.8943, 413.6, 694.7314 ], "text": "3,709,400", "html_text": "3,709,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 676.8943, 510.4, 694.7314 ], "text": "3,367,700", "html_text": "3,367,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 676.8943, 607.2, 694.7314 ], "text": "3,443,100", "html_text": "3,443,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 659.0571, 607.2, 676.8943 ], "cells": [ { "location": [ 26.4, 659.0571, 123.2, 676.8943 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 659.0571, 220, 676.8943 ], "text": "115,000", "html_text": "115,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 659.0571, 316.8, 676.8943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 659.0571, 413.6, 676.8943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 659.0571, 510.4, 676.8943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 659.0571, 607.2, 676.8943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 641.22, 607.2, 659.0571 ], "cells": [ { "location": [ 26.4, 641.22, 123.2, 659.0571 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 641.22, 220, 659.0571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 641.22, 316.8, 659.0571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 641.22, 413.6, 659.0571 ], "text": "(111,300)", "html_text": "(111,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 641.22, 510.4, 659.0571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 641.22, 607.2, 659.0571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 623.3829, 607.2, 641.22 ], "cells": [ { "location": [ 26.4, 623.3829, 123.2, 641.22 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 623.3829, 220, 641.22 ], "text": "(350,000)", "html_text": "(350,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 623.3829, 316.8, 641.22 ], "text": "(40,000)", "html_text": "(40,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 623.3829, 413.6, 641.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 623.3829, 510.4, 641.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 623.3829, 607.2, 641.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 605.5457, 607.2, 623.3829 ], "cells": [ { "location": [ 26.4, 605.5457, 123.2, 623.3829 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 605.5457, 220, 623.3829 ], "text": "3,223,200", "html_text": "3,223,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 605.5457, 316.8, 623.3829 ], "text": "3,584,900", "html_text": "3,584,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 605.5457, 413.6, 623.3829 ], "text": "3,598,100", "html_text": "3,598,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 605.5457, 510.4, 623.3829 ], "text": "3,367,700", "html_text": "3,367,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 605.5457, 607.2, 623.3829 ], "text": "3,443,100", "html_text": "3,443,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 587.7086, 607.2, 605.5457 ], "cells": [ { "location": [ 26.4, 587.7086, 123.2, 605.5457 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 587.7086, 220, 605.5457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 587.7086, 316.8, 605.5457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 587.7086, 413.6, 605.5457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 587.7086, 510.4, 605.5457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 587.7086, 607.2, 605.5457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 569.8714, 607.2, 587.7086 ], "cells": [ { "location": [ 26.4, 569.8714, 123.2, 587.7086 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 569.8714, 220, 587.7086 ], "text": "91,805", "html_text": "91,805", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 569.8714, 316.8, 587.7086 ], "text": "111,557", "html_text": "111,557", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 569.8714, 413.6, 587.7086 ], "text": "433,700", "html_text": "433,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 569.8714, 510.4, 587.7086 ], "text": "138,700", "html_text": "138,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 569.8714, 607.2, 587.7086 ], "text": "71,000", "html_text": "71,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 552.0343, 607.2, 569.8714 ], "cells": [ { "location": [ 26.4, 552.0343, 123.2, 569.8714 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 552.0343, 220, 569.8714 ], "text": "20,038", "html_text": "20,038", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 552.0343, 316.8, 569.8714 ], "text": "322,646", "html_text": "322,646", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 552.0343, 413.6, 569.8714 ], "text": "305,000", "html_text": "305,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 552.0343, 510.4, 569.8714 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 552.0343, 607.2, 569.8714 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 534.1971, 607.2, 552.0343 ], "cells": [ { "location": [ 26.4, 534.1971, 123.2, 552.0343 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 534.1971, 220, 552.0343 ], "text": "111,843", "html_text": "111,843", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 534.1971, 316.8, 552.0343 ], "text": "434,203", "html_text": "434,203", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 534.1971, 413.6, 552.0343 ], "text": "738,700", "html_text": "738,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 534.1971, 510.4, 552.0343 ], "text": "143,700", "html_text": "143,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 534.1971, 607.2, 552.0343 ], "text": "76,000", "html_text": "76,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 516.36, 607.2, 534.1971 ], "cells": [ { "location": [ 26.4, 516.36, 123.2, 534.1971 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 516.36, 220, 534.1971 ], "text": "3,335,043", "html_text": "3,335,043", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 516.36, 316.8, 534.1971 ], "text": "4,019,103", "html_text": "4,019,103", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 516.36, 413.6, 534.1971 ], "text": "4,336,800", "html_text": "4,336,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 516.36, 510.4, 534.1971 ], "text": "3,511,400", "html_text": "3,511,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 516.36, 607.2, 534.1971 ], "text": "3,519,100", "html_text": "3,519,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 498.5229, 607.2, 516.36 ], "cells": [ { "location": [ 26.4, 498.5229, 123.2, 516.36 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 498.5229, 220, 516.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 498.5229, 316.8, 516.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 498.5229, 413.6, 516.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 498.5229, 510.4, 516.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 498.5229, 607.2, 516.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 480.6857, 607.2, 498.5229 ], "cells": [ { "location": [ 26.4, 480.6857, 123.2, 498.5229 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 480.6857, 220, 498.5229 ], "text": "2,641,199", "html_text": "2,641,199", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 480.6857, 316.8, 498.5229 ], "text": "2,958,819", "html_text": "2,958,819", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 480.6857, 413.6, 498.5229 ], "text": "3,097,900", "html_text": "3,097,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 480.6857, 510.4, 498.5229 ], "text": "2,909,600", "html_text": "2,909,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 480.6857, 607.2, 498.5229 ], "text": "2,985,200", "html_text": "2,985,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 462.8486, 607.2, 480.6857 ], "cells": [ { "location": [ 26.4, 462.8486, 123.2, 480.6857 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 462.8486, 220, 480.6857 ], "text": "510,062", "html_text": "510,062", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 462.8486, 316.8, 480.6857 ], "text": "561,104", "html_text": "561,104", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 462.8486, 413.6, 480.6857 ], "text": "1,100,200", "html_text": "1,100,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 462.8486, 510.4, 480.6857 ], "text": "530,800", "html_text": "530,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 462.8486, 607.2, 480.6857 ], "text": "530,600", "html_text": "530,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 445.0114, 607.2, 462.8486 ], "cells": [ { "location": [ 26.4, 445.0114, 123.2, 462.8486 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 445.0114, 220, 462.8486 ], "text": "3,151,261", "html_text": "3,151,261", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 445.0114, 316.8, 462.8486 ], "text": "3,519,923", "html_text": "3,519,923", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 445.0114, 413.6, 462.8486 ], "text": "4,198,100", "html_text": "4,198,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 445.0114, 510.4, 462.8486 ], "text": "3,440,400", "html_text": "3,440,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 445.0114, 607.2, 462.8486 ], "text": "3,515,800", "html_text": "3,515,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 427.1743, 607.2, 445.0114 ], "cells": [ { "location": [ 26.4, 427.1743, 123.2, 445.0114 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 427.1743, 220, 445.0114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 427.1743, 316.8, 445.0114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 427.1743, 413.6, 445.0114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 427.1743, 510.4, 445.0114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 427.1743, 607.2, 445.0114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 409.3371, 607.2, 427.1743 ], "cells": [ { "location": [ 26.4, 409.3371, 123.2, 427.1743 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 409.3371, 220, 427.1743 ], "text": "3,150,975", "html_text": "3,150,975", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 409.3371, 316.8, 427.1743 ], "text": "3,519,412", "html_text": "3,519,412", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 409.3371, 413.6, 427.1743 ], "text": "3,598,100", "html_text": "3,598,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 409.3371, 510.4, 427.1743 ], "text": "3,367,700", "html_text": "3,367,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 409.3371, 607.2, 427.1743 ], "text": "3,443,100", "html_text": "3,443,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 391.5, 607.2, 409.3371 ], "cells": [ { "location": [ 26.4, 391.5, 123.2, 409.3371 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 391.5, 220, 409.3371 ], "text": "286", "html_text": "286", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 391.5, 316.8, 409.3371 ], "text": "511", "html_text": "511", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 391.5, 413.6, 409.3371 ], "text": "600,000", "html_text": "600,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 391.5, 510.4, 409.3371 ], "text": "72,700", "html_text": "72,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 391.5, 607.2, 409.3371 ], "text": "72,700", "html_text": "72,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 373.6629, 607.2, 391.5 ], "cells": [ { "location": [ 26.4, 373.6629, 123.2, 391.5 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 373.6629, 220, 391.5 ], "text": "3,151,261", "html_text": "3,151,261", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 373.6629, 316.8, 391.5 ], "text": "3,519,923", "html_text": "3,519,923", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 373.6629, 413.6, 391.5 ], "text": "4,198,100", "html_text": "4,198,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 373.6629, 510.4, 391.5 ], "text": "3,440,400", "html_text": "3,440,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 373.6629, 607.2, 391.5 ], "text": "3,515,800", "html_text": "3,515,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 355.8257, 607.2, 373.6629 ], "cells": [ { "location": [ 26.4, 355.8257, 123.2, 373.6629 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 355.8257, 220, 373.6629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 355.8257, 316.8, 373.6629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 355.8257, 413.6, 373.6629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 355.8257, 510.4, 373.6629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 355.8257, 607.2, 373.6629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 337.9886, 607.2, 355.8257 ], "cells": [ { "location": [ 26.4, 337.9886, 123.2, 355.8257 ], "text": "Executive Policy and Management", "html_text": "Executive Policy and Management", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 337.9886, 220, 355.8257 ], "text": "1,692,636", "html_text": "1,692,636", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 337.9886, 316.8, 355.8257 ], "text": "1,846,773", "html_text": "1,846,773", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 337.9886, 413.6, 355.8257 ], "text": "1,758,300", "html_text": "1,758,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 337.9886, 510.4, 355.8257 ], "text": "1,716,100", "html_text": "1,716,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 337.9886, 607.2, 355.8257 ], "text": "1,751,600", "html_text": "1,751,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.4, 320.1514, 607.2, 337.9886 ], "cells": [ { "location": [ 26.4, 320.1514, 123.2, 337.9886 ], "text": "Division of Marketing", "html_text": "Division of Marketing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 320.1514, 220, 337.9886 ], "text": "334,005", "html_text": "334,005", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 320.1514, 316.8, 337.9886 ], "text": "341,786", "html_text": "341,786", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 320.1514, 413.6, 337.9886 ], "text": "353,600", "html_text": "353,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 320.1514, 510.4, 337.9886 ], "text": "342,500", "html_text": "342,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 320.1514, 607.2, 337.9886 ], "text": "350,000", "html_text": "350,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.4, 302.3143, 607.2, 320.1514 ], "cells": [ { "location": [ 26.4, 302.3143, 123.2, 320.1514 ], "text": "Division of Tourism Services", "html_text": "Division of Tourism Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 302.3143, 220, 320.1514 ], "text": "833,961", "html_text": "833,961", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 302.3143, 316.8, 320.1514 ], "text": "1,034,887", "html_text": "1,034,887", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 302.3143, 413.6, 320.1514 ], "text": "1,788,700", "html_text": "1,788,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 302.3143, 510.4, 320.1514 ], "text": "1,095,600", "html_text": "1,095,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 302.3143, 607.2, 320.1514 ], "text": "1,121,200", "html_text": "1,121,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.4, 284.4771, 607.2, 302.3143 ], "cells": [ { "location": [ 26.4, 284.4771, 123.2, 302.3143 ], "text": "Division of Communications and Public Relations", "html_text": "Division of Communications and Public Relations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 284.4771, 220, 302.3143 ], "text": "290,659", "html_text": "290,659", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 284.4771, 316.8, 302.3143 ], "text": "296,478", "html_text": "296,478", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 284.4771, 413.6, 302.3143 ], "text": "297,500", "html_text": "297,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 284.4771, 510.4, 302.3143 ], "text": "286,200", "html_text": "286,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 284.4771, 607.2, 302.3143 ], "text": "293,000", "html_text": "293,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.4, 266.64, 607.2, 284.4771 ], "cells": [ { "location": [ 26.4, 266.64, 123.2, 284.4771 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.2, 266.64, 220, 284.4771 ], "text": "3,151,261", "html_text": "3,151,261", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 266.64, 316.8, 284.4771 ], "text": "3,519,923", "html_text": "3,519,923", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 266.64, 413.6, 284.4771 ], "text": "4,198,100", "html_text": "4,198,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.6, 266.64, 510.4, 284.4771 ], "text": "3,440,400", "html_text": "3,440,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.4, 266.64, 607.2, 284.4771 ], "text": "3,515,800", "html_text": "3,515,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 28, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 364, "type": "TEXT", "location": { "l": 26.16, "t": 255.12, "r": 578.16, "b": 216.96 }, "text": "The Kentucky Department of Tourism (KDT) is primarily responsible for promoting the Commonwealth of Kentucky as a destination for travelers of all kinds, both domestically and internationally, through sales, marketing and advertising to create additional revenues and generate economic impact throughout the state. KDT administers the following programs:", "reading_order": 1 }, { "page": 364, "type": "TEXT", "location": { "l": 25.44, "t": 209.04, "r": 601.44, "b": 122.4 }, "text": "Executive Policy and Management establishes policies and goals for the department; coordinates the overall planning, management, and direction for the agency; and provides for the most economical and efficient administration of the Department and its programs. This piece of the agency also does all budgeting, purchasing and invoice payment, and oversees the Cultural Heritage Tourism, and International and Domestic Group Sales programs. The Cultural Heritage program builds links between tourism, historic preservation, arts, humanities and natural resources to promote Kentucky's culture, history and natural wonders. The International and Domestic Group Sales promote these assets through trade show participation, familiarization trips for media and group tour operators, group travel website information, and general outreach and responses to inquiries.", "reading_order": 2 }, { "page": 364, "type": "TEXT", "location": { "l": 25.68, "t": 115.2, "r": 602.88, "b": 52.8 }, "text": "The Division of Marketing & Advertising is responsible for encouraging travel to and within Kentucky. They maintain a database of all the tourism-related attractions, destinations and events throughout the state. This division is responsible for the production and oversight of Kentucky's Official Visitors Guide and the implementation and oversight of spring and fall comprehensive multimedia advertising plans. Advertising is targeted and based on a variety of research that is purchased and/or commissioned by KDT. All advertising directs the audience to the KDT website, kentuckytourism.com.", "reading_order": 3 }, { "page": 364, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.72, "b": 9.36 }, "text": "344", "reading_order": 4 } ] }, { "page": 365, "items": [ { "page": 365, "type": "TEXT", "location": { "l": 25.44, "t": 765.12, "r": 599.52, "b": 679.92 }, "text": "Tourism Services is comprised of the Tourism Marketing Incentive Program (TMIP) and Co-Op Advertising Program and the staffing of Kentucky's Welcome Centers. TMIP provides tourism marketing matching funds to local and regional destination marketing and other non-profit organizations. There are seven Welcome Centers in Kentucky. These facilities were designed and constructed by the Federal Highway Administration, KDT, and the Kentucky Transportation Cabinet. The Transportation Cabinet operates the facilities, and the Welcome Center personnel and services are managed by KDT. Each is staffed by a Travel Host Supervisor with one or two Travel Hosts. Welcome Centers are located in the following Counties: Bullitt, Carter, Christian, McCracken, Shelby, Simpson, and Whitley.", "reading_order": 0 }, { "page": 365, "type": "TEXT", "location": { "l": 25.68, "t": 671.04, "r": 602.88, "b": 597.6 }, "text": "Communication and Public Relations is responsible for providing comprehensive support for projects and promotions developed through the Department on behalf of the tourism industry in Kentucky. These efforts primarily focus on generating earned broadcast and print media, serving as the liaison with media sources, and maintaining constant contact through newsletters and a web-based media resource site. Assistance is provided to individual media representatives and travel writers in a variety of ways including, but not limited to, creating story Ideas, making travel arrangements, and providing photographs, video and fact verification. Regular press releases are prepared for the (KDT) to keep the public informed of attractions and events in Kentucky.", "reading_order": 1 }, { "page": 365, "type": "TEXT", "location": { "l": 26.16, "t": 589.2, "r": 602.4, "b": 553.2 }, "text": "Tourism Development is responsible for managing the incentive program created by the Kentucky Tourism Development Act. The incentive was designed to encourage the development, expansion or rehabilitation of tourism projects through the Commonwealth.", "reading_order": 2 }, { "page": 365, "type": "TITLE", "location": { "l": 26.64, "t": 543.36, "r": 60, "b": 530.4 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 365, "type": "TEXT", "location": { "l": 25.92, "t": 521.04, "r": 600.72, "b": 496.32 }, "text": "The Governor's budget includes additional General Fund in the amount of $51,200 in fiscal year 2027 and $105,100 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 4 }, { "page": 365, "type": "TEXT", "location": { "l": 27.36, "t": 486.96, "r": 546, "b": 474.72 }, "text": "The base budget includes General Fund of $130,000 in each fiscal year to support the Whitehaven Welcome Center.", "reading_order": 5 }, { "page": 365, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 325.2, "b": 9.12 }, "text": "345", "reading_order": 6 } ] }, { "page": 366, "items": [ { "page": 366, "type": "TABLE", "location": { "l": 27.6, "t": 765.84, "r": 607.2, "b": 202.08 }, "text": "
Tourism, Arts and Heritage Parks
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation64,232,50065,406,60065,149,80068,180,90064,936,700
State Salary and Compensation Allocation1,762,500
Budget Reduction-General Fund
Other1,530,000
Total General Fund67,525,00065,406,60065,149,80068,180,90064,936,700
Restricted Funds
Balance Forward10,285,73613,915,3045,243,0001,724,2001,592,500
Current Receipts56,693,57247,973,20342,247,30048,019,70056,586,500
Non-Revenue Receipts(490,575)2,101,923
Total Restricted Funds66,488,73363,990,43047,490,30049,743,90058,179,000
TOTAL SOURCE OF FUNDS134,013,733129,397,030112,640,100117,924,800123,115,700
EXPENDITURES BY CLASS
Personnel Costs72,267,13573,129,58273,326,60077,407,30074,399,500
Operating Expenses37,751,21943,248,46334,885,90036,221,60038,510,100
Grants Loans Benefits
Debt Service7,753,3824,534,0922,346,3002,346,3002,346,300
Capital Outlay2,326,5223,241,485357,100357,100357,100
Construction171375
TOTAL EXPENDITURES120,098,429124,153,996110,915,900116,332,300115,613,000
EXPENDITURES BY FUND SOURCE
General Fund67,525,00065,406,60065,149,80068,180,90064,936,700
Restricted Funds52,573,42958,747,39645,766,10048,151,40050,676,300
Federal Fund
TOTAL EXPENDITURES120,098,429124,153,996110,915,900116,332,300115,613,000
EXPENDITURES BY UNIT
General Administration and Support25,317,02925,702,77621,990,70022,207,70021,666,000
Resort Parks71,316,20071,730,86565,421,00070,153,70070,158,400
Recreation Parks and Historic Sites22,657,00025,874,85522,671,30023,121,40022,960,700
Cafeterias808,200845,500832,900849,500827,900
TOTAL EXPENDITURES120,098,429124,153,996110,915,900116,332,300115,613,000
", "rows": [ { "row_index": 0, "location": [ 27.6, 749.2588, 607.2, 765.84 ], "cells": [ { "location": [ 27.6, 749.2588, 124.2, 765.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 749.2588, 607.2, 765.84 ], "text": "Tourism, Arts and Heritage Parks", "html_text": "Tourism, Arts and Heritage Parks", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 732.6776, 607.2, 749.2588 ], "cells": [ { "location": [ 27.6, 732.6776, 124.2, 749.2588 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 732.6776, 220.8, 749.2588 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 732.6776, 317.4, 749.2588 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 732.6776, 414, 749.2588 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 732.6776, 510.6, 749.2588 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 732.6776, 607.2, 749.2588 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 716.0965, 607.2, 732.6776 ], "cells": [ { "location": [ 27.6, 716.0965, 124.2, 732.6776 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 716.0965, 220.8, 732.6776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 716.0965, 317.4, 732.6776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 716.0965, 414, 732.6776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 716.0965, 510.6, 732.6776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 716.0965, 607.2, 732.6776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 699.5153, 607.2, 716.0965 ], "cells": [ { "location": [ 27.6, 699.5153, 124.2, 716.0965 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 699.5153, 220.8, 716.0965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 699.5153, 317.4, 716.0965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 699.5153, 414, 716.0965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 699.5153, 510.6, 716.0965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 699.5153, 607.2, 716.0965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 682.9341, 607.2, 699.5153 ], "cells": [ { "location": [ 27.6, 682.9341, 124.2, 699.5153 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 682.9341, 220.8, 699.5153 ], "text": "64,232,500", "html_text": "64,232,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 682.9341, 317.4, 699.5153 ], "text": "65,406,600", "html_text": "65,406,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 682.9341, 414, 699.5153 ], "text": "65,149,800", "html_text": "65,149,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 682.9341, 510.6, 699.5153 ], "text": "68,180,900", "html_text": "68,180,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 682.9341, 607.2, 699.5153 ], "text": "64,936,700", "html_text": "64,936,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 666.3529, 607.2, 682.9341 ], "cells": [ { "location": [ 27.6, 666.3529, 124.2, 682.9341 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 666.3529, 220.8, 682.9341 ], "text": "1,762,500", "html_text": "1,762,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 666.3529, 317.4, 682.9341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 666.3529, 414, 682.9341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 666.3529, 510.6, 682.9341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 666.3529, 607.2, 682.9341 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 649.7718, 607.2, 666.3529 ], "cells": [ { "location": [ 27.6, 649.7718, 124.2, 666.3529 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 649.7718, 220.8, 666.3529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 649.7718, 317.4, 666.3529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 649.7718, 414, 666.3529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 649.7718, 510.6, 666.3529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 649.7718, 607.2, 666.3529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 633.1906, 607.2, 649.7718 ], "cells": [ { "location": [ 27.6, 633.1906, 124.2, 649.7718 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 633.1906, 220.8, 649.7718 ], "text": "1,530,000", "html_text": "1,530,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 633.1906, 317.4, 649.7718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 633.1906, 414, 649.7718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 633.1906, 510.6, 649.7718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 633.1906, 607.2, 649.7718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 616.6094, 607.2, 633.1906 ], "cells": [ { "location": [ 27.6, 616.6094, 124.2, 633.1906 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 616.6094, 220.8, 633.1906 ], "text": "67,525,000", "html_text": "67,525,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 616.6094, 317.4, 633.1906 ], "text": "65,406,600", "html_text": "65,406,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 616.6094, 414, 633.1906 ], "text": "65,149,800", "html_text": "65,149,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 616.6094, 510.6, 633.1906 ], "text": "68,180,900", "html_text": "68,180,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 616.6094, 607.2, 633.1906 ], "text": "64,936,700", "html_text": "64,936,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 600.0282, 607.2, 616.6094 ], "cells": [ { "location": [ 27.6, 600.0282, 124.2, 616.6094 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 600.0282, 220.8, 616.6094 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 600.0282, 317.4, 616.6094 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 600.0282, 414, 616.6094 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 600.0282, 510.6, 616.6094 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 600.0282, 607.2, 616.6094 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 583.4471, 607.2, 600.0282 ], "cells": [ { "location": [ 27.6, 583.4471, 124.2, 600.0282 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 583.4471, 220.8, 600.0282 ], "text": "10,285,736", "html_text": "10,285,736", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 583.4471, 317.4, 600.0282 ], "text": "13,915,304", "html_text": "13,915,304", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 583.4471, 414, 600.0282 ], "text": "5,243,000", "html_text": "5,243,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 583.4471, 510.6, 600.0282 ], "text": "1,724,200", "html_text": "1,724,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 583.4471, 607.2, 600.0282 ], "text": "1,592,500", "html_text": "1,592,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 566.8659, 607.2, 583.4471 ], "cells": [ { "location": [ 27.6, 566.8659, 124.2, 583.4471 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 566.8659, 220.8, 583.4471 ], "text": "56,693,572", "html_text": "56,693,572", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 566.8659, 317.4, 583.4471 ], "text": "47,973,203", "html_text": "47,973,203", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 566.8659, 414, 583.4471 ], "text": "42,247,300", "html_text": "42,247,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 566.8659, 510.6, 583.4471 ], "text": "48,019,700", "html_text": "48,019,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 566.8659, 607.2, 583.4471 ], "text": "56,586,500", "html_text": "56,586,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 550.2847, 607.2, 566.8659 ], "cells": [ { "location": [ 27.6, 550.2847, 124.2, 566.8659 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 550.2847, 220.8, 566.8659 ], "text": "(490,575)", "html_text": "(490,575)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 550.2847, 317.4, 566.8659 ], "text": "2,101,923", "html_text": "2,101,923", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 550.2847, 414, 566.8659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 550.2847, 510.6, 566.8659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 550.2847, 607.2, 566.8659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 533.7035, 607.2, 550.2847 ], "cells": [ { "location": [ 27.6, 533.7035, 124.2, 550.2847 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 533.7035, 220.8, 550.2847 ], "text": "66,488,733", "html_text": "66,488,733", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 533.7035, 317.4, 550.2847 ], "text": "63,990,430", "html_text": "63,990,430", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 533.7035, 414, 550.2847 ], "text": "47,490,300", "html_text": "47,490,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 533.7035, 510.6, 550.2847 ], "text": "49,743,900", "html_text": "49,743,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 533.7035, 607.2, 550.2847 ], "text": "58,179,000", "html_text": "58,179,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 517.1224, 607.2, 533.7035 ], "cells": [ { "location": [ 27.6, 517.1224, 124.2, 533.7035 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 517.1224, 220.8, 533.7035 ], "text": "134,013,733", "html_text": "134,013,733", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 517.1224, 317.4, 533.7035 ], "text": "129,397,030", "html_text": "129,397,030", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 517.1224, 414, 533.7035 ], "text": "112,640,100", "html_text": "112,640,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 517.1224, 510.6, 533.7035 ], "text": "117,924,800", "html_text": "117,924,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 517.1224, 607.2, 533.7035 ], "text": "123,115,700", "html_text": "123,115,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 500.5412, 607.2, 517.1224 ], "cells": [ { "location": [ 27.6, 500.5412, 124.2, 517.1224 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 500.5412, 220.8, 517.1224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 500.5412, 317.4, 517.1224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 500.5412, 414, 517.1224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 500.5412, 510.6, 517.1224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 500.5412, 607.2, 517.1224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 483.96, 607.2, 500.5412 ], "cells": [ { "location": [ 27.6, 483.96, 124.2, 500.5412 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 483.96, 220.8, 500.5412 ], "text": "72,267,135", "html_text": "72,267,135", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 483.96, 317.4, 500.5412 ], "text": "73,129,582", "html_text": "73,129,582", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 483.96, 414, 500.5412 ], "text": "73,326,600", "html_text": "73,326,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 483.96, 510.6, 500.5412 ], "text": "77,407,300", "html_text": "77,407,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 483.96, 607.2, 500.5412 ], "text": "74,399,500", "html_text": "74,399,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 467.3788, 607.2, 483.96 ], "cells": [ { "location": [ 27.6, 467.3788, 124.2, 483.96 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 467.3788, 220.8, 483.96 ], "text": "37,751,219", "html_text": "37,751,219", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 467.3788, 317.4, 483.96 ], "text": "43,248,463", "html_text": "43,248,463", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 467.3788, 414, 483.96 ], "text": "34,885,900", "html_text": "34,885,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 467.3788, 510.6, 483.96 ], "text": "36,221,600", "html_text": "36,221,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 467.3788, 607.2, 483.96 ], "text": "38,510,100", "html_text": "38,510,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 450.7976, 607.2, 467.3788 ], "cells": [ { "location": [ 27.6, 450.7976, 124.2, 467.3788 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 450.7976, 220.8, 467.3788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 450.7976, 317.4, 467.3788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 450.7976, 414, 467.3788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 450.7976, 510.6, 467.3788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 450.7976, 607.2, 467.3788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 434.2165, 607.2, 450.7976 ], "cells": [ { "location": [ 27.6, 434.2165, 124.2, 450.7976 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 434.2165, 220.8, 450.7976 ], "text": "7,753,382", "html_text": "7,753,382", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 434.2165, 317.4, 450.7976 ], "text": "4,534,092", "html_text": "4,534,092", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 434.2165, 414, 450.7976 ], "text": "2,346,300", "html_text": "2,346,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 434.2165, 510.6, 450.7976 ], "text": "2,346,300", "html_text": "2,346,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 434.2165, 607.2, 450.7976 ], "text": "2,346,300", "html_text": "2,346,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 417.6353, 607.2, 434.2165 ], "cells": [ { "location": [ 27.6, 417.6353, 124.2, 434.2165 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 417.6353, 220.8, 434.2165 ], "text": "2,326,522", "html_text": "2,326,522", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 417.6353, 317.4, 434.2165 ], "text": "3,241,485", "html_text": "3,241,485", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 417.6353, 414, 434.2165 ], "text": "357,100", "html_text": "357,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 417.6353, 510.6, 434.2165 ], "text": "357,100", "html_text": "357,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 417.6353, 607.2, 434.2165 ], "text": "357,100", "html_text": "357,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 401.0541, 607.2, 417.6353 ], "cells": [ { "location": [ 27.6, 401.0541, 124.2, 417.6353 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 401.0541, 220.8, 417.6353 ], "text": "171", "html_text": "171", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 401.0541, 317.4, 417.6353 ], "text": "375", "html_text": "375", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 401.0541, 414, 417.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 401.0541, 510.6, 417.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 401.0541, 607.2, 417.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 384.4729, 607.2, 401.0541 ], "cells": [ { "location": [ 27.6, 384.4729, 124.2, 401.0541 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 384.4729, 220.8, 401.0541 ], "text": "120,098,429", "html_text": "120,098,429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 384.4729, 317.4, 401.0541 ], "text": "124,153,996", "html_text": "124,153,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 384.4729, 414, 401.0541 ], "text": "110,915,900", "html_text": "110,915,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 384.4729, 510.6, 401.0541 ], "text": "116,332,300", "html_text": "116,332,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 384.4729, 607.2, 401.0541 ], "text": "115,613,000", "html_text": "115,613,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 367.8918, 607.2, 384.4729 ], "cells": [ { "location": [ 27.6, 367.8918, 124.2, 384.4729 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 367.8918, 220.8, 384.4729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 367.8918, 317.4, 384.4729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 367.8918, 414, 384.4729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 367.8918, 510.6, 384.4729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 367.8918, 607.2, 384.4729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 351.3106, 607.2, 367.8918 ], "cells": [ { "location": [ 27.6, 351.3106, 124.2, 367.8918 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 351.3106, 220.8, 367.8918 ], "text": "67,525,000", "html_text": "67,525,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 351.3106, 317.4, 367.8918 ], "text": "65,406,600", "html_text": "65,406,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 351.3106, 414, 367.8918 ], "text": "65,149,800", "html_text": "65,149,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 351.3106, 510.6, 367.8918 ], "text": "68,180,900", "html_text": "68,180,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 351.3106, 607.2, 367.8918 ], "text": "64,936,700", "html_text": "64,936,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 334.7294, 607.2, 351.3106 ], "cells": [ { "location": [ 27.6, 334.7294, 124.2, 351.3106 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 334.7294, 220.8, 351.3106 ], "text": "52,573,429", "html_text": "52,573,429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 334.7294, 317.4, 351.3106 ], "text": "58,747,396", "html_text": "58,747,396", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 334.7294, 414, 351.3106 ], "text": "45,766,100", "html_text": "45,766,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 334.7294, 510.6, 351.3106 ], "text": "48,151,400", "html_text": "48,151,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 334.7294, 607.2, 351.3106 ], "text": "50,676,300", "html_text": "50,676,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 318.1482, 607.2, 334.7294 ], "cells": [ { "location": [ 27.6, 318.1482, 124.2, 334.7294 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 318.1482, 220.8, 334.7294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 318.1482, 317.4, 334.7294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 318.1482, 414, 334.7294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 318.1482, 510.6, 334.7294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 318.1482, 607.2, 334.7294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 301.5671, 607.2, 318.1482 ], "cells": [ { "location": [ 27.6, 301.5671, 124.2, 318.1482 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 301.5671, 220.8, 318.1482 ], "text": "120,098,429", "html_text": "120,098,429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 301.5671, 317.4, 318.1482 ], "text": "124,153,996", "html_text": "124,153,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 301.5671, 414, 318.1482 ], "text": "110,915,900", "html_text": "110,915,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 301.5671, 510.6, 318.1482 ], "text": "116,332,300", "html_text": "116,332,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 301.5671, 607.2, 318.1482 ], "text": "115,613,000", "html_text": "115,613,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 284.9859, 607.2, 301.5671 ], "cells": [ { "location": [ 27.6, 284.9859, 124.2, 301.5671 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 284.9859, 220.8, 301.5671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 284.9859, 317.4, 301.5671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 284.9859, 414, 301.5671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 284.9859, 510.6, 301.5671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 284.9859, 607.2, 301.5671 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 268.4047, 607.2, 284.9859 ], "cells": [ { "location": [ 27.6, 268.4047, 124.2, 284.9859 ], "text": "General Administration and Support", "html_text": "General Administration and Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 268.4047, 220.8, 284.9859 ], "text": "25,317,029", "html_text": "25,317,029", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 268.4047, 317.4, 284.9859 ], "text": "25,702,776", "html_text": "25,702,776", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 268.4047, 414, 284.9859 ], "text": "21,990,700", "html_text": "21,990,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 268.4047, 510.6, 284.9859 ], "text": "22,207,700", "html_text": "22,207,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 268.4047, 607.2, 284.9859 ], "text": "21,666,000", "html_text": "21,666,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 251.8235, 607.2, 268.4047 ], "cells": [ { "location": [ 27.6, 251.8235, 124.2, 268.4047 ], "text": "Resort Parks", "html_text": "Resort Parks", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 251.8235, 220.8, 268.4047 ], "text": "71,316,200", "html_text": "71,316,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 251.8235, 317.4, 268.4047 ], "text": "71,730,865", "html_text": "71,730,865", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 251.8235, 414, 268.4047 ], "text": "65,421,000", "html_text": "65,421,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 251.8235, 510.6, 268.4047 ], "text": "70,153,700", "html_text": "70,153,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 251.8235, 607.2, 268.4047 ], "text": "70,158,400", "html_text": "70,158,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 235.2424, 607.2, 251.8235 ], "cells": [ { "location": [ 27.6, 235.2424, 124.2, 251.8235 ], "text": "Recreation Parks and Historic Sites", "html_text": "Recreation Parks and Historic Sites", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 235.2424, 220.8, 251.8235 ], "text": "22,657,000", "html_text": "22,657,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 235.2424, 317.4, 251.8235 ], "text": "25,874,855", "html_text": "25,874,855", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 235.2424, 414, 251.8235 ], "text": "22,671,300", "html_text": "22,671,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 235.2424, 510.6, 251.8235 ], "text": "23,121,400", "html_text": "23,121,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 235.2424, 607.2, 251.8235 ], "text": "22,960,700", "html_text": "22,960,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 218.6612, 607.2, 235.2424 ], "cells": [ { "location": [ 27.6, 218.6612, 124.2, 235.2424 ], "text": "Cafeterias", "html_text": "Cafeterias", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 218.6612, 220.8, 235.2424 ], "text": "808,200", "html_text": "808,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 218.6612, 317.4, 235.2424 ], "text": "845,500", "html_text": "845,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 218.6612, 414, 235.2424 ], "text": "832,900", "html_text": "832,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 218.6612, 510.6, 235.2424 ], "text": "849,500", "html_text": "849,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 218.6612, 607.2, 235.2424 ], "text": "827,900", "html_text": "827,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.6, 202.08, 607.2, 218.6612 ], "cells": [ { "location": [ 27.6, 202.08, 124.2, 218.6612 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 202.08, 220.8, 218.6612 ], "text": "120,098,429", "html_text": "120,098,429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 202.08, 317.4, 218.6612 ], "text": "124,153,996", "html_text": "124,153,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 202.08, 414, 218.6612 ], "text": "110,915,900", "html_text": "110,915,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 202.08, 510.6, 218.6612 ], "text": "116,332,300", "html_text": "116,332,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 202.08, 607.2, 218.6612 ], "text": "115,613,000", "html_text": "115,613,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 366, "type": "TEXT", "location": { "l": 26.16, "t": 186.96, "r": 595.92, "b": 148.08 }, "text": "The Department of Parks operates the Kentucky State Park System under the authority of KRS Chapter 148. The Department strives to provide quality recreational facilities and to preserve and protect historically significant sites and natural phenomena in the Commonwealth of Kentucky.", "reading_order": 1 }, { "page": 366, "type": "TEXT", "location": { "l": 26.16, "t": 140.4, "r": 605.76, "b": 102 }, "text": "The Vision for Kentucky State Parks is to provide quality recreation and hospitality experiences for people of all ages that enhance their appreciation for adventure, fun, education, and beauty through responsible stewardship of our Commonwealth's natural, historic and cultural resources, and with a professional staff committed to excellent service for our guests.", "reading_order": 2 }, { "page": 366, "type": "TEXT", "location": { "l": 25.92, "t": 94.08, "r": 599.28, "b": 56.16 }, "text": "The Mission of Kentucky State Parks is to provide a sustainable system of parks that delivers quality programs, amenities, and services, which create memorable experiences, and a sense of place, contributes to the economic growth of the Commonwealth, and preserves the historic and natural integrity and traditions of our parks for existing and future generations.", "reading_order": 3 }, { "page": 366, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 8.88 }, "text": "346", "reading_order": 4 } ] }, { "page": 367, "items": [ { "page": 367, "type": "TEXT", "location": { "l": 26.16, "t": 765.36, "r": 598.8, "b": 715.92 }, "text": "The activities of the Department include the operation and maintenance of 17 resort parks, 22 recreational parks, 8 historic sites, 1 linear park (Dawkins Line Rail Park), 1 interstate park (operated by VA, funded by both KY and VA) and 1 cafeteria in Frankfort. The Park System provides overnight lodging to 425,000 guests, food service for 1,150,000 meals for dining patrons, camping for 560,000 guests, golf for 115,700 players, and other park amenities and activities.", "reading_order": 0 }, { "page": 367, "type": "TITLE", "location": { "l": 27.12, "t": 707.04, "r": 92.16, "b": 695.04 }, "text": "Resort Parks", "reading_order": 1, "level": 2 }, { "page": 367, "type": "TEXT", "location": { "l": 26.16, "t": 685.2, "r": 582, "b": 649.44 }, "text": "The Resort Parks program encourages tourism and economic development in Kentucky by providing excellent overnight accommodations, quality food service, and recreational activities for visitors at the 17 resort parks. The resort parks and their locations are:", "reading_order": 2 }, { "page": 367, "type": "TEXT", "location": { "l": 26.64, "t": 639.6, "r": 216.48, "b": 627.12 }, "text": "Barren River Resort Park - Barren County", "reading_order": 3 }, { "page": 367, "type": "TEXT", "location": { "l": 27.12, "t": 627.12, "r": 268.32, "b": 614.88 }, "text": "Blue Licks Battlefield Resort Park - Robertson County", "reading_order": 4 }, { "page": 367, "type": "TEXT", "location": { "l": 26.88, "t": 614.4, "r": 221.04, "b": 602.88 }, "text": "Buckhorn Lake Resort Park - Perry County", "reading_order": 5 }, { "page": 367, "type": "TEXT", "location": { "l": 27.12, "t": 603.12, "r": 217.44, "b": 591.36 }, "text": "Carter Caves Resort Park - Carter County", "reading_order": 6 }, { "page": 367, "type": "TEXT", "location": { "l": 26.88, "t": 591.12, "r": 240.96, "b": 579.36 }, "text": "Cumberland Falls Resort Park - Whitley County", "reading_order": 7 }, { "page": 367, "type": "TEXT", "location": { "l": 27.12, "t": 579.12, "r": 298.56, "b": 567.6 }, "text": "Dale Hollow Resort Park - Cumberland and Clinton Counties", "reading_order": 8 }, { "page": 367, "type": "TEXT", "location": { "l": 26.88, "t": 566.88, "r": 224.4, "b": 555.6 }, "text": "General Butler Resort Park - Carroll County", "reading_order": 9 }, { "page": 367, "type": "TEXT", "location": { "l": 27.12, "t": 555.12, "r": 232.56, "b": 543.12 }, "text": "Greenbo Lake Resort Park - Greenup County", "reading_order": 10 }, { "page": 367, "type": "TEXT", "location": { "l": 27.12, "t": 543.12, "r": 208.8, "b": 530.16 }, "text": "Jenny Wiley Resort Park - Floyd County", "reading_order": 11 }, { "page": 367, "type": "TEXT", "location": { "l": 332.16, "t": 639.6, "r": 510.72, "b": 627.12 }, "text": "Kenlake Resort Park - Marshall County", "reading_order": 12 }, { "page": 367, "type": "TEXT", "location": { "l": 332.4, "t": 632.88, "r": 548.64, "b": 543.36 }, "text": "KY Dam Village Resort Park - Marshall County\nLake Barkley Resort Park - Trigg County\nLake Cumberland Resort Park - Russell County\nNatural Bridge Resort Park - Powell County\nPennyrile Forest Resort Park - Christian County\nPine Mountain Resort Park - Bell County\nRough River Resort Park - Grayson County", "reading_order": 13 }, { "page": 367, "type": "TEXT", "location": { "l": 25.92, "t": 521.28, "r": 574.32, "b": 484.8 }, "text": "The Recreation Parks and Historic Sites program encourages tourism and economic development in Kentucky by providing modern recreational and camping facilities and preserving significant scenic and historic landmarks, as well as operating museums and shrines.", "reading_order": 14 }, { "page": 367, "type": "TITLE", "location": { "l": 26.88, "t": 475.2, "r": 151.92, "b": 463.44 }, "text": "Recreation Park Facilities", "reading_order": 15, "level": 2 }, { "page": 367, "type": "TEXT", "location": { "l": 26.88, "t": 453.36, "r": 213.36, "b": 441.36 }, "text": "Big Bone Lick State Park - Boone County", "reading_order": 16 }, { "page": 367, "type": "TEXT", "location": { "l": 26.88, "t": 440.64, "r": 196.56, "b": 429.12 }, "text": "Carr Creek State Park - Knott County", "reading_order": 17 }, { "page": 367, "type": "LIST_ITEM", "location": { "l": 27.36, "t": 428.88, "r": 294, "b": 416.88 }, "text": "Columbus-Belmont Battlefield State Park - Hickman County", "list_id": "L40", "level": 0, "reading_order": 18 }, { "page": 367, "type": "LIST_ITEM", "location": { "l": 27.12, "t": 416.4, "r": 250.8, "b": 404.88 }, "text": "P. \"Tom\" Sawyer State Park - Jefferson County", "marker": "E.", "list_id": "L40", "level": 0, "reading_order": 19 }, { "page": 367, "type": "LIST_ITEM", "location": { "l": 27.36, "t": 405.12, "r": 252.72, "b": 393.12 }, "text": "Fort Boonesborough State Park - Madison County", "list_id": "L40", "level": 0, "reading_order": 20 }, { "page": 367, "type": "TEXT", "location": { "l": 27.36, "t": 393.36, "r": 234.48, "b": 381.12 }, "text": "General Burnside State Park - Pulaski County", "reading_order": 21 }, { "page": 367, "type": "TEXT", "location": { "l": 27.6, "t": 380.64, "r": 268.08, "b": 369.84 }, "text": "Grayson Lake State Park - Elliott and Carter Counties", "reading_order": 22 }, { "page": 367, "type": "TEXT", "location": { "l": 27.36, "t": 368.64, "r": 229.92, "b": 357.6 }, "text": "Green River Lake State Park - Taylor County", "reading_order": 23 }, { "page": 367, "type": "TEXT", "location": { "l": 27.36, "t": 356.88, "r": 269.28, "b": 344.64 }, "text": "John James Audubon State Park - Henderson County", "reading_order": 24 }, { "page": 367, "type": "TEXT", "location": { "l": 27.12, "t": 344.88, "r": 226.8, "b": 332.88 }, "text": "Kincaid Lake State Park - Pendleton County", "reading_order": 25 }, { "page": 367, "type": "TEXT", "location": { "l": 27.36, "t": 333.36, "r": 222.96, "b": 321.36 }, "text": "Kingdom Come State Park - Harlan County", "reading_order": 26 }, { "page": 367, "type": "TEXT", "location": { "l": 27.12, "t": 320.88, "r": 287.04, "b": 308.64 }, "text": "Dawkins Line Rail Trail Park – Johnson/Magoffin Counties\nLake Malone State Park - Muhlenberg County\nLincoln Homestead State Park - Washington County\nMineral Mound State Park - Lyon County\nMy Old Kentucky Home State Park - Nelson County\nNolin Lake State Park - Edmonson County\nOld Fort Harrod State Park - Mercer County\nPaintsville Lake State Park - Johnson County\nPine Mnt Trail State Park - Harlan & Bell Counties\nTaylorsville Lake State Park - Spencer County\nYatesville Lake State Park - Lawrence County", "reading_order": 27 }, { "page": 367, "type": "TEXT", "location": { "l": 26.4, "t": 263.28, "r": 285.12, "b": 204.24 }, "text": "Perryville Battlefield State Shrine - Boyle County\nDr. Thomas Walker State Shrine - Knox County\nIsaac Shelby State Shrine - Lincoln County\nWickliffe Mounds State Historic Site - Ballard County\nOld Mulkey Meeting House State Shrine - Monroe County\nJefferson Davis Monument St Shrine - Todd County", "reading_order": 28 }, { "page": 367, "type": "TITLE", "location": { "l": 282.96, "t": 287.28, "r": 350.16, "b": 275.52 }, "text": "Historic Sites", "reading_order": 29, "level": 2 }, { "page": 367, "type": "TEXT", "location": { "l": 332.88, "t": 252.96, "r": 516.48, "b": 240.96 }, "text": "Waveland State Shrine - Fayette County", "reading_order": 30 }, { "page": 367, "type": "TEXT", "location": { "l": 332.64, "t": 240.72, "r": 479.52, "b": 228.48 }, "text": "Boone Station – Fayette County", "reading_order": 31 }, { "page": 367, "type": "TITLE", "location": { "l": 26.64, "t": 190.08, "r": 78.72, "b": 178.08 }, "text": "Cafeterias", "reading_order": 32, "level": 2 }, { "page": 367, "type": "TEXT", "location": { "l": 25.92, "t": 168.48, "r": 555.84, "b": 143.76 }, "text": "I he Cafeteria program provides food service in the Capitol Annex Building for members of the General Assembly, state employees, and visitors. The cafeteria also provides catering service for special local events.", "reading_order": 33 }, { "page": 367, "type": "TITLE", "location": { "l": 26.4, "t": 134.4, "r": 203.28, "b": 121.44 }, "text": "General Administration and Support", "reading_order": 34, "level": 2 }, { "page": 367, "type": "TEXT", "location": { "l": 25.68, "t": 112.08, "r": 596.4, "b": 75.12 }, "text": "The General Administration and Support program provides an organizational and administrative system to maintain and operate the park system entities. Central administrative functions, such as accounting, purchasing, budgeting, and personnel, along with program operations support and central maintenance and minor construction support, are included in this program.", "reading_order": 35 }, { "page": 367, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.72, "b": 9.36 }, "text": "347", "reading_order": 36 } ] }, { "page": 368, "items": [ { "page": 368, "type": "TITLE", "location": { "l": 26.4, "t": 765.36, "r": 60.24, "b": 752.88 }, "text": "Policy", "reading_order": 0, "level": 2 }, { "page": 368, "type": "TEXT", "location": { "l": 25.68, "t": 744, "r": 586.8, "b": 706.32 }, "text": "The Governor’s budget includes additional funding in the amount of $878,900 in fiscal year 2027 and $1,805,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $738,300 and $1,516,700, respectively.", "reading_order": 1 }, { "page": 368, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 325.2, "b": 9.12 }, "text": "348", "reading_order": 2 } ] }, { "page": 369, "items": [ { "page": 369, "type": "TABLE", "location": { "l": 27.84, "t": 766.08, "r": 607.2, "b": 206.64 }, "text": "
Tourism, Arts and Heritage Horse Park Commission
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation2,411,2002,389,1002,383,7001,631,8001,667,200
State Salary and Compensation Allocation70,700
Budget Reduction-General Fund(71,500)
Total General Fund2,481,9002,389,1002,312,2001,631,8001,667,200
Restricted Funds
Balance Forward4,133,4955,518,4874,290,0005,083,4007,049,400
Current Receipts13,205,94313,651,81813,650,80014,717,30014,920,700
Non-Revenue Receipts49,01149,14549,20049,20049,200
Total Restricted Funds17,388,44919,219,45117,990,00019,849,90022,019,300
Federal Fund
Balance Forward(2,509)(32,050)(1,626)
Current Receipts156,29048,4111,626
Total Federal Fund153,78116,360
TOTAL SOURCE OF FUNDS20,024,13021,624,91120,302,20021,481,70023,686,500
EXPENDITURES BY CLASS
Personnel Costs9,136,1859,737,0179,596,8009,311,5009,508,400
Operating Expenses5,087,4607,394,5235,622,0005,120,8005,120,800
Grants Loans Benefits64,803(17,625)
Debt Service252,42563,000
Capital Outlay(3,179)159,672
TOTAL EXPENDITURES14,537,69317,336,58715,218,80014,432,30014,629,200
EXPENDITURES BY FUND SOURCE
General Fund2,481,9002,389,1002,312,2001,631,8001,667,200
Restricted Funds11,869,96214,929,50012,906,60012,800,50012,962,000
Federal Fund185,83117,987
TOTAL EXPENDITURES14,537,69317,336,58715,218,80014,432,30014,629,200
EXPENDITURES BY UNIT
Kentucky Horse Park14,537,69317,336,58715,218,80014,432,30014,629,200
TOTAL EXPENDITURES14,537,69317,336,58715,218,80014,432,30014,629,200
", "rows": [ { "row_index": 0, "location": [ 27.84, 749.1273, 607.2, 766.08 ], "cells": [ { "location": [ 27.84, 749.1273, 124.4, 766.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 749.1273, 607.2, 766.08 ], "text": "Tourism, Arts and Heritage Horse Park Commission", "html_text": "Tourism, Arts and Heritage Horse Park Commission", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 732.1745, 607.2, 749.1273 ], "cells": [ { "location": [ 27.84, 732.1745, 124.4, 749.1273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 732.1745, 220.96, 749.1273 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 732.1745, 317.52, 749.1273 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 732.1745, 414.08, 749.1273 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 732.1745, 510.64, 749.1273 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 732.1745, 607.2, 749.1273 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 715.2218, 607.2, 732.1745 ], "cells": [ { "location": [ 27.84, 715.2218, 124.4, 732.1745 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 715.2218, 220.96, 732.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 715.2218, 317.52, 732.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 715.2218, 414.08, 732.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 715.2218, 510.64, 732.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 715.2218, 607.2, 732.1745 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 698.2691, 607.2, 715.2218 ], "cells": [ { "location": [ 27.84, 698.2691, 124.4, 715.2218 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 698.2691, 220.96, 715.2218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 698.2691, 317.52, 715.2218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 698.2691, 414.08, 715.2218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 698.2691, 510.64, 715.2218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 698.2691, 607.2, 715.2218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 681.3164, 607.2, 698.2691 ], "cells": [ { "location": [ 27.84, 681.3164, 124.4, 698.2691 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 681.3164, 220.96, 698.2691 ], "text": "2,411,200", "html_text": "2,411,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 681.3164, 317.52, 698.2691 ], "text": "2,389,100", "html_text": "2,389,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 681.3164, 414.08, 698.2691 ], "text": "2,383,700", "html_text": "2,383,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 681.3164, 510.64, 698.2691 ], "text": "1,631,800", "html_text": "1,631,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 681.3164, 607.2, 698.2691 ], "text": "1,667,200", "html_text": "1,667,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 664.3636, 607.2, 681.3164 ], "cells": [ { "location": [ 27.84, 664.3636, 124.4, 681.3164 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 664.3636, 220.96, 681.3164 ], "text": "70,700", "html_text": "70,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 664.3636, 317.52, 681.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 664.3636, 414.08, 681.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 664.3636, 510.64, 681.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 664.3636, 607.2, 681.3164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 647.4109, 607.2, 664.3636 ], "cells": [ { "location": [ 27.84, 647.4109, 124.4, 664.3636 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 647.4109, 220.96, 664.3636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 647.4109, 317.52, 664.3636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 647.4109, 414.08, 664.3636 ], "text": "(71,500)", "html_text": "(71,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 647.4109, 510.64, 664.3636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 647.4109, 607.2, 664.3636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 630.4582, 607.2, 647.4109 ], "cells": [ { "location": [ 27.84, 630.4582, 124.4, 647.4109 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 630.4582, 220.96, 647.4109 ], "text": "2,481,900", "html_text": "2,481,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 630.4582, 317.52, 647.4109 ], "text": "2,389,100", "html_text": "2,389,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 630.4582, 414.08, 647.4109 ], "text": "2,312,200", "html_text": "2,312,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 630.4582, 510.64, 647.4109 ], "text": "1,631,800", "html_text": "1,631,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 630.4582, 607.2, 647.4109 ], "text": "1,667,200", "html_text": "1,667,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 613.5055, 607.2, 630.4582 ], "cells": [ { "location": [ 27.84, 613.5055, 124.4, 630.4582 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 613.5055, 220.96, 630.4582 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 613.5055, 317.52, 630.4582 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 613.5055, 414.08, 630.4582 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 613.5055, 510.64, 630.4582 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 613.5055, 607.2, 630.4582 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 596.5527, 607.2, 613.5055 ], "cells": [ { "location": [ 27.84, 596.5527, 124.4, 613.5055 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 596.5527, 220.96, 613.5055 ], "text": "4,133,495", "html_text": "4,133,495", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 596.5527, 317.52, 613.5055 ], "text": "5,518,487", "html_text": "5,518,487", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 596.5527, 414.08, 613.5055 ], "text": "4,290,000", "html_text": "4,290,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 596.5527, 510.64, 613.5055 ], "text": "5,083,400", "html_text": "5,083,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 596.5527, 607.2, 613.5055 ], "text": "7,049,400", "html_text": "7,049,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 579.6, 607.2, 596.5527 ], "cells": [ { "location": [ 27.84, 579.6, 124.4, 596.5527 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 579.6, 220.96, 596.5527 ], "text": "13,205,943", "html_text": "13,205,943", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 579.6, 317.52, 596.5527 ], "text": "13,651,818", "html_text": "13,651,818", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 579.6, 414.08, 596.5527 ], "text": "13,650,800", "html_text": "13,650,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 579.6, 510.64, 596.5527 ], "text": "14,717,300", "html_text": "14,717,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 579.6, 607.2, 596.5527 ], "text": "14,920,700", "html_text": "14,920,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 562.6473, 607.2, 579.6 ], "cells": [ { "location": [ 27.84, 562.6473, 124.4, 579.6 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 562.6473, 220.96, 579.6 ], "text": "49,011", "html_text": "49,011", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 562.6473, 317.52, 579.6 ], "text": "49,145", "html_text": "49,145", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 562.6473, 414.08, 579.6 ], "text": "49,200", "html_text": "49,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 562.6473, 510.64, 579.6 ], "text": "49,200", "html_text": "49,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 562.6473, 607.2, 579.6 ], "text": "49,200", "html_text": "49,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 545.6945, 607.2, 562.6473 ], "cells": [ { "location": [ 27.84, 545.6945, 124.4, 562.6473 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 545.6945, 220.96, 562.6473 ], "text": "17,388,449", "html_text": "17,388,449", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 545.6945, 317.52, 562.6473 ], "text": "19,219,451", "html_text": "19,219,451", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 545.6945, 414.08, 562.6473 ], "text": "17,990,000", "html_text": "17,990,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 545.6945, 510.64, 562.6473 ], "text": "19,849,900", "html_text": "19,849,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 545.6945, 607.2, 562.6473 ], "text": "22,019,300", "html_text": "22,019,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 528.7418, 607.2, 545.6945 ], "cells": [ { "location": [ 27.84, 528.7418, 124.4, 545.6945 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 528.7418, 220.96, 545.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 528.7418, 317.52, 545.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 528.7418, 414.08, 545.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 528.7418, 510.64, 545.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 528.7418, 607.2, 545.6945 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 511.7891, 607.2, 528.7418 ], "cells": [ { "location": [ 27.84, 511.7891, 124.4, 528.7418 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 511.7891, 220.96, 528.7418 ], "text": "(2,509)", "html_text": "(2,509)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 511.7891, 317.52, 528.7418 ], "text": "(32,050)", "html_text": "(32,050)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 511.7891, 414.08, 528.7418 ], "text": "(1,626)", "html_text": "(1,626)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 511.7891, 510.64, 528.7418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 511.7891, 607.2, 528.7418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 494.8364, 607.2, 511.7891 ], "cells": [ { "location": [ 27.84, 494.8364, 124.4, 511.7891 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 494.8364, 220.96, 511.7891 ], "text": "156,290", "html_text": "156,290", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 494.8364, 317.52, 511.7891 ], "text": "48,411", "html_text": "48,411", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 494.8364, 414.08, 511.7891 ], "text": "1,626", "html_text": "1,626", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 494.8364, 510.64, 511.7891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 494.8364, 607.2, 511.7891 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 477.8836, 607.2, 494.8364 ], "cells": [ { "location": [ 27.84, 477.8836, 124.4, 494.8364 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 477.8836, 220.96, 494.8364 ], "text": "153,781", "html_text": "153,781", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 477.8836, 317.52, 494.8364 ], "text": "16,360", "html_text": "16,360", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 477.8836, 414.08, 494.8364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 477.8836, 510.64, 494.8364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 477.8836, 607.2, 494.8364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 460.9309, 607.2, 477.8836 ], "cells": [ { "location": [ 27.84, 460.9309, 124.4, 477.8836 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 460.9309, 220.96, 477.8836 ], "text": "20,024,130", "html_text": "20,024,130", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 460.9309, 317.52, 477.8836 ], "text": "21,624,911", "html_text": "21,624,911", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 460.9309, 414.08, 477.8836 ], "text": "20,302,200", "html_text": "20,302,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 460.9309, 510.64, 477.8836 ], "text": "21,481,700", "html_text": "21,481,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 460.9309, 607.2, 477.8836 ], "text": "23,686,500", "html_text": "23,686,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 443.9782, 607.2, 460.9309 ], "cells": [ { "location": [ 27.84, 443.9782, 124.4, 460.9309 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 443.9782, 220.96, 460.9309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 443.9782, 317.52, 460.9309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 443.9782, 414.08, 460.9309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 443.9782, 510.64, 460.9309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 443.9782, 607.2, 460.9309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 427.0255, 607.2, 443.9782 ], "cells": [ { "location": [ 27.84, 427.0255, 124.4, 443.9782 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 427.0255, 220.96, 443.9782 ], "text": "9,136,185", "html_text": "9,136,185", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 427.0255, 317.52, 443.9782 ], "text": "9,737,017", "html_text": "9,737,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 427.0255, 414.08, 443.9782 ], "text": "9,596,800", "html_text": "9,596,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 427.0255, 510.64, 443.9782 ], "text": "9,311,500", "html_text": "9,311,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 427.0255, 607.2, 443.9782 ], "text": "9,508,400", "html_text": "9,508,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 410.0727, 607.2, 427.0255 ], "cells": [ { "location": [ 27.84, 410.0727, 124.4, 427.0255 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 410.0727, 220.96, 427.0255 ], "text": "5,087,460", "html_text": "5,087,460", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 410.0727, 317.52, 427.0255 ], "text": "7,394,523", "html_text": "7,394,523", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 410.0727, 414.08, 427.0255 ], "text": "5,622,000", "html_text": "5,622,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 410.0727, 510.64, 427.0255 ], "text": "5,120,800", "html_text": "5,120,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 410.0727, 607.2, 427.0255 ], "text": "5,120,800", "html_text": "5,120,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 393.12, 607.2, 410.0727 ], "cells": [ { "location": [ 27.84, 393.12, 124.4, 410.0727 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 393.12, 220.96, 410.0727 ], "text": "64,803", "html_text": "64,803", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 393.12, 317.52, 410.0727 ], "text": "(17,625)", "html_text": "(17,625)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 393.12, 414.08, 410.0727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 393.12, 510.64, 410.0727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 393.12, 607.2, 410.0727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 376.1673, 607.2, 393.12 ], "cells": [ { "location": [ 27.84, 376.1673, 124.4, 393.12 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 376.1673, 220.96, 393.12 ], "text": "252,425", "html_text": "252,425", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 376.1673, 317.52, 393.12 ], "text": "63,000", "html_text": "63,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 376.1673, 414.08, 393.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 376.1673, 510.64, 393.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 376.1673, 607.2, 393.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 359.2145, 607.2, 376.1673 ], "cells": [ { "location": [ 27.84, 359.2145, 124.4, 376.1673 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 359.2145, 220.96, 376.1673 ], "text": "(3,179)", "html_text": "(3,179)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 359.2145, 317.52, 376.1673 ], "text": "159,672", "html_text": "159,672", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 359.2145, 414.08, 376.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 359.2145, 510.64, 376.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 359.2145, 607.2, 376.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 342.2618, 607.2, 359.2145 ], "cells": [ { "location": [ 27.84, 342.2618, 124.4, 359.2145 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 342.2618, 220.96, 359.2145 ], "text": "14,537,693", "html_text": "14,537,693", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 342.2618, 317.52, 359.2145 ], "text": "17,336,587", "html_text": "17,336,587", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 342.2618, 414.08, 359.2145 ], "text": "15,218,800", "html_text": "15,218,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 342.2618, 510.64, 359.2145 ], "text": "14,432,300", "html_text": "14,432,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 342.2618, 607.2, 359.2145 ], "text": "14,629,200", "html_text": "14,629,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 325.3091, 607.2, 342.2618 ], "cells": [ { "location": [ 27.84, 325.3091, 124.4, 342.2618 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 325.3091, 220.96, 342.2618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 325.3091, 317.52, 342.2618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 325.3091, 414.08, 342.2618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 325.3091, 510.64, 342.2618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 325.3091, 607.2, 342.2618 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 308.3564, 607.2, 325.3091 ], "cells": [ { "location": [ 27.84, 308.3564, 124.4, 325.3091 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 308.3564, 220.96, 325.3091 ], "text": "2,481,900", "html_text": "2,481,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 308.3564, 317.52, 325.3091 ], "text": "2,389,100", "html_text": "2,389,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 308.3564, 414.08, 325.3091 ], "text": "2,312,200", "html_text": "2,312,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 308.3564, 510.64, 325.3091 ], "text": "1,631,800", "html_text": "1,631,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 308.3564, 607.2, 325.3091 ], "text": "1,667,200", "html_text": "1,667,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 291.4036, 607.2, 308.3564 ], "cells": [ { "location": [ 27.84, 291.4036, 124.4, 308.3564 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 291.4036, 220.96, 308.3564 ], "text": "11,869,962", "html_text": "11,869,962", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 291.4036, 317.52, 308.3564 ], "text": "14,929,500", "html_text": "14,929,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 291.4036, 414.08, 308.3564 ], "text": "12,906,600", "html_text": "12,906,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 291.4036, 510.64, 308.3564 ], "text": "12,800,500", "html_text": "12,800,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 291.4036, 607.2, 308.3564 ], "text": "12,962,000", "html_text": "12,962,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.84, 274.4509, 607.2, 291.4036 ], "cells": [ { "location": [ 27.84, 274.4509, 124.4, 291.4036 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 274.4509, 220.96, 291.4036 ], "text": "185,831", "html_text": "185,831", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 274.4509, 317.52, 291.4036 ], "text": "17,987", "html_text": "17,987", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 274.4509, 414.08, 291.4036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 274.4509, 510.64, 291.4036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 274.4509, 607.2, 291.4036 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.84, 257.4982, 607.2, 274.4509 ], "cells": [ { "location": [ 27.84, 257.4982, 124.4, 274.4509 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 257.4982, 220.96, 274.4509 ], "text": "14,537,693", "html_text": "14,537,693", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 257.4982, 317.52, 274.4509 ], "text": "17,336,587", "html_text": "17,336,587", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 257.4982, 414.08, 274.4509 ], "text": "15,218,800", "html_text": "15,218,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 257.4982, 510.64, 274.4509 ], "text": "14,432,300", "html_text": "14,432,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 257.4982, 607.2, 274.4509 ], "text": "14,629,200", "html_text": "14,629,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.84, 240.5455, 607.2, 257.4982 ], "cells": [ { "location": [ 27.84, 240.5455, 124.4, 257.4982 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 240.5455, 220.96, 257.4982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 240.5455, 317.52, 257.4982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 240.5455, 414.08, 257.4982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 240.5455, 510.64, 257.4982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 240.5455, 607.2, 257.4982 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.84, 223.5927, 607.2, 240.5455 ], "cells": [ { "location": [ 27.84, 223.5927, 124.4, 240.5455 ], "text": "Kentucky Horse Park", "html_text": "Kentucky Horse Park", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 223.5927, 220.96, 240.5455 ], "text": "14,537,693", "html_text": "14,537,693", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 223.5927, 317.52, 240.5455 ], "text": "17,336,587", "html_text": "17,336,587", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 223.5927, 414.08, 240.5455 ], "text": "15,218,800", "html_text": "15,218,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 223.5927, 510.64, 240.5455 ], "text": "14,432,300", "html_text": "14,432,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 223.5927, 607.2, 240.5455 ], "text": "14,629,200", "html_text": "14,629,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.84, 206.64, 607.2, 223.5927 ], "cells": [ { "location": [ 27.84, 206.64, 124.4, 223.5927 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 206.64, 220.96, 223.5927 ], "text": "14,537,693", "html_text": "14,537,693", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 206.64, 317.52, 223.5927 ], "text": "17,336,587", "html_text": "17,336,587", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 206.64, 414.08, 223.5927 ], "text": "15,218,800", "html_text": "15,218,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 206.64, 510.64, 223.5927 ], "text": "14,432,300", "html_text": "14,432,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 206.64, 607.2, 223.5927 ], "text": "14,629,200", "html_text": "14,629,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 33, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 369, "type": "TEXT", "location": { "l": 25.44, "t": 191.04, "r": 577.68, "b": 164.4 }, "text": "The Kentucky Horse Park (KRS 148.260) is comprised of 1,224 acres on which are situated over 111 structures, 40 miles of fencing and 260 campsites. Horse Park programs consist primarily of four main functions:", "reading_order": 1 }, { "page": 369, "type": "TEXT", "location": { "l": 25.44, "t": 157.2, "r": 590.16, "b": 107.04 }, "text": "Equine Theme Park - The central area of the park contains tourist activities that include the Visitor Information Center, International Museum of the Horse, gift shop, restaurant, Parade of Breeds and Hall of Champions shows, Kids Barn, Mounted Police Barn, horseback riding, horse drawn tours, and other activities. Equine Theme Park activities generate $3.5 million in annual revenue.", "reading_order": 2 }, { "page": 369, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 8.88 }, "text": "349", "reading_order": 3 } ] }, { "page": 370, "items": [ { "page": 370, "type": "TEXT", "location": { "l": 25.44, "t": 764.88, "r": 605.52, "b": 691.92 }, "text": "Events - The Horse Park is the host venue for both equine and non-equine special events. Horse shows are central to the mission of the park and comprise most special event activities. More than 100 annual equine events utilize 24 barns (nearly 1,400 permanent stalls), the climate-controlled 5,500 seat Alltech Arena, the 1,100 seat Covered Arena, show offices, five hunter-jumper rings, five dressage rings, a 205-acre cross country course, and other ancillary structures. The park also hosts over 100 non-equine events that include dog shows, evening programs, \"Southern Lights\" holiday lights show, and many other events. These equine and non-equine events generate almost $7.2 million in revenue annually.", "reading_order": 0 }, { "page": 370, "type": "TEXT", "location": { "l": 25.68, "t": 683.04, "r": 595.2, "b": 645.6 }, "text": "Campground - The popular campground consists of 260 campsites with water/electric hookups, grocery store, two bathhouses, pool, tennis courts, two basketball courts, playground, primitive camping, and covered pavilion. Each year more than 102,000 people camp at the Horse Park, generating more than $2.4 million in direct annual income.", "reading_order": 1 }, { "page": 370, "type": "TEXT", "location": { "l": 26.16, "t": 637.44, "r": 605.04, "b": 600.24 }, "text": "National Horse Center - The National Horse Center is a collection of the nations and the state's leading equestrian organizations. The National Horse Center now includes over 30 distinct organizations contained in 15 office buildings on the property. The National Horse Center has solidified the Park's role in establishing Kentucky as truly the \"Horse Capital of the World\".", "reading_order": 2 }, { "page": 370, "type": "TITLE", "location": { "l": 26.64, "t": 591.36, "r": 59.76, "b": 578.88 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 370, "type": "TEXT", "location": { "l": 26.88, "t": 569.28, "r": 602.16, "b": 532.32 }, "text": "The Governor's budget includes additional funding in the amount of $135,400 in fiscal year 2027 and $278,200 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $24,400 and $50,100, respectively.", "reading_order": 4 }, { "page": 370, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "350", "reading_order": 5 } ] }, { "page": 371, "items": [ { "page": 371, "type": "TABLE", "location": { "l": 27.84, "t": 764.88, "r": 607.2, "b": 230.64 }, "text": "
Tourism, Arts and Heritage State Fair Board
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation12,884,40010,055,5009,465,7006,700,7007,000,600
State Salary and Compensation Allocation816,900
Budget Reduction-General Fund(284,000)
Total General Fund13,701,30010,055,5009,181,7006,700,7007,000,600
Restricted Funds
Balance Forward2,627,0597972,0002,571,9005,791,800
Current Receipts53,234,54958,828,85358,863,60058,598,80060,914,000
Non-Revenue Receipts58,28164,000
Total Restricted Funds55,919,88858,893,65058,865,60061,170,70066,705,800
TOTAL SOURCE OF FUNDS69,621,18868,949,15068,047,30067,871,40073,706,400
EXPENDITURES BY CLASS
Personnel Costs37,846,88737,836,29138,249,40037,585,70038,185,500
Operating Expenses18,920,94823,567,80321,177,90019,127,90019,127,900
Grants Loans Benefits1,407,8491,982,2341,648,4001,648,4001,648,400
Debt Service7,926,5003,228,500
Capital Outlay3,452,8552,235,9184,399,7003,717,6003,665,800
Construction65,35296,394
TOTAL EXPENDITURES69,620,39168,947,13965,475,40062,079,60062,627,600
EXPENDITURES BY FUND SOURCE
General Fund13,701,30010,055,5009,181,7006,700,7007,000,600
Restricted Funds55,919,09158,891,63956,293,70055,378,90055,627,000
TOTAL EXPENDITURES69,620,39168,947,13965,475,40062,079,60062,627,600
EXPENDITURES BY UNIT
Kentucky Fair and Exposition Center50,578,29953,971,53254,696,00051,593,60052,033,200
Kentucky International Convention Center11,115,59211,747,10710,779,40010,486,00010,594,400
Debt Service7,926,5003,228,500
TOTAL EXPENDITURES69,620,39168,947,13965,475,40062,079,60062,627,600
", "rows": [ { "row_index": 0, "location": [ 27.84, 747.6465, 607.2, 764.88 ], "cells": [ { "location": [ 27.84, 747.6465, 124.4, 764.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 747.6465, 607.2, 764.88 ], "text": "Tourism, Arts and Heritage State Fair Board", "html_text": "Tourism, Arts and Heritage State Fair Board", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 730.4129, 607.2, 747.6465 ], "cells": [ { "location": [ 27.84, 730.4129, 124.4, 747.6465 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 730.4129, 220.96, 747.6465 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 730.4129, 317.52, 747.6465 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 730.4129, 414.08, 747.6465 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 730.4129, 510.64, 747.6465 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 730.4129, 607.2, 747.6465 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 713.1794, 607.2, 730.4129 ], "cells": [ { "location": [ 27.84, 713.1794, 124.4, 730.4129 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 713.1794, 220.96, 730.4129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 713.1794, 317.52, 730.4129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 713.1794, 414.08, 730.4129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 713.1794, 510.64, 730.4129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 713.1794, 607.2, 730.4129 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 695.9458, 607.2, 713.1794 ], "cells": [ { "location": [ 27.84, 695.9458, 124.4, 713.1794 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 695.9458, 220.96, 713.1794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 695.9458, 317.52, 713.1794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 695.9458, 414.08, 713.1794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 695.9458, 510.64, 713.1794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 695.9458, 607.2, 713.1794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 678.7123, 607.2, 695.9458 ], "cells": [ { "location": [ 27.84, 678.7123, 124.4, 695.9458 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 678.7123, 220.96, 695.9458 ], "text": "12,884,400", "html_text": "12,884,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 678.7123, 317.52, 695.9458 ], "text": "10,055,500", "html_text": "10,055,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 678.7123, 414.08, 695.9458 ], "text": "9,465,700", "html_text": "9,465,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 678.7123, 510.64, 695.9458 ], "text": "6,700,700", "html_text": "6,700,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 678.7123, 607.2, 695.9458 ], "text": "7,000,600", "html_text": "7,000,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 661.4787, 607.2, 678.7123 ], "cells": [ { "location": [ 27.84, 661.4787, 124.4, 678.7123 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 661.4787, 220.96, 678.7123 ], "text": "816,900", "html_text": "816,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 661.4787, 317.52, 678.7123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 661.4787, 414.08, 678.7123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 661.4787, 510.64, 678.7123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 661.4787, 607.2, 678.7123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 644.2452, 607.2, 661.4787 ], "cells": [ { "location": [ 27.84, 644.2452, 124.4, 661.4787 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 644.2452, 220.96, 661.4787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 644.2452, 317.52, 661.4787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 644.2452, 414.08, 661.4787 ], "text": "(284,000)", "html_text": "(284,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 644.2452, 510.64, 661.4787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 644.2452, 607.2, 661.4787 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 627.0116, 607.2, 644.2452 ], "cells": [ { "location": [ 27.84, 627.0116, 124.4, 644.2452 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 627.0116, 220.96, 644.2452 ], "text": "13,701,300", "html_text": "13,701,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 627.0116, 317.52, 644.2452 ], "text": "10,055,500", "html_text": "10,055,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 627.0116, 414.08, 644.2452 ], "text": "9,181,700", "html_text": "9,181,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 627.0116, 510.64, 644.2452 ], "text": "6,700,700", "html_text": "6,700,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 627.0116, 607.2, 644.2452 ], "text": "7,000,600", "html_text": "7,000,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 609.7781, 607.2, 627.0116 ], "cells": [ { "location": [ 27.84, 609.7781, 124.4, 627.0116 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 609.7781, 220.96, 627.0116 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 609.7781, 317.52, 627.0116 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 609.7781, 414.08, 627.0116 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 609.7781, 510.64, 627.0116 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 609.7781, 607.2, 627.0116 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 592.5445, 607.2, 609.7781 ], "cells": [ { "location": [ 27.84, 592.5445, 124.4, 609.7781 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 592.5445, 220.96, 609.7781 ], "text": "2,627,059", "html_text": "2,627,059", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 592.5445, 317.52, 609.7781 ], "text": "797", "html_text": "797", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 592.5445, 414.08, 609.7781 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 592.5445, 510.64, 609.7781 ], "text": "2,571,900", "html_text": "2,571,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 592.5445, 607.2, 609.7781 ], "text": "5,791,800", "html_text": "5,791,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 575.311, 607.2, 592.5445 ], "cells": [ { "location": [ 27.84, 575.311, 124.4, 592.5445 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 575.311, 220.96, 592.5445 ], "text": "53,234,549", "html_text": "53,234,549", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 575.311, 317.52, 592.5445 ], "text": "58,828,853", "html_text": "58,828,853", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 575.311, 414.08, 592.5445 ], "text": "58,863,600", "html_text": "58,863,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 575.311, 510.64, 592.5445 ], "text": "58,598,800", "html_text": "58,598,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 575.311, 607.2, 592.5445 ], "text": "60,914,000", "html_text": "60,914,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 558.0774, 607.2, 575.311 ], "cells": [ { "location": [ 27.84, 558.0774, 124.4, 575.311 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 558.0774, 220.96, 575.311 ], "text": "58,281", "html_text": "58,281", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 558.0774, 317.52, 575.311 ], "text": "64,000", "html_text": "64,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 558.0774, 414.08, 575.311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 558.0774, 510.64, 575.311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 558.0774, 607.2, 575.311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 540.8439, 607.2, 558.0774 ], "cells": [ { "location": [ 27.84, 540.8439, 124.4, 558.0774 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 540.8439, 220.96, 558.0774 ], "text": "55,919,888", "html_text": "55,919,888", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 540.8439, 317.52, 558.0774 ], "text": "58,893,650", "html_text": "58,893,650", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 540.8439, 414.08, 558.0774 ], "text": "58,865,600", "html_text": "58,865,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 540.8439, 510.64, 558.0774 ], "text": "61,170,700", "html_text": "61,170,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 540.8439, 607.2, 558.0774 ], "text": "66,705,800", "html_text": "66,705,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 523.6103, 607.2, 540.8439 ], "cells": [ { "location": [ 27.84, 523.6103, 124.4, 540.8439 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 523.6103, 220.96, 540.8439 ], "text": "69,621,188", "html_text": "69,621,188", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 523.6103, 317.52, 540.8439 ], "text": "68,949,150", "html_text": "68,949,150", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 523.6103, 414.08, 540.8439 ], "text": "68,047,300", "html_text": "68,047,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 523.6103, 510.64, 540.8439 ], "text": "67,871,400", "html_text": "67,871,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 523.6103, 607.2, 540.8439 ], "text": "73,706,400", "html_text": "73,706,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 506.3768, 607.2, 523.6103 ], "cells": [ { "location": [ 27.84, 506.3768, 124.4, 523.6103 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 506.3768, 220.96, 523.6103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 506.3768, 317.52, 523.6103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 506.3768, 414.08, 523.6103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 506.3768, 510.64, 523.6103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 506.3768, 607.2, 523.6103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 489.1432, 607.2, 506.3768 ], "cells": [ { "location": [ 27.84, 489.1432, 124.4, 506.3768 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 489.1432, 220.96, 506.3768 ], "text": "37,846,887", "html_text": "37,846,887", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 489.1432, 317.52, 506.3768 ], "text": "37,836,291", "html_text": "37,836,291", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 489.1432, 414.08, 506.3768 ], "text": "38,249,400", "html_text": "38,249,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 489.1432, 510.64, 506.3768 ], "text": "37,585,700", "html_text": "37,585,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 489.1432, 607.2, 506.3768 ], "text": "38,185,500", "html_text": "38,185,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 471.9097, 607.2, 489.1432 ], "cells": [ { "location": [ 27.84, 471.9097, 124.4, 489.1432 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 471.9097, 220.96, 489.1432 ], "text": "18,920,948", "html_text": "18,920,948", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 471.9097, 317.52, 489.1432 ], "text": "23,567,803", "html_text": "23,567,803", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 471.9097, 414.08, 489.1432 ], "text": "21,177,900", "html_text": "21,177,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 471.9097, 510.64, 489.1432 ], "text": "19,127,900", "html_text": "19,127,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 471.9097, 607.2, 489.1432 ], "text": "19,127,900", "html_text": "19,127,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.84, 454.6761, 607.2, 471.9097 ], "cells": [ { "location": [ 27.84, 454.6761, 124.4, 471.9097 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 454.6761, 220.96, 471.9097 ], "text": "1,407,849", "html_text": "1,407,849", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 454.6761, 317.52, 471.9097 ], "text": "1,982,234", "html_text": "1,982,234", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 454.6761, 414.08, 471.9097 ], "text": "1,648,400", "html_text": "1,648,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 454.6761, 510.64, 471.9097 ], "text": "1,648,400", "html_text": "1,648,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 454.6761, 607.2, 471.9097 ], "text": "1,648,400", "html_text": "1,648,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.84, 437.4426, 607.2, 454.6761 ], "cells": [ { "location": [ 27.84, 437.4426, 124.4, 454.6761 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 437.4426, 220.96, 454.6761 ], "text": "7,926,500", "html_text": "7,926,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 437.4426, 317.52, 454.6761 ], "text": "3,228,500", "html_text": "3,228,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 437.4426, 414.08, 454.6761 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 437.4426, 510.64, 454.6761 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 437.4426, 607.2, 454.6761 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.84, 420.209, 607.2, 437.4426 ], "cells": [ { "location": [ 27.84, 420.209, 124.4, 437.4426 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 420.209, 220.96, 437.4426 ], "text": "3,452,855", "html_text": "3,452,855", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 420.209, 317.52, 437.4426 ], "text": "2,235,918", "html_text": "2,235,918", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 420.209, 414.08, 437.4426 ], "text": "4,399,700", "html_text": "4,399,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 420.209, 510.64, 437.4426 ], "text": "3,717,600", "html_text": "3,717,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 420.209, 607.2, 437.4426 ], "text": "3,665,800", "html_text": "3,665,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.84, 402.9755, 607.2, 420.209 ], "cells": [ { "location": [ 27.84, 402.9755, 124.4, 420.209 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 402.9755, 220.96, 420.209 ], "text": "65,352", "html_text": "65,352", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 402.9755, 317.52, 420.209 ], "text": "96,394", "html_text": "96,394", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 402.9755, 414.08, 420.209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 402.9755, 510.64, 420.209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 402.9755, 607.2, 420.209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.84, 385.7419, 607.2, 402.9755 ], "cells": [ { "location": [ 27.84, 385.7419, 124.4, 402.9755 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 385.7419, 220.96, 402.9755 ], "text": "69,620,391", "html_text": "69,620,391", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 385.7419, 317.52, 402.9755 ], "text": "68,947,139", "html_text": "68,947,139", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 385.7419, 414.08, 402.9755 ], "text": "65,475,400", "html_text": "65,475,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 385.7419, 510.64, 402.9755 ], "text": "62,079,600", "html_text": "62,079,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 385.7419, 607.2, 402.9755 ], "text": "62,627,600", "html_text": "62,627,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.84, 368.5084, 607.2, 385.7419 ], "cells": [ { "location": [ 27.84, 368.5084, 124.4, 385.7419 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 368.5084, 220.96, 385.7419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 368.5084, 317.52, 385.7419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 368.5084, 414.08, 385.7419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 368.5084, 510.64, 385.7419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 368.5084, 607.2, 385.7419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.84, 351.2748, 607.2, 368.5084 ], "cells": [ { "location": [ 27.84, 351.2748, 124.4, 368.5084 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 351.2748, 220.96, 368.5084 ], "text": "13,701,300", "html_text": "13,701,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 351.2748, 317.52, 368.5084 ], "text": "10,055,500", "html_text": "10,055,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 351.2748, 414.08, 368.5084 ], "text": "9,181,700", "html_text": "9,181,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 351.2748, 510.64, 368.5084 ], "text": "6,700,700", "html_text": "6,700,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 351.2748, 607.2, 368.5084 ], "text": "7,000,600", "html_text": "7,000,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.84, 334.0413, 607.2, 351.2748 ], "cells": [ { "location": [ 27.84, 334.0413, 124.4, 351.2748 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 334.0413, 220.96, 351.2748 ], "text": "55,919,091", "html_text": "55,919,091", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 334.0413, 317.52, 351.2748 ], "text": "58,891,639", "html_text": "58,891,639", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 334.0413, 414.08, 351.2748 ], "text": "56,293,700", "html_text": "56,293,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 334.0413, 510.64, 351.2748 ], "text": "55,378,900", "html_text": "55,378,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 334.0413, 607.2, 351.2748 ], "text": "55,627,000", "html_text": "55,627,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.84, 316.8077, 607.2, 334.0413 ], "cells": [ { "location": [ 27.84, 316.8077, 124.4, 334.0413 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 316.8077, 220.96, 334.0413 ], "text": "69,620,391", "html_text": "69,620,391", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 316.8077, 317.52, 334.0413 ], "text": "68,947,139", "html_text": "68,947,139", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 316.8077, 414.08, 334.0413 ], "text": "65,475,400", "html_text": "65,475,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 316.8077, 510.64, 334.0413 ], "text": "62,079,600", "html_text": "62,079,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 316.8077, 607.2, 334.0413 ], "text": "62,627,600", "html_text": "62,627,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.84, 299.5742, 607.2, 316.8077 ], "cells": [ { "location": [ 27.84, 299.5742, 124.4, 316.8077 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 299.5742, 220.96, 316.8077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 299.5742, 317.52, 316.8077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 299.5742, 414.08, 316.8077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 299.5742, 510.64, 316.8077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 299.5742, 607.2, 316.8077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.84, 282.3406, 607.2, 299.5742 ], "cells": [ { "location": [ 27.84, 282.3406, 124.4, 299.5742 ], "text": "Kentucky Fair and Exposition Center", "html_text": "Kentucky Fair and Exposition Center", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 282.3406, 220.96, 299.5742 ], "text": "50,578,299", "html_text": "50,578,299", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 282.3406, 317.52, 299.5742 ], "text": "53,971,532", "html_text": "53,971,532", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 282.3406, 414.08, 299.5742 ], "text": "54,696,000", "html_text": "54,696,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 282.3406, 510.64, 299.5742 ], "text": "51,593,600", "html_text": "51,593,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 282.3406, 607.2, 299.5742 ], "text": "52,033,200", "html_text": "52,033,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.84, 265.1071, 607.2, 282.3406 ], "cells": [ { "location": [ 27.84, 265.1071, 124.4, 282.3406 ], "text": "Kentucky International Convention Center", "html_text": "Kentucky International Convention Center", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 265.1071, 220.96, 282.3406 ], "text": "11,115,592", "html_text": "11,115,592", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 265.1071, 317.52, 282.3406 ], "text": "11,747,107", "html_text": "11,747,107", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 265.1071, 414.08, 282.3406 ], "text": "10,779,400", "html_text": "10,779,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 265.1071, 510.64, 282.3406 ], "text": "10,486,000", "html_text": "10,486,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 265.1071, 607.2, 282.3406 ], "text": "10,594,400", "html_text": "10,594,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.84, 247.8735, 607.2, 265.1071 ], "cells": [ { "location": [ 27.84, 247.8735, 124.4, 265.1071 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 247.8735, 220.96, 265.1071 ], "text": "7,926,500", "html_text": "7,926,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 247.8735, 317.52, 265.1071 ], "text": "3,228,500", "html_text": "3,228,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 247.8735, 414.08, 265.1071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 247.8735, 510.64, 265.1071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 247.8735, 607.2, 265.1071 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.84, 230.64, 607.2, 247.8735 ], "cells": [ { "location": [ 27.84, 230.64, 124.4, 247.8735 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.4, 230.64, 220.96, 247.8735 ], "text": "69,620,391", "html_text": "69,620,391", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 230.64, 317.52, 247.8735 ], "text": "68,947,139", "html_text": "68,947,139", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 230.64, 414.08, 247.8735 ], "text": "65,475,400", "html_text": "65,475,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.08, 230.64, 510.64, 247.8735 ], "text": "62,079,600", "html_text": "62,079,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.64, 230.64, 607.2, 247.8735 ], "text": "62,627,600", "html_text": "62,627,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 31, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 371, "type": "TEXT", "location": { "l": 24.72, "t": 218.64, "r": 605.04, "b": 83.28 }, "text": "During the 2021 Regular Session, The Kentucky General Assembly passed House Bill 518, amending KRS Chapter 247 to allow the Commissioner of Agriculture the authority to appoint a majority of members of the Kentucky State Fair Board.\n\nThe Kentucky State Fair Board is now composed of 16 voting members and 5 ex officio, non-voting members: the Governor, the Commissioner of Agriculture, The President of the Senate or his or her designee, who shall serve as an ex officio, nonvoting member, The Speaker of the House of Representatives or his or her designee, who shall serve as an ex officio, nonvoting member, the Secretary of the Finance and Administration Cabinet who shall serve as an ex officio, nonvoting member, the Dean of the College of Agriculture at the University of Kentucky, the State president of the Kentucky FFA, who shall serve as an ex officio, nonvoting member, the State President of the Kentucky 4-H Organization who shall serve as an ex officio, nonvoting member, 5 members appointed by the Governor, and 8 members appointed by the Commissioner of Agriculture. The Board manages and administers the funds, buildings, grounds, and equipment of both the Kentucky Exposition Center and the Kentucky International Convention Center in Louisville. A president is appointed by the Board to manage these centers and Fair Board properties.", "reading_order": 1 }, { "page": 371, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.72, "b": 8.64 }, "text": "351", "reading_order": 2 } ] }, { "page": 372, "items": [ { "page": 372, "type": "TEXT", "location": { "l": 26.16, "t": 765.36, "r": 596.88, "b": 716.64 }, "text": "The Kentucky Exposition Center provides facilities and services for conventions, trade shows, agricultural activities, athletic events, concerts, and cultural and commercial productions year-round. At this site, the State Fair Board produces its three major expositions during the year: the Kentucky State Fair, the National Farm Machinery Show, and the North American International Livestock Exposition.", "reading_order": 0 }, { "page": 372, "type": "TEXT", "location": { "l": 25.68, "t": 707.04, "r": 606.48, "b": 633.84 }, "text": "The Kentucky Exposition Center is a completely air conditioned complex that includes 1.2 million square feet of exhibit and meeting space at ground level. It includes the 18,255-seat Freedom Hall Coliseum, identical East and West Exhibit Halls, East and West Exposition Wings, the South and North Wing Exposition facilities and Conference Centers, a smaller exposition pavilion, a 600-seat auditorium, a 6,580 seat Livestock and Horse Show Arena, and a 37,000-seat stadium. Also serving the Kentucky Exposition Center are the adjacent Crowne Plaza, Hilton Gardens Inn, Cracker Barrel restaurant, Thorton's gas station and Executive Bowl, all of which are long term lessees of the State Fair Board.", "reading_order": 1 }, { "page": 372, "type": "TEXT", "location": { "l": 25.92, "t": 625.2, "r": 595.92, "b": 576.24 }, "text": "The Kentucky International Convention Center provides facilities and services for intermediate-sized conventions, trade shows, association events, concerts, and cultural and commercial productions year-round. This facility is an integral and interdependent part of the overall redevelopment of downtown Louisville by both government and private enterprises. Major renovations to the center were completed in August 2018.", "reading_order": 2 }, { "page": 372, "type": "TEXT", "location": { "l": 26.16, "t": 567.36, "r": 590.4, "b": 542.4 }, "text": "The Hyatt and Cowger Parking Garages, which provide 1,300 enclosed parking spaces, serve the Center. The Cowger Garage also includes commercial space, which is leased on a long term basis.", "reading_order": 3 }, { "page": 372, "type": "TITLE", "location": { "l": 26.88, "t": 533.04, "r": 59.76, "b": 520.56 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 372, "type": "TEXT", "location": { "l": 26.16, "t": 511.44, "r": 605.52, "b": 474.72 }, "text": "The Governor's budget includes additional funding in the amount of $413,400 in fiscal year 2027 and $848,000 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $206,700 and $424,000, respectively.", "reading_order": 5 }, { "page": 372, "type": "TEXT", "location": { "l": 309.36, "t": 18.48, "r": 324.96, "b": 9.12 }, "text": "352", "reading_order": 6 } ] }, { "page": 373, "items": [ { "page": 373, "type": "TABLE", "location": { "l": 26.88, "t": 765.36, "r": 607.2, "b": 107.04 }, "text": "
Tourism, Arts and Heritage Fish and Wildlife Resources
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Continuing Approp.-General Fund3,862,000
Total General Funds3,862,000
Restricted Funds
Balance Forward130,597,564127,457,330129,040,300116,845,900105,503,100
Current Receipts72,807,09272,623,83373,273,70073,273,70073,273,700
Non-Revenue Receipts(26,561,893)(22,312,256)(25,468,100)(25,468,100)(25,468,100)
Total Restricted Funds176,842,763177,768,907176,845,900164,651,500153,308,700
Federal Fund
Balance Forward4,659,9157,944,541621,8001,332,1002,651,600
Current Receipts33,195,16627,664,75630,769,60030,903,30030,769,600
Non-Revenue Receipts(2,359,447)(13,205,879)(2,359,500)(2,359,500)(2,359,500)
Total Federal Fund35,495,63422,403,41829,031,90029,875,90031,061,700
TOTAL SOURCE OF FUNDS216,200,397200,172,325205,877,800194,527,400184,370,400
EXPENDITURES BY CLASS
Personnel Costs52,391,05846,581,00751,326,00051,107,70052,256,500
Operating Expenses16,635,91617,279,36218,579,70018,024,50018,024,500
Grants Loans Benefits7,962,342781,2945,510,9005,472,5005,472,500
Debt Service499,700599,200599,000599,000599,000
Capital Outlay3,302,0245,266,89311,684,20011,169,00011,169,000
Construction7,4852,450
TOTAL EXPENDITURES80,798,52670,510,20687,699,80086,372,70087,521,500
EXPENDITURES BY FUND SOURCE
General Fund3,862,000
Restricted Funds49,385,43348,728,54960,000,00059,148,40059,950,700
Federal Fund27,551,09321,781,65727,699,80027,224,30027,570,800
TOTAL EXPENDITURES80,798,52670,510,20687,699,80086,372,70087,521,500
EXPENDITURES BY UNIT
Administration and Support9,806,1296,415,0387,355,7007,333,0007,406,600
Wildlife Management25,930,76218,928,36624,087,70023,951,50024,271,300
Fisheries Management15,710,75915,842,78323,632,00023,145,90023,420,000
Information and Education8,791,2558,637,7438,704,5008,598,4008,759,000
Law Enforcement16,575,03216,874,67319,082,00018,909,20019,163,300
Marketing1,331,0841,339,5421,377,0001,369,0001,388,400
Engineering, Infrastructure & Technology2,653,5042,472,0613,460,9003,065,7003,112,900
TOTAL EXPENDITURES80,798,52670,510,20687,699,80086,372,70087,521,500
", "rows": [ { "row_index": 0, "location": [ 26.88, 748.48, 607.2, 765.36 ], "cells": [ { "location": [ 26.88, 748.48, 123.6, 765.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 748.48, 607.2, 765.36 ], "text": "Tourism, Arts and Heritage Fish and Wildlife Resources", "html_text": "Tourism, Arts and Heritage Fish and Wildlife Resources", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.88, 731.6, 607.2, 748.48 ], "cells": [ { "location": [ 26.88, 731.6, 123.6, 748.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 731.6, 220.32, 748.48 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 731.6, 317.04, 748.48 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 731.6, 413.76, 748.48 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 731.6, 510.48, 748.48 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 731.6, 607.2, 748.48 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.88, 714.72, 607.2, 731.6 ], "cells": [ { "location": [ 26.88, 714.72, 123.6, 731.6 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 714.72, 220.32, 731.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 714.72, 317.04, 731.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 714.72, 413.76, 731.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 714.72, 510.48, 731.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 714.72, 607.2, 731.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.88, 697.84, 607.2, 714.72 ], "cells": [ { "location": [ 26.88, 697.84, 123.6, 714.72 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 697.84, 220.32, 714.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 697.84, 317.04, 714.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 697.84, 413.76, 714.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 697.84, 510.48, 714.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 697.84, 607.2, 714.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.88, 680.96, 607.2, 697.84 ], "cells": [ { "location": [ 26.88, 680.96, 123.6, 697.84 ], "text": "Continuing Approp.-General Fund", "html_text": "Continuing Approp.-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 680.96, 220.32, 697.84 ], "text": "3,862,000", "html_text": "3,862,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 680.96, 317.04, 697.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 680.96, 413.76, 697.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 680.96, 510.48, 697.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 680.96, 607.2, 697.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.88, 664.08, 607.2, 680.96 ], "cells": [ { "location": [ 26.88, 664.08, 123.6, 680.96 ], "text": "Total General Funds", "html_text": "Total General Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 664.08, 220.32, 680.96 ], "text": "3,862,000", "html_text": "3,862,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 664.08, 317.04, 680.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 664.08, 413.76, 680.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 664.08, 510.48, 680.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 664.08, 607.2, 680.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.88, 647.2, 607.2, 664.08 ], "cells": [ { "location": [ 26.88, 647.2, 123.6, 664.08 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 647.2, 220.32, 664.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 647.2, 317.04, 664.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 647.2, 413.76, 664.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 647.2, 510.48, 664.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 647.2, 607.2, 664.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.88, 630.32, 607.2, 647.2 ], "cells": [ { "location": [ 26.88, 630.32, 123.6, 647.2 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 630.32, 220.32, 647.2 ], "text": "130,597,564", "html_text": "130,597,564", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 630.32, 317.04, 647.2 ], "text": "127,457,330", "html_text": "127,457,330", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 630.32, 413.76, 647.2 ], "text": "129,040,300", "html_text": "129,040,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 630.32, 510.48, 647.2 ], "text": "116,845,900", "html_text": "116,845,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 630.32, 607.2, 647.2 ], "text": "105,503,100", "html_text": "105,503,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.88, 613.44, 607.2, 630.32 ], "cells": [ { "location": [ 26.88, 613.44, 123.6, 630.32 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 613.44, 220.32, 630.32 ], "text": "72,807,092", "html_text": "72,807,092", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 613.44, 317.04, 630.32 ], "text": "72,623,833", "html_text": "72,623,833", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 613.44, 413.76, 630.32 ], "text": "73,273,700", "html_text": "73,273,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 613.44, 510.48, 630.32 ], "text": "73,273,700", "html_text": "73,273,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 613.44, 607.2, 630.32 ], "text": "73,273,700", "html_text": "73,273,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.88, 596.56, 607.2, 613.44 ], "cells": [ { "location": [ 26.88, 596.56, 123.6, 613.44 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 596.56, 220.32, 613.44 ], "text": "(26,561,893)", "html_text": "(26,561,893)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 596.56, 317.04, 613.44 ], "text": "(22,312,256)", "html_text": "(22,312,256)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 596.56, 413.76, 613.44 ], "text": "(25,468,100)", "html_text": "(25,468,100)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 596.56, 510.48, 613.44 ], "text": "(25,468,100)", "html_text": "(25,468,100)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 596.56, 607.2, 613.44 ], "text": "(25,468,100)", "html_text": "(25,468,100)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.88, 579.68, 607.2, 596.56 ], "cells": [ { "location": [ 26.88, 579.68, 123.6, 596.56 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 579.68, 220.32, 596.56 ], "text": "176,842,763", "html_text": "176,842,763", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 579.68, 317.04, 596.56 ], "text": "177,768,907", "html_text": "177,768,907", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 579.68, 413.76, 596.56 ], "text": "176,845,900", "html_text": "176,845,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 579.68, 510.48, 596.56 ], "text": "164,651,500", "html_text": "164,651,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 579.68, 607.2, 596.56 ], "text": "153,308,700", "html_text": "153,308,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.88, 562.8, 607.2, 579.68 ], "cells": [ { "location": [ 26.88, 562.8, 123.6, 579.68 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 562.8, 220.32, 579.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 562.8, 317.04, 579.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 562.8, 413.76, 579.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 562.8, 510.48, 579.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 562.8, 607.2, 579.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.88, 545.92, 607.2, 562.8 ], "cells": [ { "location": [ 26.88, 545.92, 123.6, 562.8 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 545.92, 220.32, 562.8 ], "text": "4,659,915", "html_text": "4,659,915", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 545.92, 317.04, 562.8 ], "text": "7,944,541", "html_text": "7,944,541", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 545.92, 413.76, 562.8 ], "text": "621,800", "html_text": "621,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 545.92, 510.48, 562.8 ], "text": "1,332,100", "html_text": "1,332,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 545.92, 607.2, 562.8 ], "text": "2,651,600", "html_text": "2,651,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.88, 529.04, 607.2, 545.92 ], "cells": [ { "location": [ 26.88, 529.04, 123.6, 545.92 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 529.04, 220.32, 545.92 ], "text": "33,195,166", "html_text": "33,195,166", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 529.04, 317.04, 545.92 ], "text": "27,664,756", "html_text": "27,664,756", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 529.04, 413.76, 545.92 ], "text": "30,769,600", "html_text": "30,769,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 529.04, 510.48, 545.92 ], "text": "30,903,300", "html_text": "30,903,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 529.04, 607.2, 545.92 ], "text": "30,769,600", "html_text": "30,769,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.88, 512.16, 607.2, 529.04 ], "cells": [ { "location": [ 26.88, 512.16, 123.6, 529.04 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 512.16, 220.32, 529.04 ], "text": "(2,359,447)", "html_text": "(2,359,447)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 512.16, 317.04, 529.04 ], "text": "(13,205,879)", "html_text": "(13,205,879)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 512.16, 413.76, 529.04 ], "text": "(2,359,500)", "html_text": "(2,359,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 512.16, 510.48, 529.04 ], "text": "(2,359,500)", "html_text": "(2,359,500)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 512.16, 607.2, 529.04 ], "text": "(2,359,500)", "html_text": "(2,359,500)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.88, 495.28, 607.2, 512.16 ], "cells": [ { "location": [ 26.88, 495.28, 123.6, 512.16 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 495.28, 220.32, 512.16 ], "text": "35,495,634", "html_text": "35,495,634", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 495.28, 317.04, 512.16 ], "text": "22,403,418", "html_text": "22,403,418", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 495.28, 413.76, 512.16 ], "text": "29,031,900", "html_text": "29,031,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 495.28, 510.48, 512.16 ], "text": "29,875,900", "html_text": "29,875,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 495.28, 607.2, 512.16 ], "text": "31,061,700", "html_text": "31,061,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.88, 478.4, 607.2, 495.28 ], "cells": [ { "location": [ 26.88, 478.4, 123.6, 495.28 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 478.4, 220.32, 495.28 ], "text": "216,200,397", "html_text": "216,200,397", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 478.4, 317.04, 495.28 ], "text": "200,172,325", "html_text": "200,172,325", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 478.4, 413.76, 495.28 ], "text": "205,877,800", "html_text": "205,877,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 478.4, 510.48, 495.28 ], "text": "194,527,400", "html_text": "194,527,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 478.4, 607.2, 495.28 ], "text": "184,370,400", "html_text": "184,370,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.88, 461.52, 607.2, 478.4 ], "cells": [ { "location": [ 26.88, 461.52, 123.6, 478.4 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 461.52, 220.32, 478.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 461.52, 317.04, 478.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 461.52, 413.76, 478.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 461.52, 510.48, 478.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 461.52, 607.2, 478.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.88, 444.64, 607.2, 461.52 ], "cells": [ { "location": [ 26.88, 444.64, 123.6, 461.52 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 444.64, 220.32, 461.52 ], "text": "52,391,058", "html_text": "52,391,058", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 444.64, 317.04, 461.52 ], "text": "46,581,007", "html_text": "46,581,007", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 444.64, 413.76, 461.52 ], "text": "51,326,000", "html_text": "51,326,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 444.64, 510.48, 461.52 ], "text": "51,107,700", "html_text": "51,107,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 444.64, 607.2, 461.52 ], "text": "52,256,500", "html_text": "52,256,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.88, 427.76, 607.2, 444.64 ], "cells": [ { "location": [ 26.88, 427.76, 123.6, 444.64 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 427.76, 220.32, 444.64 ], "text": "16,635,916", "html_text": "16,635,916", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 427.76, 317.04, 444.64 ], "text": "17,279,362", "html_text": "17,279,362", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 427.76, 413.76, 444.64 ], "text": "18,579,700", "html_text": "18,579,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 427.76, 510.48, 444.64 ], "text": "18,024,500", "html_text": "18,024,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 427.76, 607.2, 444.64 ], "text": "18,024,500", "html_text": "18,024,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.88, 410.88, 607.2, 427.76 ], "cells": [ { "location": [ 26.88, 410.88, 123.6, 427.76 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 410.88, 220.32, 427.76 ], "text": "7,962,342", "html_text": "7,962,342", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 410.88, 317.04, 427.76 ], "text": "781,294", "html_text": "781,294", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 410.88, 413.76, 427.76 ], "text": "5,510,900", "html_text": "5,510,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 410.88, 510.48, 427.76 ], "text": "5,472,500", "html_text": "5,472,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 410.88, 607.2, 427.76 ], "text": "5,472,500", "html_text": "5,472,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.88, 394, 607.2, 410.88 ], "cells": [ { "location": [ 26.88, 394, 123.6, 410.88 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 394, 220.32, 410.88 ], "text": "499,700", "html_text": "499,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 394, 317.04, 410.88 ], "text": "599,200", "html_text": "599,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 394, 413.76, 410.88 ], "text": "599,000", "html_text": "599,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 394, 510.48, 410.88 ], "text": "599,000", "html_text": "599,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 394, 607.2, 410.88 ], "text": "599,000", "html_text": "599,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.88, 377.12, 607.2, 394 ], "cells": [ { "location": [ 26.88, 377.12, 123.6, 394 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 377.12, 220.32, 394 ], "text": "3,302,024", "html_text": "3,302,024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 377.12, 317.04, 394 ], "text": "5,266,893", "html_text": "5,266,893", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 377.12, 413.76, 394 ], "text": "11,684,200", "html_text": "11,684,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 377.12, 510.48, 394 ], "text": "11,169,000", "html_text": "11,169,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 377.12, 607.2, 394 ], "text": "11,169,000", "html_text": "11,169,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.88, 360.24, 607.2, 377.12 ], "cells": [ { "location": [ 26.88, 360.24, 123.6, 377.12 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 360.24, 220.32, 377.12 ], "text": "7,485", "html_text": "7,485", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 360.24, 317.04, 377.12 ], "text": "2,450", "html_text": "2,450", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 360.24, 413.76, 377.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 360.24, 510.48, 377.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 360.24, 607.2, 377.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.88, 343.36, 607.2, 360.24 ], "cells": [ { "location": [ 26.88, 343.36, 123.6, 360.24 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 343.36, 220.32, 360.24 ], "text": "80,798,526", "html_text": "80,798,526", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 343.36, 317.04, 360.24 ], "text": "70,510,206", "html_text": "70,510,206", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 343.36, 413.76, 360.24 ], "text": "87,699,800", "html_text": "87,699,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 343.36, 510.48, 360.24 ], "text": "86,372,700", "html_text": "86,372,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 343.36, 607.2, 360.24 ], "text": "87,521,500", "html_text": "87,521,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.88, 326.48, 607.2, 343.36 ], "cells": [ { "location": [ 26.88, 326.48, 123.6, 343.36 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 326.48, 220.32, 343.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 326.48, 317.04, 343.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 326.48, 413.76, 343.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 326.48, 510.48, 343.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 326.48, 607.2, 343.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.88, 309.6, 607.2, 326.48 ], "cells": [ { "location": [ 26.88, 309.6, 123.6, 326.48 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 309.6, 220.32, 326.48 ], "text": "3,862,000", "html_text": "3,862,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 309.6, 317.04, 326.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 309.6, 413.76, 326.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 309.6, 510.48, 326.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 309.6, 607.2, 326.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.88, 292.72, 607.2, 309.6 ], "cells": [ { "location": [ 26.88, 292.72, 123.6, 309.6 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 292.72, 220.32, 309.6 ], "text": "49,385,433", "html_text": "49,385,433", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 292.72, 317.04, 309.6 ], "text": "48,728,549", "html_text": "48,728,549", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 292.72, 413.76, 309.6 ], "text": "60,000,000", "html_text": "60,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 292.72, 510.48, 309.6 ], "text": "59,148,400", "html_text": "59,148,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 292.72, 607.2, 309.6 ], "text": "59,950,700", "html_text": "59,950,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.88, 275.84, 607.2, 292.72 ], "cells": [ { "location": [ 26.88, 275.84, 123.6, 292.72 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 275.84, 220.32, 292.72 ], "text": "27,551,093", "html_text": "27,551,093", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 275.84, 317.04, 292.72 ], "text": "21,781,657", "html_text": "21,781,657", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 275.84, 413.76, 292.72 ], "text": "27,699,800", "html_text": "27,699,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 275.84, 510.48, 292.72 ], "text": "27,224,300", "html_text": "27,224,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 275.84, 607.2, 292.72 ], "text": "27,570,800", "html_text": "27,570,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.88, 258.96, 607.2, 275.84 ], "cells": [ { "location": [ 26.88, 258.96, 123.6, 275.84 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 258.96, 220.32, 275.84 ], "text": "80,798,526", "html_text": "80,798,526", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 258.96, 317.04, 275.84 ], "text": "70,510,206", "html_text": "70,510,206", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 258.96, 413.76, 275.84 ], "text": "87,699,800", "html_text": "87,699,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 258.96, 510.48, 275.84 ], "text": "86,372,700", "html_text": "86,372,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 258.96, 607.2, 275.84 ], "text": "87,521,500", "html_text": "87,521,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.88, 242.08, 607.2, 258.96 ], "cells": [ { "location": [ 26.88, 242.08, 123.6, 258.96 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 242.08, 220.32, 258.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 242.08, 317.04, 258.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 242.08, 413.76, 258.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 242.08, 510.48, 258.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 242.08, 607.2, 258.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.88, 225.2, 607.2, 242.08 ], "cells": [ { "location": [ 26.88, 225.2, 123.6, 242.08 ], "text": "Administration and Support", "html_text": "Administration and Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 225.2, 220.32, 242.08 ], "text": "9,806,129", "html_text": "9,806,129", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 225.2, 317.04, 242.08 ], "text": "6,415,038", "html_text": "6,415,038", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 225.2, 413.76, 242.08 ], "text": "7,355,700", "html_text": "7,355,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 225.2, 510.48, 242.08 ], "text": "7,333,000", "html_text": "7,333,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 225.2, 607.2, 242.08 ], "text": "7,406,600", "html_text": "7,406,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.88, 208.32, 607.2, 225.2 ], "cells": [ { "location": [ 26.88, 208.32, 123.6, 225.2 ], "text": "Wildlife Management", "html_text": "Wildlife Management", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 208.32, 220.32, 225.2 ], "text": "25,930,762", "html_text": "25,930,762", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 208.32, 317.04, 225.2 ], "text": "18,928,366", "html_text": "18,928,366", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 208.32, 413.76, 225.2 ], "text": "24,087,700", "html_text": "24,087,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 208.32, 510.48, 225.2 ], "text": "23,951,500", "html_text": "23,951,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 208.32, 607.2, 225.2 ], "text": "24,271,300", "html_text": "24,271,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.88, 191.44, 607.2, 208.32 ], "cells": [ { "location": [ 26.88, 191.44, 123.6, 208.32 ], "text": "Fisheries Management", "html_text": "Fisheries Management", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 191.44, 220.32, 208.32 ], "text": "15,710,759", "html_text": "15,710,759", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 191.44, 317.04, 208.32 ], "text": "15,842,783", "html_text": "15,842,783", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 191.44, 413.76, 208.32 ], "text": "23,632,000", "html_text": "23,632,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 191.44, 510.48, 208.32 ], "text": "23,145,900", "html_text": "23,145,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 191.44, 607.2, 208.32 ], "text": "23,420,000", "html_text": "23,420,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.88, 174.56, 607.2, 191.44 ], "cells": [ { "location": [ 26.88, 174.56, 123.6, 191.44 ], "text": "Information and Education", "html_text": "Information and Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 174.56, 220.32, 191.44 ], "text": "8,791,255", "html_text": "8,791,255", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 174.56, 317.04, 191.44 ], "text": "8,637,743", "html_text": "8,637,743", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 174.56, 413.76, 191.44 ], "text": "8,704,500", "html_text": "8,704,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 174.56, 510.48, 191.44 ], "text": "8,598,400", "html_text": "8,598,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 174.56, 607.2, 191.44 ], "text": "8,759,000", "html_text": "8,759,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.88, 157.68, 607.2, 174.56 ], "cells": [ { "location": [ 26.88, 157.68, 123.6, 174.56 ], "text": "Law Enforcement", "html_text": "Law Enforcement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 157.68, 220.32, 174.56 ], "text": "16,575,032", "html_text": "16,575,032", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 157.68, 317.04, 174.56 ], "text": "16,874,673", "html_text": "16,874,673", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 157.68, 413.76, 174.56 ], "text": "19,082,000", "html_text": "19,082,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 157.68, 510.48, 174.56 ], "text": "18,909,200", "html_text": "18,909,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 157.68, 607.2, 174.56 ], "text": "19,163,300", "html_text": "19,163,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.88, 140.8, 607.2, 157.68 ], "cells": [ { "location": [ 26.88, 140.8, 123.6, 157.68 ], "text": "Marketing", "html_text": "Marketing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 140.8, 220.32, 157.68 ], "text": "1,331,084", "html_text": "1,331,084", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 140.8, 317.04, 157.68 ], "text": "1,339,542", "html_text": "1,339,542", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 140.8, 413.76, 157.68 ], "text": "1,377,000", "html_text": "1,377,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 140.8, 510.48, 157.68 ], "text": "1,369,000", "html_text": "1,369,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 140.8, 607.2, 157.68 ], "text": "1,388,400", "html_text": "1,388,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.88, 123.92, 607.2, 140.8 ], "cells": [ { "location": [ 26.88, 123.92, 123.6, 140.8 ], "text": "Engineering, Infrastructure & Technology", "html_text": "Engineering, Infrastructure & Technology", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 123.92, 220.32, 140.8 ], "text": "2,653,504", "html_text": "2,653,504", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 123.92, 317.04, 140.8 ], "text": "2,472,061", "html_text": "2,472,061", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 123.92, 413.76, 140.8 ], "text": "3,460,900", "html_text": "3,460,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 123.92, 510.48, 140.8 ], "text": "3,065,700", "html_text": "3,065,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 123.92, 607.2, 140.8 ], "text": "3,112,900", "html_text": "3,112,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.88, 107.04, 607.2, 123.92 ], "cells": [ { "location": [ 26.88, 107.04, 123.6, 123.92 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.6, 107.04, 220.32, 123.92 ], "text": "80,798,526", "html_text": "80,798,526", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.32, 107.04, 317.04, 123.92 ], "text": "70,510,206", "html_text": "70,510,206", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 107.04, 413.76, 123.92 ], "text": "87,699,800", "html_text": "87,699,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.76, 107.04, 510.48, 123.92 ], "text": "86,372,700", "html_text": "86,372,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.48, 107.04, 607.2, 123.92 ], "text": "87,521,500", "html_text": "87,521,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 39, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 373, "type": "TEXT", "location": { "l": 24.72, "t": 96.48, "r": 589.2, "b": 44.16 }, "text": "The Department of Fish and Wildlife Resources, established by KRS Chapter 150, is responsible for the conservation and management of fish and wildlife resources in Kentucky. A Departmental Commissioner is appointed by the Fish and Wildlife Commission. The Commission, which is responsible for Department policy, is a nine-member bipartisan body appointed by the Governor from a list of candidates provided by sportsmen and women in each of nine districts.", "reading_order": 1 }, { "page": 373, "type": "TEXT", "location": { "l": 308.4, "t": 18.96, "r": 324.96, "b": 8.88 }, "text": "353", "reading_order": 2 } ] }, { "page": 374, "items": [ { "page": 374, "type": "TEXT", "location": { "l": 25.68, "t": 765.36, "r": 599.28, "b": 739.92 }, "text": "Financial support of the Department is derived from the sale of hunting and fishing licenses, federal grants, interest income, fines and penalties assessed by the courts for violation of game and fish laws, and numerous other miscellaneous receipts.", "reading_order": 0 }, { "page": 374, "type": "TEXT", "location": { "l": 26.16, "t": 731.04, "r": 596.64, "b": 681.84 }, "text": "The Department owns approximately 170,868 acres of land in Kentucky, which are used to further its program activities. The acreage includes the State Game Farm, approximately 80 major wildlife management areas, two warm water hatcheries, and three summer camps. An additional 450,501 plus acres of land and water is under lease or license by the Department for wildlife management activities. The Daniel Boone National Forest provides an additional 600,000 acres of land for public use.", "reading_order": 1 }, { "page": 374, "type": "TEXT", "location": { "l": 26.16, "t": 673.2, "r": 583.68, "b": 648.72 }, "text": "The Department consists of seven program areas: Administration and Support, Wildlife Management, Fisheries Management, Information and Education, Law Enforcement, Marketing, and Engineering, Infrastructure and Technology.", "reading_order": 2 }, { "page": 374, "type": "TEXT", "location": { "l": 25.44, "t": 639.12, "r": 605.04, "b": 542.16 }, "text": "The Wildlife Management program manages, develops, and maintains statewide game and non-game populations consistent with habitat availability on state owned lands, licensed wildlife management areas, and privately owned lands. Additionally, Wildlife Management conducts statewide surveys to determine the relative abundance of game and non-game wildlife, formulates hunting regulations based upon biological data and recreational demands, restores viable native wildlife species by restocking in suitable habitat, and evaluates the impact of land, water resource, and other construction projects on wildlife resources. Technical guidance is provided to private landowners for improvement of wildlife habitat. A fish and wildlife electronic information system is being maintained for use by state agencies that includes geographic information such as land types, vegetation conditions, and wildlife populations.", "reading_order": 3 }, { "page": 374, "type": "TEXT", "location": { "l": 25.44, "t": 533.04, "r": 606.48, "b": 412.32 }, "text": "The Fisheries Management program manages Kentucky fishery resources to provide optimum fishing opportunities for anglers through research, surveys, fish stocking, regulation, and technical biological guidance. Fishery biologists manage and develop fish populations and their associated habitats in major impoundments, streams, rivers, and 100,000 acres of small lakes and ponds. In addition, technical guidance is provided to private pond owners. Research biologists provide support to management through evaluation of stocking and regulatory practices. The Environmental Section of the Fisheries Division manages the Kentucky Wetland Stream Mitigation Fund (referred to as the fees in-lieu of program) authorized by KRS 150.255 and by agreement with the U.S. Army Corps of Engineers. Corps 404 permits require mitigation when projects fill stream or wetland habitat. Funds are derived when 404 permit applicants can elect to pay a fee to satisfy mitigation requirements. These fees are used for identifying and restoring degraded streams with eroding banks and impacted habitat to stable conditions or restoring wetlands that have been drained.", "reading_order": 4 }, { "page": 374, "type": "TEXT", "location": { "l": 25.2, "t": 402.72, "r": 601.92, "b": 330 }, "text": "The Information and Education program is responsible for educating and informing the public about our wildlife resources and the importance of conservation, and the recreational opportunities the fish and wildlife resources provide. The information and education program is essential to provide the general and sporting public timely and accurate information directly and through the media. Additionally, the dissemination of regulatory information is necessary for the sporting public to comply with applicable laws and regulations. The program also provides classroom instruction on wildlife conservation, hunter education, aquatic education; operates the Salato Wildlife Education Center; and, administers three summer camps for children.", "reading_order": 5 }, { "page": 374, "type": "TEXT", "location": { "l": 25.68, "t": 320.88, "r": 597.12, "b": 284.64 }, "text": "The Law Enforcement program enforces fish, wildlife, and boating laws. Officers assist other federal, state, and local agencies in enforcement of all criminal laws in the Commonwealth. Officers also assist the public during times of natural disasters such as floods, forest fires, and severe winter weather.", "reading_order": 6 }, { "page": 374, "type": "TEXT", "location": { "l": 25.92, "t": 274.8, "r": 589.92, "b": 237.84 }, "text": "The Administration and Support program area manages the day-to-day operations of the Department including maintaining accounting records, ensuring proper purchasing and inventory procedures, and administering hunting and fishing license sales and revenue collections. The Public Affairs Division facilitates public involvement in departmental policy and regulations.", "reading_order": 7 }, { "page": 374, "type": "TEXT", "location": { "l": 26.16, "t": 229.2, "r": 568.32, "b": 204.24 }, "text": "The Marketing program is responsible for marketing, public involvement, social survey research, trend analysis, economic analysis of the benefits of wildlife-associated recreations and boating.", "reading_order": 8 }, { "page": 374, "type": "TEXT", "location": { "l": 25.44, "t": 194.88, "r": 596.64, "b": 158.64 }, "text": "The Engineering program provides the labor and technical engineering services required for small construction projects, such as building small bridges, buildings, boat ramps, and roads. In addition, Engineering is responsible for surveying all property owned or being purchased by the Department.", "reading_order": 9 }, { "page": 374, "type": "TITLE", "location": { "l": 26.64, "t": 149.28, "r": 60, "b": 136.56 }, "text": "Policy", "reading_order": 10, "level": 2 }, { "page": 374, "type": "TEXT", "location": { "l": 25.68, "t": 127.68, "r": 586.56, "b": 102.48 }, "text": "The Governor's budget includes additional funding in the amount of $693,900 in fiscal year 2027 and $1,426,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 11 }, { "page": 374, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.72, "b": 9.12 }, "text": "354", "reading_order": 12 } ] }, { "page": 375, "items": [ { "page": 375, "type": "TEXT", "location": { "l": 250.56, "t": 766.08, "r": 382.08, "b": 740.64 }, "text": "Tourism, Arts and Heritage\nHistorical Society", "reading_order": 0 }, { "page": 375, "type": "TABLE", "location": { "l": 25.92, "t": 752.16, "r": 607.2, "b": 167.76 }, "text": "
Historical Society
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation7,887,70010,310,10010,705,1007,071,6007,355,300
Budget Reduction-General Fund(800,000)(321,200)
Other
Total General Fund7,248,60010,310,10010,383,9007,071,6007,355,300
Restricted Funds
Balance Forward685,216875,5331,135,1001,008,900738,200
Current Receipts419,460409,655190,000190,000190,000
Non-Revenue Receipts(108,063)
Total Restricted Funds1,104,6761,177,1261,325,1001,198,900928,200
Federal Fund
Balance Forward77,08777,08777,10077,10077,100
Current Receipts170,000113,700113,700
Total Federal Fund77,08777,087247,100190,800190,800
TOTAL SOURCE OF FUNDS8,430,36311,564,31311,956,1008,461,3008,474,300
EXPENDITURES BY CLASS
Personnel Costs4,461,4685,131,5695,699,8005,227,5005,361,300
Operating Expenses2,612,6532,171,5502,990,3002,317,5002,343,000
Grants Loans Benefits98,6211,874,8912,180,000101,000131,000
Debt Service51,000
Capital Outlay305,00041,992
TOTAL EXPENDITURES7,477,7439,271,00310,870,1007,646,0007,835,300
EXPENDITURES BY FUND SOURCE
General Fund7,248,6009,229,01110,383,9007,071,6007,355,300
Restricted Funds229,14341,992316,200460,700366,300
Federal Fund170,000113,700113,700
TOTAL EXPENDITURES7,477,7439,271,00310,870,1007,646,0007,835,300
EXPENDITURES BY UNIT
Oral History and Educational Outreach890,1091,072,9001,224,6001,069,3001,092,100
Research and Publications127,5711,094,5691,255,6001,224,8001,256,700
Museums1,834,2041,168,7831,674,0001,452,3001,481,000
Administration4,625,8595,934,7506,715,9003,899,6004,005,500
TOTAL EXPENDITURES7,477,7439,271,00310,870,1007,646,0007,835,300
", "rows": [ { "row_index": 0, "location": [ 25.92, 735.9267, 607.2, 752.16 ], "cells": [ { "location": [ 25.92, 735.9267, 122.8, 752.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 735.9267, 607.2, 752.16 ], "text": "Historical Society", "html_text": "Historical Society", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.92, 719.6933, 607.2, 735.9267 ], "cells": [ { "location": [ 25.92, 719.6933, 122.8, 735.9267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 719.6933, 219.68, 735.9267 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 719.6933, 316.56, 735.9267 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 719.6933, 413.44, 735.9267 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 719.6933, 510.32, 735.9267 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 719.6933, 607.2, 735.9267 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.92, 703.46, 607.2, 719.6933 ], "cells": [ { "location": [ 25.92, 703.46, 122.8, 719.6933 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 703.46, 219.68, 719.6933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 703.46, 316.56, 719.6933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 703.46, 413.44, 719.6933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 703.46, 510.32, 719.6933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 703.46, 607.2, 719.6933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.92, 687.2267, 607.2, 703.46 ], "cells": [ { "location": [ 25.92, 687.2267, 122.8, 703.46 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 687.2267, 219.68, 703.46 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 687.2267, 316.56, 703.46 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 687.2267, 413.44, 703.46 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 687.2267, 510.32, 703.46 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 687.2267, 607.2, 703.46 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.92, 670.9933, 607.2, 687.2267 ], "cells": [ { "location": [ 25.92, 670.9933, 122.8, 687.2267 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 670.9933, 219.68, 687.2267 ], "text": "7,887,700", "html_text": "7,887,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 670.9933, 316.56, 687.2267 ], "text": "10,310,100", "html_text": "10,310,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 670.9933, 413.44, 687.2267 ], "text": "10,705,100", "html_text": "10,705,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 670.9933, 510.32, 687.2267 ], "text": "7,071,600", "html_text": "7,071,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 670.9933, 607.2, 687.2267 ], "text": "7,355,300", "html_text": "7,355,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.92, 654.76, 607.2, 670.9933 ], "cells": [ { "location": [ 25.92, 654.76, 122.8, 670.9933 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 654.76, 219.68, 670.9933 ], "text": "(800,000)", "html_text": "(800,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 654.76, 316.56, 670.9933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 654.76, 413.44, 670.9933 ], "text": "(321,200)", "html_text": "(321,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 654.76, 510.32, 670.9933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 654.76, 607.2, 670.9933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.92, 638.5267, 607.2, 654.76 ], "cells": [ { "location": [ 25.92, 638.5267, 122.8, 654.76 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 638.5267, 219.68, 654.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 638.5267, 316.56, 654.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 638.5267, 413.44, 654.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 638.5267, 510.32, 654.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 638.5267, 607.2, 654.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.92, 622.2933, 607.2, 638.5267 ], "cells": [ { "location": [ 25.92, 622.2933, 122.8, 638.5267 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 622.2933, 219.68, 638.5267 ], "text": "7,248,600", "html_text": "7,248,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 622.2933, 316.56, 638.5267 ], "text": "10,310,100", "html_text": "10,310,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 622.2933, 413.44, 638.5267 ], "text": "10,383,900", "html_text": "10,383,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 622.2933, 510.32, 638.5267 ], "text": "7,071,600", "html_text": "7,071,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 622.2933, 607.2, 638.5267 ], "text": "7,355,300", "html_text": "7,355,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.92, 606.06, 607.2, 622.2933 ], "cells": [ { "location": [ 25.92, 606.06, 122.8, 622.2933 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 606.06, 219.68, 622.2933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 606.06, 316.56, 622.2933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 606.06, 413.44, 622.2933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 606.06, 510.32, 622.2933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 606.06, 607.2, 622.2933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.92, 589.8267, 607.2, 606.06 ], "cells": [ { "location": [ 25.92, 589.8267, 122.8, 606.06 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 589.8267, 219.68, 606.06 ], "text": "685,216", "html_text": "685,216", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 589.8267, 316.56, 606.06 ], "text": "875,533", "html_text": "875,533", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 589.8267, 413.44, 606.06 ], "text": "1,135,100", "html_text": "1,135,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 589.8267, 510.32, 606.06 ], "text": "1,008,900", "html_text": "1,008,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 589.8267, 607.2, 606.06 ], "text": "738,200", "html_text": "738,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.92, 573.5933, 607.2, 589.8267 ], "cells": [ { "location": [ 25.92, 573.5933, 122.8, 589.8267 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 573.5933, 219.68, 589.8267 ], "text": "419,460", "html_text": "419,460", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 573.5933, 316.56, 589.8267 ], "text": "409,655", "html_text": "409,655", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 573.5933, 413.44, 589.8267 ], "text": "190,000", "html_text": "190,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 573.5933, 510.32, 589.8267 ], "text": "190,000", "html_text": "190,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 573.5933, 607.2, 589.8267 ], "text": "190,000", "html_text": "190,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.92, 557.36, 607.2, 573.5933 ], "cells": [ { "location": [ 25.92, 557.36, 122.8, 573.5933 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 557.36, 219.68, 573.5933 ], "text": "(108,063)", "html_text": "(108,063)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 557.36, 316.56, 573.5933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 557.36, 413.44, 573.5933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 557.36, 510.32, 573.5933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 557.36, 607.2, 573.5933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.92, 541.1267, 607.2, 557.36 ], "cells": [ { "location": [ 25.92, 541.1267, 122.8, 557.36 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 541.1267, 219.68, 557.36 ], "text": "1,104,676", "html_text": "1,104,676", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 541.1267, 316.56, 557.36 ], "text": "1,177,126", "html_text": "1,177,126", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 541.1267, 413.44, 557.36 ], "text": "1,325,100", "html_text": "1,325,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 541.1267, 510.32, 557.36 ], "text": "1,198,900", "html_text": "1,198,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 541.1267, 607.2, 557.36 ], "text": "928,200", "html_text": "928,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.92, 524.8933, 607.2, 541.1267 ], "cells": [ { "location": [ 25.92, 524.8933, 122.8, 541.1267 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 524.8933, 219.68, 541.1267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 524.8933, 316.56, 541.1267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 524.8933, 413.44, 541.1267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 524.8933, 510.32, 541.1267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 524.8933, 607.2, 541.1267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.92, 508.66, 607.2, 524.8933 ], "cells": [ { "location": [ 25.92, 508.66, 122.8, 524.8933 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 508.66, 219.68, 524.8933 ], "text": "77,087", "html_text": "77,087", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 508.66, 316.56, 524.8933 ], "text": "77,087", "html_text": "77,087", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 508.66, 413.44, 524.8933 ], "text": "77,100", "html_text": "77,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 508.66, 510.32, 524.8933 ], "text": "77,100", "html_text": "77,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 508.66, 607.2, 524.8933 ], "text": "77,100", "html_text": "77,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.92, 492.4267, 607.2, 508.66 ], "cells": [ { "location": [ 25.92, 492.4267, 122.8, 508.66 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 492.4267, 219.68, 508.66 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 492.4267, 316.56, 508.66 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 492.4267, 413.44, 508.66 ], "text": "170,000", "html_text": "170,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 492.4267, 510.32, 508.66 ], "text": "113,700", "html_text": "113,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 492.4267, 607.2, 508.66 ], "text": "113,700", "html_text": "113,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.92, 476.1933, 607.2, 492.4267 ], "cells": [ { "location": [ 25.92, 476.1933, 122.8, 492.4267 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 476.1933, 219.68, 492.4267 ], "text": "77,087", "html_text": "77,087", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 476.1933, 316.56, 492.4267 ], "text": "77,087", "html_text": "77,087", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 476.1933, 413.44, 492.4267 ], "text": "247,100", "html_text": "247,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 476.1933, 510.32, 492.4267 ], "text": "190,800", "html_text": "190,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 476.1933, 607.2, 492.4267 ], "text": "190,800", "html_text": "190,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.92, 459.96, 607.2, 476.1933 ], "cells": [ { "location": [ 25.92, 459.96, 122.8, 476.1933 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 459.96, 219.68, 476.1933 ], "text": "8,430,363", "html_text": "8,430,363", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 459.96, 316.56, 476.1933 ], "text": "11,564,313", "html_text": "11,564,313", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 459.96, 413.44, 476.1933 ], "text": "11,956,100", "html_text": "11,956,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 459.96, 510.32, 476.1933 ], "text": "8,461,300", "html_text": "8,461,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 459.96, 607.2, 476.1933 ], "text": "8,474,300", "html_text": "8,474,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.92, 443.7267, 607.2, 459.96 ], "cells": [ { "location": [ 25.92, 443.7267, 122.8, 459.96 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 443.7267, 219.68, 459.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 443.7267, 316.56, 459.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 443.7267, 413.44, 459.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 443.7267, 510.32, 459.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 443.7267, 607.2, 459.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.92, 427.4933, 607.2, 443.7267 ], "cells": [ { "location": [ 25.92, 427.4933, 122.8, 443.7267 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 427.4933, 219.68, 443.7267 ], "text": "4,461,468", "html_text": "4,461,468", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 427.4933, 316.56, 443.7267 ], "text": "5,131,569", "html_text": "5,131,569", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 427.4933, 413.44, 443.7267 ], "text": "5,699,800", "html_text": "5,699,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 427.4933, 510.32, 443.7267 ], "text": "5,227,500", "html_text": "5,227,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 427.4933, 607.2, 443.7267 ], "text": "5,361,300", "html_text": "5,361,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.92, 411.26, 607.2, 427.4933 ], "cells": [ { "location": [ 25.92, 411.26, 122.8, 427.4933 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 411.26, 219.68, 427.4933 ], "text": "2,612,653", "html_text": "2,612,653", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 411.26, 316.56, 427.4933 ], "text": "2,171,550", "html_text": "2,171,550", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 411.26, 413.44, 427.4933 ], "text": "2,990,300", "html_text": "2,990,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 411.26, 510.32, 427.4933 ], "text": "2,317,500", "html_text": "2,317,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 411.26, 607.2, 427.4933 ], "text": "2,343,000", "html_text": "2,343,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.92, 395.0267, 607.2, 411.26 ], "cells": [ { "location": [ 25.92, 395.0267, 122.8, 411.26 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 395.0267, 219.68, 411.26 ], "text": "98,621", "html_text": "98,621", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 395.0267, 316.56, 411.26 ], "text": "1,874,891", "html_text": "1,874,891", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 395.0267, 413.44, 411.26 ], "text": "2,180,000", "html_text": "2,180,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 395.0267, 510.32, 411.26 ], "text": "101,000", "html_text": "101,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 395.0267, 607.2, 411.26 ], "text": "131,000", "html_text": "131,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.92, 378.7933, 607.2, 395.0267 ], "cells": [ { "location": [ 25.92, 378.7933, 122.8, 395.0267 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 378.7933, 219.68, 395.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 378.7933, 316.56, 395.0267 ], "text": "51,000", "html_text": "51,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 378.7933, 413.44, 395.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 378.7933, 510.32, 395.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 378.7933, 607.2, 395.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.92, 362.56, 607.2, 378.7933 ], "cells": [ { "location": [ 25.92, 362.56, 122.8, 378.7933 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 362.56, 219.68, 378.7933 ], "text": "305,000", "html_text": "305,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 362.56, 316.56, 378.7933 ], "text": "41,992", "html_text": "41,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 362.56, 413.44, 378.7933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 362.56, 510.32, 378.7933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 362.56, 607.2, 378.7933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.92, 346.3267, 607.2, 362.56 ], "cells": [ { "location": [ 25.92, 346.3267, 122.8, 362.56 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 346.3267, 219.68, 362.56 ], "text": "7,477,743", "html_text": "7,477,743", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 346.3267, 316.56, 362.56 ], "text": "9,271,003", "html_text": "9,271,003", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 346.3267, 413.44, 362.56 ], "text": "10,870,100", "html_text": "10,870,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 346.3267, 510.32, 362.56 ], "text": "7,646,000", "html_text": "7,646,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 346.3267, 607.2, 362.56 ], "text": "7,835,300", "html_text": "7,835,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.92, 330.0933, 607.2, 346.3267 ], "cells": [ { "location": [ 25.92, 330.0933, 122.8, 346.3267 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 330.0933, 219.68, 346.3267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 330.0933, 316.56, 346.3267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 330.0933, 413.44, 346.3267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 330.0933, 510.32, 346.3267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 330.0933, 607.2, 346.3267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.92, 313.86, 607.2, 330.0933 ], "cells": [ { "location": [ 25.92, 313.86, 122.8, 330.0933 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 313.86, 219.68, 330.0933 ], "text": "7,248,600", "html_text": "7,248,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 313.86, 316.56, 330.0933 ], "text": "9,229,011", "html_text": "9,229,011", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 313.86, 413.44, 330.0933 ], "text": "10,383,900", "html_text": "10,383,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 313.86, 510.32, 330.0933 ], "text": "7,071,600", "html_text": "7,071,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 313.86, 607.2, 330.0933 ], "text": "7,355,300", "html_text": "7,355,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.92, 297.6267, 607.2, 313.86 ], "cells": [ { "location": [ 25.92, 297.6267, 122.8, 313.86 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 297.6267, 219.68, 313.86 ], "text": "229,143", "html_text": "229,143", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 297.6267, 316.56, 313.86 ], "text": "41,992", "html_text": "41,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 297.6267, 413.44, 313.86 ], "text": "316,200", "html_text": "316,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 297.6267, 510.32, 313.86 ], "text": "460,700", "html_text": "460,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 297.6267, 607.2, 313.86 ], "text": "366,300", "html_text": "366,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.92, 281.3933, 607.2, 297.6267 ], "cells": [ { "location": [ 25.92, 281.3933, 122.8, 297.6267 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 281.3933, 219.68, 297.6267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 281.3933, 316.56, 297.6267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 281.3933, 413.44, 297.6267 ], "text": "170,000", "html_text": "170,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 281.3933, 510.32, 297.6267 ], "text": "113,700", "html_text": "113,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 281.3933, 607.2, 297.6267 ], "text": "113,700", "html_text": "113,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.92, 265.16, 607.2, 281.3933 ], "cells": [ { "location": [ 25.92, 265.16, 122.8, 281.3933 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 265.16, 219.68, 281.3933 ], "text": "7,477,743", "html_text": "7,477,743", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 265.16, 316.56, 281.3933 ], "text": "9,271,003", "html_text": "9,271,003", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 265.16, 413.44, 281.3933 ], "text": "10,870,100", "html_text": "10,870,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 265.16, 510.32, 281.3933 ], "text": "7,646,000", "html_text": "7,646,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 265.16, 607.2, 281.3933 ], "text": "7,835,300", "html_text": "7,835,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.92, 248.9267, 607.2, 265.16 ], "cells": [ { "location": [ 25.92, 248.9267, 122.8, 265.16 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 248.9267, 219.68, 265.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 248.9267, 316.56, 265.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 248.9267, 413.44, 265.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 248.9267, 510.32, 265.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 248.9267, 607.2, 265.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.92, 232.6933, 607.2, 248.9267 ], "cells": [ { "location": [ 25.92, 232.6933, 122.8, 248.9267 ], "text": "Oral History and Educational Outreach", "html_text": "Oral History and Educational Outreach", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 232.6933, 219.68, 248.9267 ], "text": "890,109", "html_text": "890,109", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 232.6933, 316.56, 248.9267 ], "text": "1,072,900", "html_text": "1,072,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 232.6933, 413.44, 248.9267 ], "text": "1,224,600", "html_text": "1,224,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 232.6933, 510.32, 248.9267 ], "text": "1,069,300", "html_text": "1,069,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 232.6933, 607.2, 248.9267 ], "text": "1,092,100", "html_text": "1,092,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.92, 216.46, 607.2, 232.6933 ], "cells": [ { "location": [ 25.92, 216.46, 122.8, 232.6933 ], "text": "Research and Publications", "html_text": "Research and Publications", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 216.46, 219.68, 232.6933 ], "text": "127,571", "html_text": "127,571", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 216.46, 316.56, 232.6933 ], "text": "1,094,569", "html_text": "1,094,569", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 216.46, 413.44, 232.6933 ], "text": "1,255,600", "html_text": "1,255,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 216.46, 510.32, 232.6933 ], "text": "1,224,800", "html_text": "1,224,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 216.46, 607.2, 232.6933 ], "text": "1,256,700", "html_text": "1,256,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.92, 200.2267, 607.2, 216.46 ], "cells": [ { "location": [ 25.92, 200.2267, 122.8, 216.46 ], "text": "Museums", "html_text": "Museums", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 200.2267, 219.68, 216.46 ], "text": "1,834,204", "html_text": "1,834,204", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 200.2267, 316.56, 216.46 ], "text": "1,168,783", "html_text": "1,168,783", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 200.2267, 413.44, 216.46 ], "text": "1,674,000", "html_text": "1,674,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 200.2267, 510.32, 216.46 ], "text": "1,452,300", "html_text": "1,452,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 200.2267, 607.2, 216.46 ], "text": "1,481,000", "html_text": "1,481,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.92, 183.9933, 607.2, 200.2267 ], "cells": [ { "location": [ 25.92, 183.9933, 122.8, 200.2267 ], "text": "Administration", "html_text": "Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 183.9933, 219.68, 200.2267 ], "text": "4,625,859", "html_text": "4,625,859", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 183.9933, 316.56, 200.2267 ], "text": "5,934,750", "html_text": "5,934,750", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 183.9933, 413.44, 200.2267 ], "text": "6,715,900", "html_text": "6,715,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 183.9933, 510.32, 200.2267 ], "text": "3,899,600", "html_text": "3,899,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 183.9933, 607.2, 200.2267 ], "text": "4,005,500", "html_text": "4,005,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.92, 167.76, 607.2, 183.9933 ], "cells": [ { "location": [ 25.92, 167.76, 122.8, 183.9933 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.8, 167.76, 219.68, 183.9933 ], "text": "7,477,743", "html_text": "7,477,743", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.68, 167.76, 316.56, 183.9933 ], "text": "9,271,003", "html_text": "9,271,003", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.56, 167.76, 413.44, 183.9933 ], "text": "10,870,100", "html_text": "10,870,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 167.76, 510.32, 183.9933 ], "text": "7,646,000", "html_text": "7,646,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.32, 167.76, 607.2, 183.9933 ], "text": "7,835,300", "html_text": "7,835,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 36, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 375, "type": "TEXT", "location": { "l": 25.68, "t": 155.04, "r": 596.4, "b": 115.92 }, "text": "The Kentucky Historical Society (KHS) engages people in the exploration of the Commonwealth's diverse heritage. Through comprehensive and innovative services, interpretive programs, and stewardship, it provides connections to the past, perspective on the present, and inspiration for the future.", "reading_order": 2 }, { "page": 375, "type": "TEXT", "location": { "l": 25.68, "t": 108.72, "r": 605.76, "b": 59.04 }, "text": "The Kentucky Historical Society's statutory mandate, pursuant to KRS 171.311, is to collect and preserve for future generations materials and information regarding Kentucky's past; to disseminate knowledge and understanding of the state's history; and to produce for people of all backgrounds an increased awareness of, and appreciation for, the Commonwealth and its heritage. The agency operates four divisions: Administration, Research and Publications, Museums, and Oral History and Educational Outreach.", "reading_order": 3 }, { "page": 375, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 8.64 }, "text": "355", "reading_order": 4 } ] }, { "page": 376, "items": [ { "page": 376, "type": "TEXT", "location": { "l": 26.16, "t": 765.36, "r": 574.08, "b": 728.64 }, "text": "The Administration Division provides overall agency direction, planning, and management. It is comprised of the following functional teams: development, director's office, finance and human resources, and communications (which includes visitor services.)", "reading_order": 0 }, { "page": 376, "type": "TEXT", "location": { "l": 25.2, "t": 718.8, "r": 606.96, "b": 609.6 }, "text": "The Research and Publications Division includes the following functional teams: research and interpretation, museum collections and exhibitions, and the design studio. The research and interpretation team publishes the Society's two journals—The Register of the Kentucky Historical Society and Kentucky Ancestors—and assists with the publication of the quarterly newsletter, The Chronicle. The team also administers the historical marker program and the research fellows program. The museum collections and exhibitions team is responsible for the operation of the Historical Society's three museum facilities—the galleries located in the Thomas D. Clark Center for Kentucky History, the Kentucky Military History Museum, and the Old State Capitol. Since 1999, these facilities have hosted more than 1,000,000 visitors. The team is also responsible for the 150,000+ artifact collection. The design studio is responsible for museum exhibition design and production, along with the design and production of other KHS interpretive and promotional tools.", "reading_order": 1 }, { "page": 376, "type": "TEXT", "location": { "l": 25.92, "t": 600.96, "r": 604.32, "b": 564 }, "text": "The Museum Division is responsible for special collections and reference services. The Museum division operates the Martin F. Schmidt Research Library housed in the History Center, which effectively serves genealogists and other researchers. It also cares for an array of manuscripts, maps, over 500,000 photographs and documents, 8,000 oral history recordings, and rare books.", "reading_order": 2 }, { "page": 376, "type": "TEXT", "location": { "l": 25.68, "t": 555.12, "r": 604.8, "b": 481.68 }, "text": "The Oral History and Educational Outreach Division includes the following units: interpretive education, teacher/student outreach, and community services. Community Services consists of the local history program and the Cemetery Preservation program. Interpretive Education includes school tours, museum theatre, and other educational activities for adults and children. Since 1999, the KHS “history campus” has hosted more than 1,000,000 visitors. The primary outreach programs for students include the Kentucky Junior Historical Society and National History Day. Much of the KHS professional development for teachers is presented through Teaching American History grants awarded by the U.S. Department of Education.", "reading_order": 3 }, { "page": 376, "type": "TITLE", "location": { "l": 26.64, "t": 473.52, "r": 60.24, "b": 460.56 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 376, "type": "TEXT", "location": { "l": 25.92, "t": 451.68, "r": 600.48, "b": 426 }, "text": "The Governor's budget includes additional General Fund in the amount of $79,200 in fiscal year 2027 and $162,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% increment in fiscal year 2028.", "reading_order": 5 }, { "page": 376, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 325.2, "b": 8.88 }, "text": "356", "reading_order": 6 } ] }, { "page": 377, "items": [ { "page": 377, "type": "TEXT", "location": { "l": 250.08, "t": 766.56, "r": 382.32, "b": 740.88 }, "text": "Tourism, Arts and Heritage\nArts Council", "reading_order": 0 }, { "page": 377, "type": "TABLE", "location": { "l": 27.12, "t": 726.24, "r": 607.2, "b": 201.6 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,810,0001,833,5001,860,3001,793,5001,819,500
State Salary and Compensation Allocation29,700
Total General Fund1,839,7001,833,5001,804,5001,793,5001,819,500
Restricted Funds
Balance Forward196,497268,720263,000263,000263,000
Current Receipts69,723269,166287,20087,20087,200
Non-Revenue Receipts2,500
Total Restricted Funds268,720537,885550,200350,200350,200
Federal Fund
Balance Forward(926,107)5,9635,9005,90014,200
Current Receipts1,930,470968,725831,300831,300831,300
Total Federal Fund1,004,363974,688837,200837,200845,500
TOTAL SOURCE OF FUNDS3,112,7833,346,0733,191,9002,980,9003,015,200
EXPENDITURES BY CLASS
Personnel Costs1,034,2001,179,6761,347,4001,340,8001,370,800
Operating Expenses207,631202,770242,900242,600242,900
Grants Loans Benefits1,596,2691,694,7461,332,7001,120,3001,119,200
TOTAL EXPENDITURES2,838,1003,077,1922,923,0002,703,7002,732,900
EXPENDITURES BY FUND SOURCE
General Fund1,839,7001,833,5001,804,5001,793,5001,819,500
Restricted Funds274,892287,20087,20087,200
Federal Fund998,400968,800831,300823,000826,200
TOTAL EXPENDITURES2,838,1003,077,1922,923,0002,703,7002,732,900
EXPENDITURES BY UNIT
Arts Council1,082,500864,8001,486,2001,455,2001,481,200
Support Grants1,755,6002,137,5001,351,6001,161,3001,164,500
Arts Marketing74,89285,20087,20087,200
TOTAL EXPENDITURES2,838,1003,077,1922,923,0002,703,7002,732,900
", "rows": [ { "row_index": 0, "location": [ 27.12, 709.3161, 607.2, 726.24 ], "cells": [ { "location": [ 27.12, 709.3161, 123.8, 726.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 709.3161, 220.48, 726.24 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 709.3161, 317.16, 726.24 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 709.3161, 413.84, 726.24 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 709.3161, 510.52, 726.24 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 709.3161, 607.2, 726.24 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.12, 692.3923, 607.2, 709.3161 ], "cells": [ { "location": [ 27.12, 692.3923, 123.8, 709.3161 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 692.3923, 220.48, 709.3161 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 692.3923, 317.16, 709.3161 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 692.3923, 413.84, 709.3161 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 692.3923, 510.52, 709.3161 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 692.3923, 607.2, 709.3161 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.12, 675.4684, 607.2, 692.3923 ], "cells": [ { "location": [ 27.12, 675.4684, 123.8, 692.3923 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 675.4684, 220.48, 692.3923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 675.4684, 317.16, 692.3923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 675.4684, 413.84, 692.3923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 675.4684, 510.52, 692.3923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 675.4684, 607.2, 692.3923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.12, 658.5445, 607.2, 675.4684 ], "cells": [ { "location": [ 27.12, 658.5445, 123.8, 675.4684 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 658.5445, 220.48, 675.4684 ], "text": "1,810,000", "html_text": "1,810,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 658.5445, 317.16, 675.4684 ], "text": "1,833,500", "html_text": "1,833,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 658.5445, 413.84, 675.4684 ], "text": "1,860,300", "html_text": "1,860,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 658.5445, 510.52, 675.4684 ], "text": "1,793,500", "html_text": "1,793,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 658.5445, 607.2, 675.4684 ], "text": "1,819,500", "html_text": "1,819,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.12, 641.6206, 607.2, 658.5445 ], "cells": [ { "location": [ 27.12, 641.6206, 123.8, 658.5445 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 641.6206, 220.48, 658.5445 ], "text": "29,700", "html_text": "29,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 641.6206, 317.16, 658.5445 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 641.6206, 413.84, 658.5445 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 641.6206, 510.52, 658.5445 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 641.6206, 607.2, 658.5445 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.12, 624.6968, 607.2, 641.6206 ], "cells": [ { "location": [ 27.12, 624.6968, 123.8, 641.6206 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 624.6968, 220.48, 641.6206 ], "text": "1,839,700", "html_text": "1,839,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 624.6968, 317.16, 641.6206 ], "text": "1,833,500", "html_text": "1,833,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 624.6968, 413.84, 641.6206 ], "text": "1,804,500", "html_text": "1,804,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 624.6968, 510.52, 641.6206 ], "text": "1,793,500", "html_text": "1,793,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 624.6968, 607.2, 641.6206 ], "text": "1,819,500", "html_text": "1,819,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.12, 607.7729, 607.2, 624.6968 ], "cells": [ { "location": [ 27.12, 607.7729, 123.8, 624.6968 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 607.7729, 220.48, 624.6968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 607.7729, 317.16, 624.6968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 607.7729, 413.84, 624.6968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 607.7729, 510.52, 624.6968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 607.7729, 607.2, 624.6968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.12, 590.849, 607.2, 607.7729 ], "cells": [ { "location": [ 27.12, 590.849, 123.8, 607.7729 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 590.849, 220.48, 607.7729 ], "text": "196,497", "html_text": "196,497", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 590.849, 317.16, 607.7729 ], "text": "268,720", "html_text": "268,720", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 590.849, 413.84, 607.7729 ], "text": "263,000", "html_text": "263,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 590.849, 510.52, 607.7729 ], "text": "263,000", "html_text": "263,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 590.849, 607.2, 607.7729 ], "text": "263,000", "html_text": "263,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.12, 573.9252, 607.2, 590.849 ], "cells": [ { "location": [ 27.12, 573.9252, 123.8, 590.849 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 573.9252, 220.48, 590.849 ], "text": "69,723", "html_text": "69,723", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 573.9252, 317.16, 590.849 ], "text": "269,166", "html_text": "269,166", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 573.9252, 413.84, 590.849 ], "text": "287,200", "html_text": "287,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 573.9252, 510.52, 590.849 ], "text": "87,200", "html_text": "87,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 573.9252, 607.2, 590.849 ], "text": "87,200", "html_text": "87,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.12, 557.0013, 607.2, 573.9252 ], "cells": [ { "location": [ 27.12, 557.0013, 123.8, 573.9252 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 557.0013, 220.48, 573.9252 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 557.0013, 317.16, 573.9252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 557.0013, 413.84, 573.9252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 557.0013, 510.52, 573.9252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 557.0013, 607.2, 573.9252 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.12, 540.0774, 607.2, 557.0013 ], "cells": [ { "location": [ 27.12, 540.0774, 123.8, 557.0013 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 540.0774, 220.48, 557.0013 ], "text": "268,720", "html_text": "268,720", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 540.0774, 317.16, 557.0013 ], "text": "537,885", "html_text": "537,885", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 540.0774, 413.84, 557.0013 ], "text": "550,200", "html_text": "550,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 540.0774, 510.52, 557.0013 ], "text": "350,200", "html_text": "350,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 540.0774, 607.2, 557.0013 ], "text": "350,200", "html_text": "350,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.12, 523.1535, 607.2, 540.0774 ], "cells": [ { "location": [ 27.12, 523.1535, 123.8, 540.0774 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 523.1535, 220.48, 540.0774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 523.1535, 317.16, 540.0774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 523.1535, 413.84, 540.0774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 523.1535, 510.52, 540.0774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 523.1535, 607.2, 540.0774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.12, 506.2297, 607.2, 523.1535 ], "cells": [ { "location": [ 27.12, 506.2297, 123.8, 523.1535 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 506.2297, 220.48, 523.1535 ], "text": "(926,107)", "html_text": "(926,107)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 506.2297, 317.16, 523.1535 ], "text": "5,963", "html_text": "5,963", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 506.2297, 413.84, 523.1535 ], "text": "5,900", "html_text": "5,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 506.2297, 510.52, 523.1535 ], "text": "5,900", "html_text": "5,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 506.2297, 607.2, 523.1535 ], "text": "14,200", "html_text": "14,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.12, 489.3058, 607.2, 506.2297 ], "cells": [ { "location": [ 27.12, 489.3058, 123.8, 506.2297 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 489.3058, 220.48, 506.2297 ], "text": "1,930,470", "html_text": "1,930,470", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 489.3058, 317.16, 506.2297 ], "text": "968,725", "html_text": "968,725", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 489.3058, 413.84, 506.2297 ], "text": "831,300", "html_text": "831,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 489.3058, 510.52, 506.2297 ], "text": "831,300", "html_text": "831,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 489.3058, 607.2, 506.2297 ], "text": "831,300", "html_text": "831,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.12, 472.3819, 607.2, 489.3058 ], "cells": [ { "location": [ 27.12, 472.3819, 123.8, 489.3058 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 472.3819, 220.48, 489.3058 ], "text": "1,004,363", "html_text": "1,004,363", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 472.3819, 317.16, 489.3058 ], "text": "974,688", "html_text": "974,688", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 472.3819, 413.84, 489.3058 ], "text": "837,200", "html_text": "837,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 472.3819, 510.52, 489.3058 ], "text": "837,200", "html_text": "837,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 472.3819, 607.2, 489.3058 ], "text": "845,500", "html_text": "845,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.12, 455.4581, 607.2, 472.3819 ], "cells": [ { "location": [ 27.12, 455.4581, 123.8, 472.3819 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 455.4581, 220.48, 472.3819 ], "text": "3,112,783", "html_text": "3,112,783", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 455.4581, 317.16, 472.3819 ], "text": "3,346,073", "html_text": "3,346,073", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 455.4581, 413.84, 472.3819 ], "text": "3,191,900", "html_text": "3,191,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 455.4581, 510.52, 472.3819 ], "text": "2,980,900", "html_text": "2,980,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 455.4581, 607.2, 472.3819 ], "text": "3,015,200", "html_text": "3,015,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.12, 438.5342, 607.2, 455.4581 ], "cells": [ { "location": [ 27.12, 438.5342, 123.8, 455.4581 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 438.5342, 220.48, 455.4581 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 438.5342, 317.16, 455.4581 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 438.5342, 413.84, 455.4581 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 438.5342, 510.52, 455.4581 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 438.5342, 607.2, 455.4581 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.12, 421.6103, 607.2, 438.5342 ], "cells": [ { "location": [ 27.12, 421.6103, 123.8, 438.5342 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 421.6103, 220.48, 438.5342 ], "text": "1,034,200", "html_text": "1,034,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 421.6103, 317.16, 438.5342 ], "text": "1,179,676", "html_text": "1,179,676", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 421.6103, 413.84, 438.5342 ], "text": "1,347,400", "html_text": "1,347,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 421.6103, 510.52, 438.5342 ], "text": "1,340,800", "html_text": "1,340,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 421.6103, 607.2, 438.5342 ], "text": "1,370,800", "html_text": "1,370,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.12, 404.6865, 607.2, 421.6103 ], "cells": [ { "location": [ 27.12, 404.6865, 123.8, 421.6103 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 404.6865, 220.48, 421.6103 ], "text": "207,631", "html_text": "207,631", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 404.6865, 317.16, 421.6103 ], "text": "202,770", "html_text": "202,770", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 404.6865, 413.84, 421.6103 ], "text": "242,900", "html_text": "242,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 404.6865, 510.52, 421.6103 ], "text": "242,600", "html_text": "242,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 404.6865, 607.2, 421.6103 ], "text": "242,900", "html_text": "242,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.12, 387.7626, 607.2, 404.6865 ], "cells": [ { "location": [ 27.12, 387.7626, 123.8, 404.6865 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 387.7626, 220.48, 404.6865 ], "text": "1,596,269", "html_text": "1,596,269", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 387.7626, 317.16, 404.6865 ], "text": "1,694,746", "html_text": "1,694,746", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 387.7626, 413.84, 404.6865 ], "text": "1,332,700", "html_text": "1,332,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 387.7626, 510.52, 404.6865 ], "text": "1,120,300", "html_text": "1,120,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 387.7626, 607.2, 404.6865 ], "text": "1,119,200", "html_text": "1,119,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.12, 370.8387, 607.2, 387.7626 ], "cells": [ { "location": [ 27.12, 370.8387, 123.8, 387.7626 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 370.8387, 220.48, 387.7626 ], "text": "2,838,100", "html_text": "2,838,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 370.8387, 317.16, 387.7626 ], "text": "3,077,192", "html_text": "3,077,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 370.8387, 413.84, 387.7626 ], "text": "2,923,000", "html_text": "2,923,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 370.8387, 510.52, 387.7626 ], "text": "2,703,700", "html_text": "2,703,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 370.8387, 607.2, 387.7626 ], "text": "2,732,900", "html_text": "2,732,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.12, 353.9148, 607.2, 370.8387 ], "cells": [ { "location": [ 27.12, 353.9148, 123.8, 370.8387 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 353.9148, 220.48, 370.8387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 353.9148, 317.16, 370.8387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 353.9148, 413.84, 370.8387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 353.9148, 510.52, 370.8387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 353.9148, 607.2, 370.8387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.12, 336.991, 607.2, 353.9148 ], "cells": [ { "location": [ 27.12, 336.991, 123.8, 353.9148 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 336.991, 220.48, 353.9148 ], "text": "1,839,700", "html_text": "1,839,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 336.991, 317.16, 353.9148 ], "text": "1,833,500", "html_text": "1,833,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 336.991, 413.84, 353.9148 ], "text": "1,804,500", "html_text": "1,804,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 336.991, 510.52, 353.9148 ], "text": "1,793,500", "html_text": "1,793,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 336.991, 607.2, 353.9148 ], "text": "1,819,500", "html_text": "1,819,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.12, 320.0671, 607.2, 336.991 ], "cells": [ { "location": [ 27.12, 320.0671, 123.8, 336.991 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 320.0671, 220.48, 336.991 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 320.0671, 317.16, 336.991 ], "text": "274,892", "html_text": "274,892", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 320.0671, 413.84, 336.991 ], "text": "287,200", "html_text": "287,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 320.0671, 510.52, 336.991 ], "text": "87,200", "html_text": "87,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 320.0671, 607.2, 336.991 ], "text": "87,200", "html_text": "87,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.12, 303.1432, 607.2, 320.0671 ], "cells": [ { "location": [ 27.12, 303.1432, 123.8, 320.0671 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 303.1432, 220.48, 320.0671 ], "text": "998,400", "html_text": "998,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 303.1432, 317.16, 320.0671 ], "text": "968,800", "html_text": "968,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 303.1432, 413.84, 320.0671 ], "text": "831,300", "html_text": "831,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 303.1432, 510.52, 320.0671 ], "text": "823,000", "html_text": "823,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 303.1432, 607.2, 320.0671 ], "text": "826,200", "html_text": "826,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.12, 286.2194, 607.2, 303.1432 ], "cells": [ { "location": [ 27.12, 286.2194, 123.8, 303.1432 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 286.2194, 220.48, 303.1432 ], "text": "2,838,100", "html_text": "2,838,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 286.2194, 317.16, 303.1432 ], "text": "3,077,192", "html_text": "3,077,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 286.2194, 413.84, 303.1432 ], "text": "2,923,000", "html_text": "2,923,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 286.2194, 510.52, 303.1432 ], "text": "2,703,700", "html_text": "2,703,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 286.2194, 607.2, 303.1432 ], "text": "2,732,900", "html_text": "2,732,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.12, 269.2955, 607.2, 286.2194 ], "cells": [ { "location": [ 27.12, 269.2955, 123.8, 286.2194 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 269.2955, 220.48, 286.2194 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 269.2955, 317.16, 286.2194 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 269.2955, 413.84, 286.2194 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 269.2955, 510.52, 286.2194 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 269.2955, 607.2, 286.2194 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.12, 252.3716, 607.2, 269.2955 ], "cells": [ { "location": [ 27.12, 252.3716, 123.8, 269.2955 ], "text": "Arts Council", "html_text": "Arts Council", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 252.3716, 220.48, 269.2955 ], "text": "1,082,500", "html_text": "1,082,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 252.3716, 317.16, 269.2955 ], "text": "864,800", "html_text": "864,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 252.3716, 413.84, 269.2955 ], "text": "1,486,200", "html_text": "1,486,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 252.3716, 510.52, 269.2955 ], "text": "1,455,200", "html_text": "1,455,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 252.3716, 607.2, 269.2955 ], "text": "1,481,200", "html_text": "1,481,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.12, 235.4477, 607.2, 252.3716 ], "cells": [ { "location": [ 27.12, 235.4477, 123.8, 252.3716 ], "text": "Support Grants", "html_text": "Support Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 235.4477, 220.48, 252.3716 ], "text": "1,755,600", "html_text": "1,755,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 235.4477, 317.16, 252.3716 ], "text": "2,137,500", "html_text": "2,137,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 235.4477, 413.84, 252.3716 ], "text": "1,351,600", "html_text": "1,351,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 235.4477, 510.52, 252.3716 ], "text": "1,161,300", "html_text": "1,161,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 235.4477, 607.2, 252.3716 ], "text": "1,164,500", "html_text": "1,164,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.12, 218.5239, 607.2, 235.4477 ], "cells": [ { "location": [ 27.12, 218.5239, 123.8, 235.4477 ], "text": "Arts Marketing", "html_text": "Arts Marketing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 218.5239, 220.48, 235.4477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 218.5239, 317.16, 235.4477 ], "text": "74,892", "html_text": "74,892", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 218.5239, 413.84, 235.4477 ], "text": "85,200", "html_text": "85,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 218.5239, 510.52, 235.4477 ], "text": "87,200", "html_text": "87,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 218.5239, 607.2, 235.4477 ], "text": "87,200", "html_text": "87,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.12, 201.6, 607.2, 218.5239 ], "cells": [ { "location": [ 27.12, 201.6, 123.8, 218.5239 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.8, 201.6, 220.48, 218.5239 ], "text": "2,838,100", "html_text": "2,838,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 201.6, 317.16, 218.5239 ], "text": "3,077,192", "html_text": "3,077,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 201.6, 413.84, 218.5239 ], "text": "2,923,000", "html_text": "2,923,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 201.6, 510.52, 218.5239 ], "text": "2,703,700", "html_text": "2,703,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.52, 201.6, 607.2, 218.5239 ], "text": "2,732,900", "html_text": "2,732,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 31, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 377, "type": "TEXT", "location": { "l": 24.96, "t": 190.32, "r": 602.4, "b": 127.44 }, "text": "The Kentucky Arts Council's legislated purpose is to develop and promote a broadly conceived state policy of support for the arts in Kentucky, pursuant to KRS 153.210 to 153.235. As the official state arts agency, the Kentucky Arts Council (KAC) is the sole Kentucky state agency designated to receive partnership funding from the National Endowment for the Arts for any programs related to the arts. All of the KAC's programs, services, initiatives, events and activities support its mission to \"create opportunities for the people of Kentucky to value, participate in, and benefit from the arts\".", "reading_order": 2 }, { "page": 377, "type": "TEXT", "location": { "l": 24.96, "t": 120.72, "r": 592.56, "b": 69.36 }, "text": "The Kentucky Arts Council manages a multitude of programs, activities and services for the Commonwealth by working in partnership with arts organizations, educational facilities, communities, local government, and individual artists. The work of the KAC encourages the growth and stability of the arts across the state, the promotion of cultural tourism and economic development, the enhancement of quality of life in Kentucky, and the provision of strong arts education programs.", "reading_order": 3 }, { "page": 377, "type": "TEXT", "location": { "l": 308.64, "t": 18.96, "r": 324.48, "b": 8.88 }, "text": "357", "reading_order": 4 } ] }, { "page": 378, "items": [ { "page": 378, "type": "TEXT", "location": { "l": 25.44, "t": 765.36, "r": 601.92, "b": 703.92 }, "text": "Major program areas include community arts development, arts infrastructure capacity building, individual artists, folk arts, arts education, and arts marketing. The KAC offers an extensive array of technical assistance and training programs, public events, information services and resources, business development services, sales and performance venues, and grant programs to help ensure that the arts community in Kentucky is strong and viable. The grant funds invested by the KAC across the Commonwealth serve as an important catalyst in community building, and leverage significant funding from other sources.", "reading_order": 0 }, { "page": 378, "type": "TITLE", "location": { "l": 26.64, "t": 695.04, "r": 60, "b": 682.56 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 378, "type": "TEXT", "location": { "l": 25.68, "t": 673.68, "r": 603.12, "b": 636.48 }, "text": "The Governor's budget includes additional funding in the amount of $19,500 in fiscal year 2027 and $40,000 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $15,400 and $31,600, respectively.", "reading_order": 2 }, { "page": 378, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "358", "reading_order": 3 } ] }, { "page": 379, "items": [ { "page": 379, "type": "TEXT", "location": { "l": 250.8, "t": 766.08, "r": 382.08, "b": 741.12 }, "text": "Tourism, Arts and Heritage Heritage Council", "reading_order": 0 }, { "page": 379, "type": "TABLE", "location": { "l": 28.08, "t": 758.4, "r": 607.2, "b": 214.32 }, "text": "
Heritage Council
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation1,632,1001,783,8001,844,9001,733,6001,776,600
State Salary and Compensation Allocation92,500
Continuing Approp.-General Fund2,389,000
Budget Reduction-General Fund(55,300)
Total General Fund4,113,6001,783,8001,789,6001,733,6001,776,600
Restricted Funds
Balance Forward460,2123,347,3773,277,0001,420,6001,689,300
Current Receipts1,114,0101,652,1961,565,0001,034,8001,034,800
Non-Revenue Receipts2,389,000
Total Restricted Funds3,963,2234,999,5734,842,0002,455,4002,724,100
Federal Fund
Balance Forward34534587,700
Current Receipts1,014,300769,557990,7001,054,7001,070,400
Total Federal Fund1,014,645769,9021,078,4001,054,7001,070,400
TOTAL SOURCE OF FUNDS9,091,4677,553,2747,710,0005,243,7005,571,100
EXPENDITURES BY CLASS
Personnel Costs2,903,4612,722,2693,103,3003,041,0003,116,300
Operating Expenses343,436410,718396,400378,400378,400
Grants Loans Benefits2,490,2621,055,6472,789,700135,000120,000
TOTAL EXPENDITURES5,737,1594,188,6356,289,4003,554,4003,614,700
EXPENDITURES BY FUND SOURCE
General Fund4,107,0131,783,8001,789,6001,733,6001,776,600
Restricted Funds615,8461,722,5793,421,400766,100767,700
Federal Fund1,014,300682,2561,078,4001,054,7001,070,400
TOTAL EXPENDITURES5,737,1594,188,6356,289,4003,554,4003,614,700
EXPENDITURES BY UNIT
Kentucky Heritage Council5,737,1594,188,6356,289,4003,554,4003,614,700
TOTAL EXPENDITURES5,737,1594,188,6356,289,4003,554,4003,614,700
", "rows": [ { "row_index": 0, "location": [ 28.08, 741.3975, 607.2, 758.4 ], "cells": [ { "location": [ 28.08, 741.3975, 124.6, 758.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 741.3975, 607.2, 758.4 ], "text": "Heritage Council", "html_text": "Heritage Council", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 724.395, 607.2, 741.3975 ], "cells": [ { "location": [ 28.08, 724.395, 124.6, 741.3975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 724.395, 221.12, 741.3975 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 724.395, 317.64, 741.3975 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 724.395, 414.16, 741.3975 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 724.395, 510.68, 741.3975 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 724.395, 607.2, 741.3975 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 707.3925, 607.2, 724.395 ], "cells": [ { "location": [ 28.08, 707.3925, 124.6, 724.395 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 707.3925, 221.12, 724.395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 707.3925, 317.64, 724.395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 707.3925, 414.16, 724.395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 707.3925, 510.68, 724.395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 707.3925, 607.2, 724.395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 690.39, 607.2, 707.3925 ], "cells": [ { "location": [ 28.08, 690.39, 124.6, 707.3925 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 690.39, 221.12, 707.3925 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 690.39, 317.64, 707.3925 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 690.39, 414.16, 707.3925 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 690.39, 510.68, 707.3925 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 690.39, 607.2, 707.3925 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 673.3875, 607.2, 690.39 ], "cells": [ { "location": [ 28.08, 673.3875, 124.6, 690.39 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 673.3875, 221.12, 690.39 ], "text": "1,632,100", "html_text": "1,632,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 673.3875, 317.64, 690.39 ], "text": "1,783,800", "html_text": "1,783,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 673.3875, 414.16, 690.39 ], "text": "1,844,900", "html_text": "1,844,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 673.3875, 510.68, 690.39 ], "text": "1,733,600", "html_text": "1,733,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 673.3875, 607.2, 690.39 ], "text": "1,776,600", "html_text": "1,776,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 656.385, 607.2, 673.3875 ], "cells": [ { "location": [ 28.08, 656.385, 124.6, 673.3875 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 656.385, 221.12, 673.3875 ], "text": "92,500", "html_text": "92,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 656.385, 317.64, 673.3875 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 656.385, 414.16, 673.3875 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 656.385, 510.68, 673.3875 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 656.385, 607.2, 673.3875 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 639.3825, 607.2, 656.385 ], "cells": [ { "location": [ 28.08, 639.3825, 124.6, 656.385 ], "text": "Continuing Approp.-General Fund", "html_text": "Continuing Approp.-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 639.3825, 221.12, 656.385 ], "text": "2,389,000", "html_text": "2,389,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 639.3825, 317.64, 656.385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 639.3825, 414.16, 656.385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 639.3825, 510.68, 656.385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 639.3825, 607.2, 656.385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 622.38, 607.2, 639.3825 ], "cells": [ { "location": [ 28.08, 622.38, 124.6, 639.3825 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 622.38, 221.12, 639.3825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 622.38, 317.64, 639.3825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 622.38, 414.16, 639.3825 ], "text": "(55,300)", "html_text": "(55,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 622.38, 510.68, 639.3825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 622.38, 607.2, 639.3825 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 605.3775, 607.2, 622.38 ], "cells": [ { "location": [ 28.08, 605.3775, 124.6, 622.38 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 605.3775, 221.12, 622.38 ], "text": "4,113,600", "html_text": "4,113,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 605.3775, 317.64, 622.38 ], "text": "1,783,800", "html_text": "1,783,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 605.3775, 414.16, 622.38 ], "text": "1,789,600", "html_text": "1,789,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 605.3775, 510.68, 622.38 ], "text": "1,733,600", "html_text": "1,733,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 605.3775, 607.2, 622.38 ], "text": "1,776,600", "html_text": "1,776,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 588.375, 607.2, 605.3775 ], "cells": [ { "location": [ 28.08, 588.375, 124.6, 605.3775 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 588.375, 221.12, 605.3775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 588.375, 317.64, 605.3775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 588.375, 414.16, 605.3775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 588.375, 510.68, 605.3775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 588.375, 607.2, 605.3775 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 571.3725, 607.2, 588.375 ], "cells": [ { "location": [ 28.08, 571.3725, 124.6, 588.375 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 571.3725, 221.12, 588.375 ], "text": "460,212", "html_text": "460,212", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 571.3725, 317.64, 588.375 ], "text": "3,347,377", "html_text": "3,347,377", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 571.3725, 414.16, 588.375 ], "text": "3,277,000", "html_text": "3,277,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 571.3725, 510.68, 588.375 ], "text": "1,420,600", "html_text": "1,420,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 571.3725, 607.2, 588.375 ], "text": "1,689,300", "html_text": "1,689,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 554.37, 607.2, 571.3725 ], "cells": [ { "location": [ 28.08, 554.37, 124.6, 571.3725 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 554.37, 221.12, 571.3725 ], "text": "1,114,010", "html_text": "1,114,010", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 554.37, 317.64, 571.3725 ], "text": "1,652,196", "html_text": "1,652,196", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 554.37, 414.16, 571.3725 ], "text": "1,565,000", "html_text": "1,565,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 554.37, 510.68, 571.3725 ], "text": "1,034,800", "html_text": "1,034,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 554.37, 607.2, 571.3725 ], "text": "1,034,800", "html_text": "1,034,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 537.3675, 607.2, 554.37 ], "cells": [ { "location": [ 28.08, 537.3675, 124.6, 554.37 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 537.3675, 221.12, 554.37 ], "text": "2,389,000", "html_text": "2,389,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 537.3675, 317.64, 554.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 537.3675, 414.16, 554.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 537.3675, 510.68, 554.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 537.3675, 607.2, 554.37 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 520.365, 607.2, 537.3675 ], "cells": [ { "location": [ 28.08, 520.365, 124.6, 537.3675 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 520.365, 221.12, 537.3675 ], "text": "3,963,223", "html_text": "3,963,223", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 520.365, 317.64, 537.3675 ], "text": "4,999,573", "html_text": "4,999,573", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 520.365, 414.16, 537.3675 ], "text": "4,842,000", "html_text": "4,842,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 520.365, 510.68, 537.3675 ], "text": "2,455,400", "html_text": "2,455,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 520.365, 607.2, 537.3675 ], "text": "2,724,100", "html_text": "2,724,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 503.3625, 607.2, 520.365 ], "cells": [ { "location": [ 28.08, 503.3625, 124.6, 520.365 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 503.3625, 221.12, 520.365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 503.3625, 317.64, 520.365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 503.3625, 414.16, 520.365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 503.3625, 510.68, 520.365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 503.3625, 607.2, 520.365 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 486.36, 607.2, 503.3625 ], "cells": [ { "location": [ 28.08, 486.36, 124.6, 503.3625 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 486.36, 221.12, 503.3625 ], "text": "345", "html_text": "345", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 486.36, 317.64, 503.3625 ], "text": "345", "html_text": "345", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 486.36, 414.16, 503.3625 ], "text": "87,700", "html_text": "87,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 486.36, 510.68, 503.3625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 486.36, 607.2, 503.3625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 469.3575, 607.2, 486.36 ], "cells": [ { "location": [ 28.08, 469.3575, 124.6, 486.36 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 469.3575, 221.12, 486.36 ], "text": "1,014,300", "html_text": "1,014,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 469.3575, 317.64, 486.36 ], "text": "769,557", "html_text": "769,557", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 469.3575, 414.16, 486.36 ], "text": "990,700", "html_text": "990,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 469.3575, 510.68, 486.36 ], "text": "1,054,700", "html_text": "1,054,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 469.3575, 607.2, 486.36 ], "text": "1,070,400", "html_text": "1,070,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 452.355, 607.2, 469.3575 ], "cells": [ { "location": [ 28.08, 452.355, 124.6, 469.3575 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 452.355, 221.12, 469.3575 ], "text": "1,014,645", "html_text": "1,014,645", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 452.355, 317.64, 469.3575 ], "text": "769,902", "html_text": "769,902", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 452.355, 414.16, 469.3575 ], "text": "1,078,400", "html_text": "1,078,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 452.355, 510.68, 469.3575 ], "text": "1,054,700", "html_text": "1,054,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 452.355, 607.2, 469.3575 ], "text": "1,070,400", "html_text": "1,070,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 435.3525, 607.2, 452.355 ], "cells": [ { "location": [ 28.08, 435.3525, 124.6, 452.355 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 435.3525, 221.12, 452.355 ], "text": "9,091,467", "html_text": "9,091,467", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 435.3525, 317.64, 452.355 ], "text": "7,553,274", "html_text": "7,553,274", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 435.3525, 414.16, 452.355 ], "text": "7,710,000", "html_text": "7,710,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 435.3525, 510.68, 452.355 ], "text": "5,243,700", "html_text": "5,243,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 435.3525, 607.2, 452.355 ], "text": "5,571,100", "html_text": "5,571,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 418.35, 607.2, 435.3525 ], "cells": [ { "location": [ 28.08, 418.35, 124.6, 435.3525 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 418.35, 221.12, 435.3525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 418.35, 317.64, 435.3525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 418.35, 414.16, 435.3525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 418.35, 510.68, 435.3525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 418.35, 607.2, 435.3525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 401.3475, 607.2, 418.35 ], "cells": [ { "location": [ 28.08, 401.3475, 124.6, 418.35 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 401.3475, 221.12, 418.35 ], "text": "2,903,461", "html_text": "2,903,461", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 401.3475, 317.64, 418.35 ], "text": "2,722,269", "html_text": "2,722,269", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 401.3475, 414.16, 418.35 ], "text": "3,103,300", "html_text": "3,103,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 401.3475, 510.68, 418.35 ], "text": "3,041,000", "html_text": "3,041,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 401.3475, 607.2, 418.35 ], "text": "3,116,300", "html_text": "3,116,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.08, 384.345, 607.2, 401.3475 ], "cells": [ { "location": [ 28.08, 384.345, 124.6, 401.3475 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 384.345, 221.12, 401.3475 ], "text": "343,436", "html_text": "343,436", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 384.345, 317.64, 401.3475 ], "text": "410,718", "html_text": "410,718", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 384.345, 414.16, 401.3475 ], "text": "396,400", "html_text": "396,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 384.345, 510.68, 401.3475 ], "text": "378,400", "html_text": "378,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 384.345, 607.2, 401.3475 ], "text": "378,400", "html_text": "378,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.08, 367.3425, 607.2, 384.345 ], "cells": [ { "location": [ 28.08, 367.3425, 124.6, 384.345 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 367.3425, 221.12, 384.345 ], "text": "2,490,262", "html_text": "2,490,262", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 367.3425, 317.64, 384.345 ], "text": "1,055,647", "html_text": "1,055,647", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 367.3425, 414.16, 384.345 ], "text": "2,789,700", "html_text": "2,789,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 367.3425, 510.68, 384.345 ], "text": "135,000", "html_text": "135,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 367.3425, 607.2, 384.345 ], "text": "120,000", "html_text": "120,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 28.08, 350.34, 607.2, 367.3425 ], "cells": [ { "location": [ 28.08, 350.34, 124.6, 367.3425 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 350.34, 221.12, 367.3425 ], "text": "5,737,159", "html_text": "5,737,159", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 350.34, 317.64, 367.3425 ], "text": "4,188,635", "html_text": "4,188,635", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 350.34, 414.16, 367.3425 ], "text": "6,289,400", "html_text": "6,289,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 350.34, 510.68, 367.3425 ], "text": "3,554,400", "html_text": "3,554,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 350.34, 607.2, 367.3425 ], "text": "3,614,700", "html_text": "3,614,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 28.08, 333.3375, 607.2, 350.34 ], "cells": [ { "location": [ 28.08, 333.3375, 124.6, 350.34 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 333.3375, 221.12, 350.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 333.3375, 317.64, 350.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 333.3375, 414.16, 350.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 333.3375, 510.68, 350.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 333.3375, 607.2, 350.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 28.08, 316.335, 607.2, 333.3375 ], "cells": [ { "location": [ 28.08, 316.335, 124.6, 333.3375 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 316.335, 221.12, 333.3375 ], "text": "4,107,013", "html_text": "4,107,013", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 316.335, 317.64, 333.3375 ], "text": "1,783,800", "html_text": "1,783,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 316.335, 414.16, 333.3375 ], "text": "1,789,600", "html_text": "1,789,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 316.335, 510.68, 333.3375 ], "text": "1,733,600", "html_text": "1,733,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 316.335, 607.2, 333.3375 ], "text": "1,776,600", "html_text": "1,776,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 28.08, 299.3325, 607.2, 316.335 ], "cells": [ { "location": [ 28.08, 299.3325, 124.6, 316.335 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 299.3325, 221.12, 316.335 ], "text": "615,846", "html_text": "615,846", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 299.3325, 317.64, 316.335 ], "text": "1,722,579", "html_text": "1,722,579", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 299.3325, 414.16, 316.335 ], "text": "3,421,400", "html_text": "3,421,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 299.3325, 510.68, 316.335 ], "text": "766,100", "html_text": "766,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 299.3325, 607.2, 316.335 ], "text": "767,700", "html_text": "767,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 28.08, 282.33, 607.2, 299.3325 ], "cells": [ { "location": [ 28.08, 282.33, 124.6, 299.3325 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 282.33, 221.12, 299.3325 ], "text": "1,014,300", "html_text": "1,014,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 282.33, 317.64, 299.3325 ], "text": "682,256", "html_text": "682,256", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 282.33, 414.16, 299.3325 ], "text": "1,078,400", "html_text": "1,078,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 282.33, 510.68, 299.3325 ], "text": "1,054,700", "html_text": "1,054,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 282.33, 607.2, 299.3325 ], "text": "1,070,400", "html_text": "1,070,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 28.08, 265.3275, 607.2, 282.33 ], "cells": [ { "location": [ 28.08, 265.3275, 124.6, 282.33 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 265.3275, 221.12, 282.33 ], "text": "5,737,159", "html_text": "5,737,159", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 265.3275, 317.64, 282.33 ], "text": "4,188,635", "html_text": "4,188,635", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 265.3275, 414.16, 282.33 ], "text": "6,289,400", "html_text": "6,289,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 265.3275, 510.68, 282.33 ], "text": "3,554,400", "html_text": "3,554,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 265.3275, 607.2, 282.33 ], "text": "3,614,700", "html_text": "3,614,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 28.08, 248.325, 607.2, 265.3275 ], "cells": [ { "location": [ 28.08, 248.325, 124.6, 265.3275 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 248.325, 221.12, 265.3275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 248.325, 317.64, 265.3275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 248.325, 414.16, 265.3275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 248.325, 510.68, 265.3275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 248.325, 607.2, 265.3275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 28.08, 231.3225, 607.2, 248.325 ], "cells": [ { "location": [ 28.08, 231.3225, 124.6, 248.325 ], "text": "Kentucky Heritage Council", "html_text": "Kentucky Heritage Council", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 231.3225, 221.12, 248.325 ], "text": "5,737,159", "html_text": "5,737,159", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 231.3225, 317.64, 248.325 ], "text": "4,188,635", "html_text": "4,188,635", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 231.3225, 414.16, 248.325 ], "text": "6,289,400", "html_text": "6,289,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 231.3225, 510.68, 248.325 ], "text": "3,554,400", "html_text": "3,554,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 231.3225, 607.2, 248.325 ], "text": "3,614,700", "html_text": "3,614,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 28.08, 214.32, 607.2, 231.3225 ], "cells": [ { "location": [ 28.08, 214.32, 124.6, 231.3225 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 214.32, 221.12, 231.3225 ], "text": "5,737,159", "html_text": "5,737,159", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 214.32, 317.64, 231.3225 ], "text": "4,188,635", "html_text": "4,188,635", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 214.32, 414.16, 231.3225 ], "text": "6,289,400", "html_text": "6,289,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 214.32, 510.68, 231.3225 ], "text": "3,554,400", "html_text": "3,554,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 214.32, 607.2, 231.3225 ], "text": "3,614,700", "html_text": "3,614,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 379, "type": "TEXT", "location": { "l": 26.16, "t": 201.6, "r": 590.64, "b": 163.2 }, "text": "The Kentucky Heritage Council (the State Historic Preservation Office) administers a comprehensive state historic preservation program with structure in three areas: the Site Protection Program, the Site Identification and Evaluation Program and the Site Development Program.", "reading_order": 2 }, { "page": 379, "type": "TEXT", "location": { "l": 26.16, "t": 155.04, "r": 584.64, "b": 116.88 }, "text": "The Council administers national historic preservation activities in Kentucky, monitors projects and distributes grants involving federal funds, offers programs and services involving all aspects of historic preservation, and provides technical assistance to local governments, the public, and other agencies.", "reading_order": 3 }, { "page": 379, "type": "TEXT", "location": { "l": 25.92, "t": 109.68, "r": 605.76, "b": 59.28 }, "text": "Major program activities include surveying historic sites, nominating sites to the National Register of Historic Places, administering the Kentucky Main Street program in partnership with Renaissance on Main, overseeing federal and state historic preservation tax credit programs and restoration grants programs, conducting archaeological investigations, and reviewing all federally funded, licensed, and permitted projects.", "reading_order": 4 }, { "page": 379, "type": "TEXT", "location": { "l": 309.36, "t": 18.72, "r": 324.72, "b": 8.64 }, "text": "359", "reading_order": 5 } ] }, { "page": 380, "items": [ { "page": 380, "type": "TEXT", "location": { "l": 25.68, "t": 765.6, "r": 602.4, "b": 728.16 }, "text": "Attached to the Heritage Council for administration and programmatic services are the African American Heritage Commission, Native American Heritage Commission, Military Heritage Commission, and the Kentucky Historic Preservation Review Board. The Kentucky Heritage Council is administered in accordance with KRS 171.3801.", "reading_order": 0 }, { "page": 380, "type": "TITLE", "location": { "l": 26.64, "t": 719.04, "r": 59.76, "b": 706.56 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 380, "type": "TEXT", "location": { "l": 25.92, "t": 697.44, "r": 599.52, "b": 660.72 }, "text": "The Governor's budget includes additional funding in the amount of $52,300 in fiscal year 2027 and $107,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $29,800 and $61,300, respectively.", "reading_order": 2 }, { "page": 380, "type": "TEXT", "location": { "l": 26.16, "t": 651.36, "r": 589.92, "b": 626.16 }, "text": "The base budget includes General Fund in the amount of $50,000 in each fiscal year to support the Kentucky African American Heritage Commission.", "reading_order": 3 }, { "page": 380, "type": "TEXT", "location": { "l": 309.36, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "360", "reading_order": 4 } ] }, { "page": 381, "items": [ { "page": 381, "type": "TEXT", "location": { "l": 247.2, "t": 765.6, "r": 386.4, "b": 740.88 }, "text": "Tourism, Arts and Heritage\nKentucky Center for the Arts", "reading_order": 0 }, { "page": 381, "type": "TABLE", "location": { "l": 28.08, "t": 746.16, "r": 607.2, "b": 459.12 }, "text": "
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation558,300622,500622,500603,800603,800
Budget Reduction-General Fund(18,700)
Total General Fund558,300622,500603,800603,800603,800
TOTAL SOURCE OF FUNDS558,300622,500603,800603,800603,800
EXPENDITURES BY CLASS
Grants Loans Benefits558,300622,500603,800603,800603,800
TOTAL EXPENDITURES558,300622,500603,800603,800603,800
EXPENDITURES BY FUND SOURCE
General Fund558,300622,500603,800603,800603,800
TOTAL EXPENDITURES558,300622,500603,800603,800603,800
EXPENDITURES BY UNIT
Governor's School for the Arts558,300622,500603,800603,800603,800
TOTAL EXPENDITURES558,300622,500603,800603,800603,800
", "rows": [ { "row_index": 0, "location": [ 28.08, 728.22, 607.2, 746.16 ], "cells": [ { "location": [ 28.08, 728.22, 124.6, 746.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 728.22, 221.12, 746.16 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 728.22, 317.64, 746.16 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 728.22, 414.16, 746.16 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 728.22, 510.68, 746.16 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 728.22, 607.2, 746.16 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 710.28, 607.2, 728.22 ], "cells": [ { "location": [ 28.08, 710.28, 124.6, 728.22 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 710.28, 221.12, 728.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 710.28, 317.64, 728.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 710.28, 414.16, 728.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 710.28, 510.68, 728.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 710.28, 607.2, 728.22 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 692.34, 607.2, 710.28 ], "cells": [ { "location": [ 28.08, 692.34, 124.6, 710.28 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 692.34, 221.12, 710.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 692.34, 317.64, 710.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 692.34, 414.16, 710.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 692.34, 510.68, 710.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 692.34, 607.2, 710.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 674.4, 607.2, 692.34 ], "cells": [ { "location": [ 28.08, 674.4, 124.6, 692.34 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 674.4, 221.12, 692.34 ], "text": "558,300", "html_text": "558,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 674.4, 317.64, 692.34 ], "text": "622,500", "html_text": "622,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 674.4, 414.16, 692.34 ], "text": "622,500", "html_text": "622,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 674.4, 510.68, 692.34 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 674.4, 607.2, 692.34 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 656.46, 607.2, 674.4 ], "cells": [ { "location": [ 28.08, 656.46, 124.6, 674.4 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 656.46, 221.12, 674.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 656.46, 317.64, 674.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 656.46, 414.16, 674.4 ], "text": "(18,700)", "html_text": "(18,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 656.46, 510.68, 674.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 656.46, 607.2, 674.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 638.52, 607.2, 656.46 ], "cells": [ { "location": [ 28.08, 638.52, 124.6, 656.46 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 638.52, 221.12, 656.46 ], "text": "558,300", "html_text": "558,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 638.52, 317.64, 656.46 ], "text": "622,500", "html_text": "622,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 638.52, 414.16, 656.46 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 638.52, 510.68, 656.46 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 638.52, 607.2, 656.46 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 620.58, 607.2, 638.52 ], "cells": [ { "location": [ 28.08, 620.58, 124.6, 638.52 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 620.58, 221.12, 638.52 ], "text": "558,300", "html_text": "558,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 620.58, 317.64, 638.52 ], "text": "622,500", "html_text": "622,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 620.58, 414.16, 638.52 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 620.58, 510.68, 638.52 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 620.58, 607.2, 638.52 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 602.64, 607.2, 620.58 ], "cells": [ { "location": [ 28.08, 602.64, 124.6, 620.58 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 602.64, 221.12, 620.58 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 602.64, 317.64, 620.58 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 602.64, 414.16, 620.58 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 602.64, 510.68, 620.58 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 602.64, 607.2, 620.58 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 584.7, 607.2, 602.64 ], "cells": [ { "location": [ 28.08, 584.7, 124.6, 602.64 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 584.7, 221.12, 602.64 ], "text": "558,300", "html_text": "558,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 584.7, 317.64, 602.64 ], "text": "622,500", "html_text": "622,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 584.7, 414.16, 602.64 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 584.7, 510.68, 602.64 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 584.7, 607.2, 602.64 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 566.76, 607.2, 584.7 ], "cells": [ { "location": [ 28.08, 566.76, 124.6, 584.7 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 566.76, 221.12, 584.7 ], "text": "558,300", "html_text": "558,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 566.76, 317.64, 584.7 ], "text": "622,500", "html_text": "622,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 566.76, 414.16, 584.7 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 566.76, 510.68, 584.7 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 566.76, 607.2, 584.7 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 548.82, 607.2, 566.76 ], "cells": [ { "location": [ 28.08, 548.82, 124.6, 566.76 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 548.82, 221.12, 566.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 548.82, 317.64, 566.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 548.82, 414.16, 566.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 548.82, 510.68, 566.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 548.82, 607.2, 566.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 530.88, 607.2, 548.82 ], "cells": [ { "location": [ 28.08, 530.88, 124.6, 548.82 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 530.88, 221.12, 548.82 ], "text": "558,300", "html_text": "558,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 530.88, 317.64, 548.82 ], "text": "622,500", "html_text": "622,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 530.88, 414.16, 548.82 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 530.88, 510.68, 548.82 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 530.88, 607.2, 548.82 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 512.94, 607.2, 530.88 ], "cells": [ { "location": [ 28.08, 512.94, 124.6, 530.88 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 512.94, 221.12, 530.88 ], "text": "558,300", "html_text": "558,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 512.94, 317.64, 530.88 ], "text": "622,500", "html_text": "622,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 512.94, 414.16, 530.88 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 512.94, 510.68, 530.88 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 512.94, 607.2, 530.88 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 495, 607.2, 512.94 ], "cells": [ { "location": [ 28.08, 495, 124.6, 512.94 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 495, 221.12, 512.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 495, 317.64, 512.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 495, 414.16, 512.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 495, 510.68, 512.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 495, 607.2, 512.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 477.06, 607.2, 495 ], "cells": [ { "location": [ 28.08, 477.06, 124.6, 495 ], "text": "Governor's School for the Arts", "html_text": "Governor's School for the Arts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 477.06, 221.12, 495 ], "text": "558,300", "html_text": "558,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 477.06, 317.64, 495 ], "text": "622,500", "html_text": "622,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 477.06, 414.16, 495 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 477.06, 510.68, 495 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 477.06, 607.2, 495 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 459.12, 607.2, 477.06 ], "cells": [ { "location": [ 28.08, 459.12, 124.6, 477.06 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 459.12, 221.12, 477.06 ], "text": "558,300", "html_text": "558,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.12, 459.12, 317.64, 477.06 ], "text": "622,500", "html_text": "622,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.64, 459.12, 414.16, 477.06 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.16, 459.12, 510.68, 477.06 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.68, 459.12, 607.2, 477.06 ], "text": "603,800", "html_text": "603,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 16, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 381, "type": "TEXT", "location": { "l": 25.92, "t": 444.96, "r": 586.8, "b": 395.28 }, "text": "Kentucky Center for the Arts (\"The Kentucky Center\") is the Commonwealth's premier performing arts center. The Kentucky Center serves over 400,000 people each year. It is the performance home of the state's largest orchestra, opera, ballet, Broadway and children's theatre productions. In addition, The Kentucky Center presents a variety of national and international artists.", "reading_order": 2 }, { "page": 381, "type": "TEXT", "location": { "l": 26.16, "t": 386.64, "r": 589.68, "b": 349.68 }, "text": "The Kentucky Center houses three theaters: the 2,448-seat Robert S. Whitney Hall, the 619-seat Moritz von Bomhard Theater, and the 139-seat Boyd Martin Experimental Theater. The facility features a multi-tiered lobby, rehearsal halls, and spaces for social and business events.", "reading_order": 3 }, { "page": 381, "type": "TEXT", "location": { "l": 25.44, "t": 340.56, "r": 597.84, "b": 267.12 }, "text": "The Kentucky Center provides a wide range of nationally recognized educational programs, including professional development for teachers, partnerships with schools and community centers, and opportunities for artists to work in classrooms. The Center is also a leader in providing award-winning access services that make the theater experience possible for patrons with disabilities. The Kentucky Center, in partnership with the Kentucky Arts Council, provides access and technical consulting services for arts and cultural organizations across Kentucky. The Kentucky Center's management also provides theatrical consulting services throughout the state.", "reading_order": 4 }, { "page": 381, "type": "TEXT", "location": { "l": 25.2, "t": 258.72, "r": 605.52, "b": 161.04 }, "text": "The Governor's School for the Arts (GSA) is a model program, recognized nationally by the President's Committee on the Arts and Humanities and the National Endowment of the Arts. GSA was established in 1987 to address the needs of an underserved Kentucky population: Kentucky's artistically gifted and talented young people. Whereas opportunities for advanced academic work has been widely available to Kentucky's academically gifted students, opportunities to pursue advanced work in the arts have been considerably more limited, particularly for geographically and/or economically marginalized students. GSA not only plays a vital role in preparing students for their pursuit of careers in the arts, but also prepares them for all facets of professional life requiring leadership, critical thinking, exceptional communication skills and understanding of the multi-cultural world. The school currently serves 512 students.", "reading_order": 5 }, { "page": 381, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.48, "b": 8.64 }, "text": "361", "reading_order": 6 } ] }, { "page": 382, "items": [] }, { "page": 383, "items": [ { "page": 383, "type": "TABLE", "location": { "l": 25.68, "t": 779.04, "r": 610.32, "b": 156.48 }, "text": "
Transportation Transportation
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation16,832,80017,225,80017,225,80016,759,00016,777,200
Budget Reserve300,000,000260,600,000200,000,000
Continuing Approp-General Fund267,302,731567,077,413779,070,800
Budget Reduction-General Fund(516,800)
Total General Fund584,135,531844,903,213995,779,80016,759,00016,777,200
Restricted Funds
Balance Forward167,103,344212,763,372158,961,10020,589,00017,341,000
Current Receipts152,153,795164,397,609210,641,200212,400,900212,649,900
Non-Revenue Receipts70,354,311(2,709,125)326,342,40030,487,70030,489,900
Fund Transfers(1,210,000)(2,025,000)(2,010,900)(2,040,400)(1,596,600)
Total Restricted Funds388,401,450372,426,855693,933,800261,437,200258,884,200
Federal Fund
Balance Forward(155,472,076)(119,433,813)(113,750,500)
Current Receipts1,169,379,7971,007,983,5422,759,538,9001,322,254,6001,331,496,700
Total Federal Fund1,013,907,722888,549,7302,645,788,4001,322,254,6001,331,496,700
Road Fund
Regular Appropriation1,623,025,8001,929,404,9001,826,389,2001,782,514,3001,852,318,900
State Salary and Compensation Allocation12,397,500
Surplus Expenditure Plan55,504,57261,645,600
Current Year Appropriation2,500,0005,035,600
Continuing Approp-Road Fund531,452,211422,266,201348,283,600
Budget Reduction-Road Fund
Other41,562,845(2,991,839)(56,584,300)
Total Road Fund2,266,442,9282,348,679,2622,184,769,7001,782,514,3001,852,318,900
TOTAL SOURCE OF FUNDS4,252,887,6314,454,559,0606,520,271,7003,382,965,1003,459,477,000
EXPENDITURES BY CLASS
Personnel Costs726,076,871762,289,1931,069,590,200779,493,300791,534,100
Operating Expenses393,789,895395,891,131447,661,200441,548,300475,922,500
Grants Loans Benefits280,189,433331,593,929593,345,100288,534,600298,908,600
Debt Service205,072,188204,386,936218,896,700200,600,500155,327,600
Capital Outlay21,304,99825,963,77776,826,60012,295,00012,685,000
Construction1,525,238,3811,385,742,4314,093,362,9001,643,152,4001,709,774,700
TOTAL EXPENDITURES3,151,671,7673,105,867,3976,499,682,7003,365,624,1003,444,152,500
", "rows": [ { "row_index": 0, "location": [ 25.68, 762.2141, 610.32, 779.04 ], "cells": [ { "location": [ 25.68, 762.2141, 123.12, 779.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 762.2141, 610.32, 779.04 ], "text": "Transportation Transportation", "html_text": "Transportation Transportation", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.68, 745.3881, 610.32, 762.2141 ], "cells": [ { "location": [ 25.68, 745.3881, 123.12, 762.2141 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 745.3881, 220.56, 762.2141 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 745.3881, 318, 762.2141 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 745.3881, 415.44, 762.2141 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 745.3881, 512.88, 762.2141 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 745.3881, 610.32, 762.2141 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.68, 728.5622, 610.32, 745.3881 ], "cells": [ { "location": [ 25.68, 728.5622, 123.12, 745.3881 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 728.5622, 220.56, 745.3881 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 728.5622, 318, 745.3881 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 728.5622, 415.44, 745.3881 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 728.5622, 512.88, 745.3881 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 728.5622, 610.32, 745.3881 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.68, 711.7362, 610.32, 728.5622 ], "cells": [ { "location": [ 25.68, 711.7362, 123.12, 728.5622 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 711.7362, 220.56, 728.5622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 711.7362, 318, 728.5622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 711.7362, 415.44, 728.5622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 711.7362, 512.88, 728.5622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 711.7362, 610.32, 728.5622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.68, 694.9103, 610.32, 711.7362 ], "cells": [ { "location": [ 25.68, 694.9103, 123.12, 711.7362 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 694.9103, 220.56, 711.7362 ], "text": "16,832,800", "html_text": "16,832,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 694.9103, 318, 711.7362 ], "text": "17,225,800", "html_text": "17,225,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 694.9103, 415.44, 711.7362 ], "text": "17,225,800", "html_text": "17,225,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 694.9103, 512.88, 711.7362 ], "text": "16,759,000", "html_text": "16,759,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 694.9103, 610.32, 711.7362 ], "text": "16,777,200", "html_text": "16,777,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.68, 678.0843, 610.32, 694.9103 ], "cells": [ { "location": [ 25.68, 678.0843, 123.12, 694.9103 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 678.0843, 220.56, 694.9103 ], "text": "300,000,000", "html_text": "300,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 678.0843, 318, 694.9103 ], "text": "260,600,000", "html_text": "260,600,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 678.0843, 415.44, 694.9103 ], "text": "200,000,000", "html_text": "200,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 678.0843, 512.88, 694.9103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 678.0843, 610.32, 694.9103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.68, 661.2584, 610.32, 678.0843 ], "cells": [ { "location": [ 25.68, 661.2584, 123.12, 678.0843 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 661.2584, 220.56, 678.0843 ], "text": "267,302,731", "html_text": "267,302,731", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 661.2584, 318, 678.0843 ], "text": "567,077,413", "html_text": "567,077,413", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 661.2584, 415.44, 678.0843 ], "text": "779,070,800", "html_text": "779,070,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 661.2584, 512.88, 678.0843 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 661.2584, 610.32, 678.0843 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.68, 644.4324, 610.32, 661.2584 ], "cells": [ { "location": [ 25.68, 644.4324, 123.12, 661.2584 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 644.4324, 220.56, 661.2584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 644.4324, 318, 661.2584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 644.4324, 415.44, 661.2584 ], "text": "(516,800)", "html_text": "(516,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 644.4324, 512.88, 661.2584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 644.4324, 610.32, 661.2584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.68, 627.6065, 610.32, 644.4324 ], "cells": [ { "location": [ 25.68, 627.6065, 123.12, 644.4324 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 627.6065, 220.56, 644.4324 ], "text": "584,135,531", "html_text": "584,135,531", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 627.6065, 318, 644.4324 ], "text": "844,903,213", "html_text": "844,903,213", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 627.6065, 415.44, 644.4324 ], "text": "995,779,800", "html_text": "995,779,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 627.6065, 512.88, 644.4324 ], "text": "16,759,000", "html_text": "16,759,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 627.6065, 610.32, 644.4324 ], "text": "16,777,200", "html_text": "16,777,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.68, 610.7805, 610.32, 627.6065 ], "cells": [ { "location": [ 25.68, 610.7805, 123.12, 627.6065 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 610.7805, 220.56, 627.6065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 610.7805, 318, 627.6065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 610.7805, 415.44, 627.6065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 610.7805, 512.88, 627.6065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 610.7805, 610.32, 627.6065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.68, 593.9546, 610.32, 610.7805 ], "cells": [ { "location": [ 25.68, 593.9546, 123.12, 610.7805 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 593.9546, 220.56, 610.7805 ], "text": "167,103,344", "html_text": "167,103,344", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 593.9546, 318, 610.7805 ], "text": "212,763,372", "html_text": "212,763,372", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 593.9546, 415.44, 610.7805 ], "text": "158,961,100", "html_text": "158,961,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 593.9546, 512.88, 610.7805 ], "text": "20,589,000", "html_text": "20,589,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 593.9546, 610.32, 610.7805 ], "text": "17,341,000", "html_text": "17,341,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.68, 577.1286, 610.32, 593.9546 ], "cells": [ { "location": [ 25.68, 577.1286, 123.12, 593.9546 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 577.1286, 220.56, 593.9546 ], "text": "152,153,795", "html_text": "152,153,795", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 577.1286, 318, 593.9546 ], "text": "164,397,609", "html_text": "164,397,609", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 577.1286, 415.44, 593.9546 ], "text": "210,641,200", "html_text": "210,641,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 577.1286, 512.88, 593.9546 ], "text": "212,400,900", "html_text": "212,400,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 577.1286, 610.32, 593.9546 ], "text": "212,649,900", "html_text": "212,649,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.68, 560.3027, 610.32, 577.1286 ], "cells": [ { "location": [ 25.68, 560.3027, 123.12, 577.1286 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 560.3027, 220.56, 577.1286 ], "text": "70,354,311", "html_text": "70,354,311", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 560.3027, 318, 577.1286 ], "text": "(2,709,125)", "html_text": "(2,709,125)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 560.3027, 415.44, 577.1286 ], "text": "326,342,400", "html_text": "326,342,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 560.3027, 512.88, 577.1286 ], "text": "30,487,700", "html_text": "30,487,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 560.3027, 610.32, 577.1286 ], "text": "30,489,900", "html_text": "30,489,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.68, 543.4768, 610.32, 560.3027 ], "cells": [ { "location": [ 25.68, 543.4768, 123.12, 560.3027 ], "text": "Fund Transfers", "html_text": "Fund Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 543.4768, 220.56, 560.3027 ], "text": "(1,210,000)", "html_text": "(1,210,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 543.4768, 318, 560.3027 ], "text": "(2,025,000)", "html_text": "(2,025,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 543.4768, 415.44, 560.3027 ], "text": "(2,010,900)", "html_text": "(2,010,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 543.4768, 512.88, 560.3027 ], "text": "(2,040,400)", "html_text": "(2,040,400)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 543.4768, 610.32, 560.3027 ], "text": "(1,596,600)", "html_text": "(1,596,600)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.68, 526.6508, 610.32, 543.4768 ], "cells": [ { "location": [ 25.68, 526.6508, 123.12, 543.4768 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 526.6508, 220.56, 543.4768 ], "text": "388,401,450", "html_text": "388,401,450", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 526.6508, 318, 543.4768 ], "text": "372,426,855", "html_text": "372,426,855", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 526.6508, 415.44, 543.4768 ], "text": "693,933,800", "html_text": "693,933,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 526.6508, 512.88, 543.4768 ], "text": "261,437,200", "html_text": "261,437,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 526.6508, 610.32, 543.4768 ], "text": "258,884,200", "html_text": "258,884,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.68, 509.8249, 610.32, 526.6508 ], "cells": [ { "location": [ 25.68, 509.8249, 123.12, 526.6508 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 509.8249, 220.56, 526.6508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 509.8249, 318, 526.6508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 509.8249, 415.44, 526.6508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 509.8249, 512.88, 526.6508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 509.8249, 610.32, 526.6508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.68, 492.9989, 610.32, 509.8249 ], "cells": [ { "location": [ 25.68, 492.9989, 123.12, 509.8249 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 492.9989, 220.56, 509.8249 ], "text": "(155,472,076)", "html_text": "(155,472,076)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 492.9989, 318, 509.8249 ], "text": "(119,433,813)", "html_text": "(119,433,813)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 492.9989, 415.44, 509.8249 ], "text": "(113,750,500)", "html_text": "(113,750,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 492.9989, 512.88, 509.8249 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 492.9989, 610.32, 509.8249 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.68, 476.173, 610.32, 492.9989 ], "cells": [ { "location": [ 25.68, 476.173, 123.12, 492.9989 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 476.173, 220.56, 492.9989 ], "text": "1,169,379,797", "html_text": "1,169,379,797", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 476.173, 318, 492.9989 ], "text": "1,007,983,542", "html_text": "1,007,983,542", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 476.173, 415.44, 492.9989 ], "text": "2,759,538,900", "html_text": "2,759,538,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 476.173, 512.88, 492.9989 ], "text": "1,322,254,600", "html_text": "1,322,254,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 476.173, 610.32, 492.9989 ], "text": "1,331,496,700", "html_text": "1,331,496,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.68, 459.347, 610.32, 476.173 ], "cells": [ { "location": [ 25.68, 459.347, 123.12, 476.173 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 459.347, 220.56, 476.173 ], "text": "1,013,907,722", "html_text": "1,013,907,722", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 459.347, 318, 476.173 ], "text": "888,549,730", "html_text": "888,549,730", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 459.347, 415.44, 476.173 ], "text": "2,645,788,400", "html_text": "2,645,788,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 459.347, 512.88, 476.173 ], "text": "1,322,254,600", "html_text": "1,322,254,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 459.347, 610.32, 476.173 ], "text": "1,331,496,700", "html_text": "1,331,496,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.68, 442.5211, 610.32, 459.347 ], "cells": [ { "location": [ 25.68, 442.5211, 123.12, 459.347 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 442.5211, 220.56, 459.347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 442.5211, 318, 459.347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 442.5211, 415.44, 459.347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 442.5211, 512.88, 459.347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 442.5211, 610.32, 459.347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.68, 425.6951, 610.32, 442.5211 ], "cells": [ { "location": [ 25.68, 425.6951, 123.12, 442.5211 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 425.6951, 220.56, 442.5211 ], "text": "1,623,025,800", "html_text": "1,623,025,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 425.6951, 318, 442.5211 ], "text": "1,929,404,900", "html_text": "1,929,404,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 425.6951, 415.44, 442.5211 ], "text": "1,826,389,200", "html_text": "1,826,389,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 425.6951, 512.88, 442.5211 ], "text": "1,782,514,300", "html_text": "1,782,514,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 425.6951, 610.32, 442.5211 ], "text": "1,852,318,900", "html_text": "1,852,318,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.68, 408.8692, 610.32, 425.6951 ], "cells": [ { "location": [ 25.68, 408.8692, 123.12, 425.6951 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 408.8692, 220.56, 425.6951 ], "text": "12,397,500", "html_text": "12,397,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 408.8692, 318, 425.6951 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 408.8692, 415.44, 425.6951 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 408.8692, 512.88, 425.6951 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 408.8692, 610.32, 425.6951 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.68, 392.0432, 610.32, 408.8692 ], "cells": [ { "location": [ 25.68, 392.0432, 123.12, 408.8692 ], "text": "Surplus Expenditure Plan", "html_text": "Surplus Expenditure Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 392.0432, 220.56, 408.8692 ], "text": "55,504,572", "html_text": "55,504,572", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 392.0432, 318, 408.8692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 392.0432, 415.44, 408.8692 ], "text": "61,645,600", "html_text": "61,645,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 392.0432, 512.88, 408.8692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 392.0432, 610.32, 408.8692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.68, 375.2173, 610.32, 392.0432 ], "cells": [ { "location": [ 25.68, 375.2173, 123.12, 392.0432 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 375.2173, 220.56, 392.0432 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 375.2173, 318, 392.0432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 375.2173, 415.44, 392.0432 ], "text": "5,035,600", "html_text": "5,035,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 375.2173, 512.88, 392.0432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 375.2173, 610.32, 392.0432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.68, 358.3914, 610.32, 375.2173 ], "cells": [ { "location": [ 25.68, 358.3914, 123.12, 375.2173 ], "text": "Continuing Approp-Road Fund", "html_text": "Continuing Approp-Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 358.3914, 220.56, 375.2173 ], "text": "531,452,211", "html_text": "531,452,211", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 358.3914, 318, 375.2173 ], "text": "422,266,201", "html_text": "422,266,201", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 358.3914, 415.44, 375.2173 ], "text": "348,283,600", "html_text": "348,283,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 358.3914, 512.88, 375.2173 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 358.3914, 610.32, 375.2173 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.68, 341.5654, 610.32, 358.3914 ], "cells": [ { "location": [ 25.68, 341.5654, 123.12, 358.3914 ], "text": "Budget Reduction-Road Fund", "html_text": "Budget Reduction-Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 341.5654, 220.56, 358.3914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 341.5654, 318, 358.3914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 341.5654, 415.44, 358.3914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 341.5654, 512.88, 358.3914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 341.5654, 610.32, 358.3914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.68, 324.7395, 610.32, 341.5654 ], "cells": [ { "location": [ 25.68, 324.7395, 123.12, 341.5654 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 324.7395, 220.56, 341.5654 ], "text": "41,562,845", "html_text": "41,562,845", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 324.7395, 318, 341.5654 ], "text": "(2,991,839)", "html_text": "(2,991,839)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 324.7395, 415.44, 341.5654 ], "text": "(56,584,300)", "html_text": "(56,584,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 324.7395, 512.88, 341.5654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 324.7395, 610.32, 341.5654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.68, 307.9135, 610.32, 324.7395 ], "cells": [ { "location": [ 25.68, 307.9135, 123.12, 324.7395 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 307.9135, 220.56, 324.7395 ], "text": "2,266,442,928", "html_text": "2,266,442,928", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 307.9135, 318, 324.7395 ], "text": "2,348,679,262", "html_text": "2,348,679,262", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 307.9135, 415.44, 324.7395 ], "text": "2,184,769,700", "html_text": "2,184,769,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 307.9135, 512.88, 324.7395 ], "text": "1,782,514,300", "html_text": "1,782,514,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 307.9135, 610.32, 324.7395 ], "text": "1,852,318,900", "html_text": "1,852,318,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.68, 291.0876, 610.32, 307.9135 ], "cells": [ { "location": [ 25.68, 291.0876, 123.12, 307.9135 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 291.0876, 220.56, 307.9135 ], "text": "4,252,887,631", "html_text": "4,252,887,631", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 291.0876, 318, 307.9135 ], "text": "4,454,559,060", "html_text": "4,454,559,060", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 291.0876, 415.44, 307.9135 ], "text": "6,520,271,700", "html_text": "6,520,271,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 291.0876, 512.88, 307.9135 ], "text": "3,382,965,100", "html_text": "3,382,965,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 291.0876, 610.32, 307.9135 ], "text": "3,459,477,000", "html_text": "3,459,477,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.68, 274.2616, 610.32, 291.0876 ], "cells": [ { "location": [ 25.68, 274.2616, 123.12, 291.0876 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 274.2616, 220.56, 291.0876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 274.2616, 318, 291.0876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 274.2616, 415.44, 291.0876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 274.2616, 512.88, 291.0876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 274.2616, 610.32, 291.0876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.68, 257.4357, 610.32, 274.2616 ], "cells": [ { "location": [ 25.68, 257.4357, 123.12, 274.2616 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 257.4357, 220.56, 274.2616 ], "text": "726,076,871", "html_text": "726,076,871", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 257.4357, 318, 274.2616 ], "text": "762,289,193", "html_text": "762,289,193", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 257.4357, 415.44, 274.2616 ], "text": "1,069,590,200", "html_text": "1,069,590,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 257.4357, 512.88, 274.2616 ], "text": "779,493,300", "html_text": "779,493,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 257.4357, 610.32, 274.2616 ], "text": "791,534,100", "html_text": "791,534,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.68, 240.6097, 610.32, 257.4357 ], "cells": [ { "location": [ 25.68, 240.6097, 123.12, 257.4357 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 240.6097, 220.56, 257.4357 ], "text": "393,789,895", "html_text": "393,789,895", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 240.6097, 318, 257.4357 ], "text": "395,891,131", "html_text": "395,891,131", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 240.6097, 415.44, 257.4357 ], "text": "447,661,200", "html_text": "447,661,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 240.6097, 512.88, 257.4357 ], "text": "441,548,300", "html_text": "441,548,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 240.6097, 610.32, 257.4357 ], "text": "475,922,500", "html_text": "475,922,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.68, 223.7838, 610.32, 240.6097 ], "cells": [ { "location": [ 25.68, 223.7838, 123.12, 240.6097 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 223.7838, 220.56, 240.6097 ], "text": "280,189,433", "html_text": "280,189,433", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 223.7838, 318, 240.6097 ], "text": "331,593,929", "html_text": "331,593,929", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 223.7838, 415.44, 240.6097 ], "text": "593,345,100", "html_text": "593,345,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 223.7838, 512.88, 240.6097 ], "text": "288,534,600", "html_text": "288,534,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 223.7838, 610.32, 240.6097 ], "text": "298,908,600", "html_text": "298,908,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.68, 206.9578, 610.32, 223.7838 ], "cells": [ { "location": [ 25.68, 206.9578, 123.12, 223.7838 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 206.9578, 220.56, 223.7838 ], "text": "205,072,188", "html_text": "205,072,188", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 206.9578, 318, 223.7838 ], "text": "204,386,936", "html_text": "204,386,936", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 206.9578, 415.44, 223.7838 ], "text": "218,896,700", "html_text": "218,896,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 206.9578, 512.88, 223.7838 ], "text": "200,600,500", "html_text": "200,600,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 206.9578, 610.32, 223.7838 ], "text": "155,327,600", "html_text": "155,327,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.68, 190.1319, 610.32, 206.9578 ], "cells": [ { "location": [ 25.68, 190.1319, 123.12, 206.9578 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 190.1319, 220.56, 206.9578 ], "text": "21,304,998", "html_text": "21,304,998", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 190.1319, 318, 206.9578 ], "text": "25,963,777", "html_text": "25,963,777", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 190.1319, 415.44, 206.9578 ], "text": "76,826,600", "html_text": "76,826,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 190.1319, 512.88, 206.9578 ], "text": "12,295,000", "html_text": "12,295,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 190.1319, 610.32, 206.9578 ], "text": "12,685,000", "html_text": "12,685,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.68, 173.3059, 610.32, 190.1319 ], "cells": [ { "location": [ 25.68, 173.3059, 123.12, 190.1319 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 173.3059, 220.56, 190.1319 ], "text": "1,525,238,381", "html_text": "1,525,238,381", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 173.3059, 318, 190.1319 ], "text": "1,385,742,431", "html_text": "1,385,742,431", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 173.3059, 415.44, 190.1319 ], "text": "4,093,362,900", "html_text": "4,093,362,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 173.3059, 512.88, 190.1319 ], "text": "1,643,152,400", "html_text": "1,643,152,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 173.3059, 610.32, 190.1319 ], "text": "1,709,774,700", "html_text": "1,709,774,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.68, 156.48, 610.32, 173.3059 ], "cells": [ { "location": [ 25.68, 156.48, 123.12, 173.3059 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 156.48, 220.56, 173.3059 ], "text": "3,151,671,767", "html_text": "3,151,671,767", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 156.48, 318, 173.3059 ], "text": "3,105,867,397", "html_text": "3,105,867,397", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 156.48, 415.44, 173.3059 ], "text": "6,499,682,700", "html_text": "6,499,682,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.44, 156.48, 512.88, 173.3059 ], "text": "3,365,624,100", "html_text": "3,365,624,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.88, 156.48, 610.32, 173.3059 ], "text": "3,444,152,500", "html_text": "3,444,152,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 37, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 383, "type": "TEXT", "location": { "l": 308.88, "t": 18.96, "r": 325.2, "b": 8.64 }, "text": "362", "reading_order": 1 } ] }, { "page": 384, "items": [ { "page": 384, "type": "TEXT", "location": { "l": 30, "t": 753.84, "r": 203.52, "b": 741.6 }, "text": "EXPENDITURES BY FUND SOURCE", "reading_order": 0 }, { "page": 384, "type": "TABLE", "location": { "l": 28.8, "t": 744.72, "r": 607.2, "b": 516.48 }, "text": "
Total Expenditure by Company Funding Source20072006200520042003
General Fund17,058,11665,750,997995,779,80016,759,00016,777,200
Restricted Funds175,638,078213,465,785673,344,800244,096,200243,559,700
Federal Fund1,133,341,5341,002,300,1742,645,788,4001,322,254,6001,331,496,700
Road Fund1,825,634,0381,824,350,4412,184,769,7001,782,514,3001,852,318,900
TOTAL EXPENDITURES3,151,671,7673,105,867,3976,499,682,7003,365,624,1003,444,152,500
EXPENDITURES BY UNIT
General Administration and Support79,726,89684,510,758157,142,60085,990,20086,632,400
Aviation23,763,15134,535,00461,285,80021,423,50021,465,600
Debt Service133,854,976134,173,692118,683,100100,330,300103,213,000
Highways2,429,325,8782,315,866,2145,438,393,0002,640,039,9002,698,558,800
Public Transportation41,791,09259,911,311275,677,00057,666,70057,716,900
Revenue Sharing362,750,492383,634,441360,187,400341,452,400360,734,600
Vehicle Regulation61,909,28273,835,97788,313,800108,821,100105,381,200
Transfer to Capital Projects18,550,00019,400,0009,900,00010,450,000
TOTAL EXPENDITURES3,151,671,7673,105,867,3976,499,682,7003,365,624,1003,444,152,500
", "rows": [ { "row_index": 0, "location": [ 28.8, 730.455, 607.2, 744.72 ], "cells": [ { "location": [ 28.8, 730.455, 125.2, 744.72 ], "text": "Total Expenditure by Company Funding Source", "html_text": "Total Expenditure by Company Funding Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 730.455, 221.6, 744.72 ], "text": "2007", "html_text": "2007", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 730.455, 318, 744.72 ], "text": "2006", "html_text": "2006", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 730.455, 414.4, 744.72 ], "text": "2005", "html_text": "2005", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 730.455, 510.8, 744.72 ], "text": "2004", "html_text": "2004", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 730.455, 607.2, 744.72 ], "text": "2003", "html_text": "2003", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.8, 716.19, 607.2, 730.455 ], "cells": [ { "location": [ 28.8, 716.19, 125.2, 730.455 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 716.19, 221.6, 730.455 ], "text": "17,058,116", "html_text": "17,058,116", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 716.19, 318, 730.455 ], "text": "65,750,997", "html_text": "65,750,997", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 716.19, 414.4, 730.455 ], "text": "995,779,800", "html_text": "995,779,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 716.19, 510.8, 730.455 ], "text": "16,759,000", "html_text": "16,759,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 716.19, 607.2, 730.455 ], "text": "16,777,200", "html_text": "16,777,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.8, 701.925, 607.2, 716.19 ], "cells": [ { "location": [ 28.8, 701.925, 125.2, 716.19 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 701.925, 221.6, 716.19 ], "text": "175,638,078", "html_text": "175,638,078", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 701.925, 318, 716.19 ], "text": "213,465,785", "html_text": "213,465,785", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 701.925, 414.4, 716.19 ], "text": "673,344,800", "html_text": "673,344,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 701.925, 510.8, 716.19 ], "text": "244,096,200", "html_text": "244,096,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 701.925, 607.2, 716.19 ], "text": "243,559,700", "html_text": "243,559,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.8, 687.66, 607.2, 701.925 ], "cells": [ { "location": [ 28.8, 687.66, 125.2, 701.925 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 687.66, 221.6, 701.925 ], "text": "1,133,341,534", "html_text": "1,133,341,534", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 687.66, 318, 701.925 ], "text": "1,002,300,174", "html_text": "1,002,300,174", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 687.66, 414.4, 701.925 ], "text": "2,645,788,400", "html_text": "2,645,788,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 687.66, 510.8, 701.925 ], "text": "1,322,254,600", "html_text": "1,322,254,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 687.66, 607.2, 701.925 ], "text": "1,331,496,700", "html_text": "1,331,496,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.8, 673.395, 607.2, 687.66 ], "cells": [ { "location": [ 28.8, 673.395, 125.2, 687.66 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 673.395, 221.6, 687.66 ], "text": "1,825,634,038", "html_text": "1,825,634,038", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 673.395, 318, 687.66 ], "text": "1,824,350,441", "html_text": "1,824,350,441", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 673.395, 414.4, 687.66 ], "text": "2,184,769,700", "html_text": "2,184,769,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 673.395, 510.8, 687.66 ], "text": "1,782,514,300", "html_text": "1,782,514,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 673.395, 607.2, 687.66 ], "text": "1,852,318,900", "html_text": "1,852,318,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.8, 659.13, 607.2, 673.395 ], "cells": [ { "location": [ 28.8, 659.13, 125.2, 673.395 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 659.13, 221.6, 673.395 ], "text": "3,151,671,767", "html_text": "3,151,671,767", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 659.13, 318, 673.395 ], "text": "3,105,867,397", "html_text": "3,105,867,397", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 659.13, 414.4, 673.395 ], "text": "6,499,682,700", "html_text": "6,499,682,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 659.13, 510.8, 673.395 ], "text": "3,365,624,100", "html_text": "3,365,624,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 659.13, 607.2, 673.395 ], "text": "3,444,152,500", "html_text": "3,444,152,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.8, 644.865, 607.2, 659.13 ], "cells": [ { "location": [ 28.8, 644.865, 125.2, 659.13 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 644.865, 221.6, 659.13 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 644.865, 318, 659.13 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 644.865, 414.4, 659.13 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 644.865, 510.8, 659.13 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 644.865, 607.2, 659.13 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.8, 630.6, 607.2, 644.865 ], "cells": [ { "location": [ 28.8, 630.6, 125.2, 644.865 ], "text": "General Administration and Support", "html_text": "General Administration and Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 630.6, 221.6, 644.865 ], "text": "79,726,896", "html_text": "79,726,896", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 630.6, 318, 644.865 ], "text": "84,510,758", "html_text": "84,510,758", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 630.6, 414.4, 644.865 ], "text": "157,142,600", "html_text": "157,142,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 630.6, 510.8, 644.865 ], "text": "85,990,200", "html_text": "85,990,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 630.6, 607.2, 644.865 ], "text": "86,632,400", "html_text": "86,632,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.8, 616.335, 607.2, 630.6 ], "cells": [ { "location": [ 28.8, 616.335, 125.2, 630.6 ], "text": "Aviation", "html_text": "Aviation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 616.335, 221.6, 630.6 ], "text": "23,763,151", "html_text": "23,763,151", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 616.335, 318, 630.6 ], "text": "34,535,004", "html_text": "34,535,004", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 616.335, 414.4, 630.6 ], "text": "61,285,800", "html_text": "61,285,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 616.335, 510.8, 630.6 ], "text": "21,423,500", "html_text": "21,423,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 616.335, 607.2, 630.6 ], "text": "21,465,600", "html_text": "21,465,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.8, 602.07, 607.2, 616.335 ], "cells": [ { "location": [ 28.8, 602.07, 125.2, 616.335 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 602.07, 221.6, 616.335 ], "text": "133,854,976", "html_text": "133,854,976", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 602.07, 318, 616.335 ], "text": "134,173,692", "html_text": "134,173,692", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 602.07, 414.4, 616.335 ], "text": "118,683,100", "html_text": "118,683,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 602.07, 510.8, 616.335 ], "text": "100,330,300", "html_text": "100,330,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 602.07, 607.2, 616.335 ], "text": "103,213,000", "html_text": "103,213,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.8, 587.805, 607.2, 602.07 ], "cells": [ { "location": [ 28.8, 587.805, 125.2, 602.07 ], "text": "Highways", "html_text": "Highways", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 587.805, 221.6, 602.07 ], "text": "2,429,325,878", "html_text": "2,429,325,878", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 587.805, 318, 602.07 ], "text": "2,315,866,214", "html_text": "2,315,866,214", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 587.805, 414.4, 602.07 ], "text": "5,438,393,000", "html_text": "5,438,393,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 587.805, 510.8, 602.07 ], "text": "2,640,039,900", "html_text": "2,640,039,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 587.805, 607.2, 602.07 ], "text": "2,698,558,800", "html_text": "2,698,558,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.8, 573.54, 607.2, 587.805 ], "cells": [ { "location": [ 28.8, 573.54, 125.2, 587.805 ], "text": "Public Transportation", "html_text": "Public Transportation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 573.54, 221.6, 587.805 ], "text": "41,791,092", "html_text": "41,791,092", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 573.54, 318, 587.805 ], "text": "59,911,311", "html_text": "59,911,311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 573.54, 414.4, 587.805 ], "text": "275,677,000", "html_text": "275,677,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 573.54, 510.8, 587.805 ], "text": "57,666,700", "html_text": "57,666,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 573.54, 607.2, 587.805 ], "text": "57,716,900", "html_text": "57,716,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.8, 559.275, 607.2, 573.54 ], "cells": [ { "location": [ 28.8, 559.275, 125.2, 573.54 ], "text": "Revenue Sharing", "html_text": "Revenue Sharing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 559.275, 221.6, 573.54 ], "text": "362,750,492", "html_text": "362,750,492", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 559.275, 318, 573.54 ], "text": "383,634,441", "html_text": "383,634,441", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 559.275, 414.4, 573.54 ], "text": "360,187,400", "html_text": "360,187,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 559.275, 510.8, 573.54 ], "text": "341,452,400", "html_text": "341,452,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 559.275, 607.2, 573.54 ], "text": "360,734,600", "html_text": "360,734,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.8, 545.01, 607.2, 559.275 ], "cells": [ { "location": [ 28.8, 545.01, 125.2, 559.275 ], "text": "Vehicle Regulation", "html_text": "Vehicle Regulation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 545.01, 221.6, 559.275 ], "text": "61,909,282", "html_text": "61,909,282", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 545.01, 318, 559.275 ], "text": "73,835,977", "html_text": "73,835,977", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 545.01, 414.4, 559.275 ], "text": "88,313,800", "html_text": "88,313,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 545.01, 510.8, 559.275 ], "text": "108,821,100", "html_text": "108,821,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 545.01, 607.2, 559.275 ], "text": "105,381,200", "html_text": "105,381,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.8, 530.745, 607.2, 545.01 ], "cells": [ { "location": [ 28.8, 530.745, 125.2, 545.01 ], "text": "Transfer to Capital Projects", "html_text": "Transfer to Capital Projects", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 530.745, 221.6, 545.01 ], "text": "18,550,000", "html_text": "18,550,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 530.745, 318, 545.01 ], "text": "19,400,000", "html_text": "19,400,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 530.745, 414.4, 545.01 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 530.745, 510.8, 545.01 ], "text": "9,900,000", "html_text": "9,900,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 530.745, 607.2, 545.01 ], "text": "10,450,000", "html_text": "10,450,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.8, 516.48, 607.2, 530.745 ], "cells": [ { "location": [ 28.8, 516.48, 125.2, 530.745 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.2, 516.48, 221.6, 530.745 ], "text": "3,151,671,767", "html_text": "3,151,671,767", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.6, 516.48, 318, 530.745 ], "text": "3,105,867,397", "html_text": "3,105,867,397", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318, 516.48, 414.4, 530.745 ], "text": "6,499,682,700", "html_text": "6,499,682,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.4, 516.48, 510.8, 530.745 ], "text": "3,365,624,100", "html_text": "3,365,624,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.8, 516.48, 607.2, 530.745 ], "text": "3,444,152,500", "html_text": "3,444,152,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 16, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 384, "type": "TEXT", "location": { "l": 25.92, "t": 503.04, "r": 601.92, "b": 453.36 }, "text": "The Transportation Cabinet is responsible for maintaining and improving transportation services in the Commonwealth. All modes of transportation are addressed by the Cabinet, including air transportation, railroads, waterways, public transit, and highways. The Secretary of Transportation, who is appointed by the Governor, heads the organization. The duties and responsibilities of the Cabinet are found in Titles XV and XVI of the Kentucky Revised Statutes.", "reading_order": 2 }, { "page": 384, "type": "TEXT", "location": { "l": 25.68, "t": 444.72, "r": 606.48, "b": 383.28 }, "text": "The Cabinet receives funding from the state Road Fund, proceeds from highway bonds issued by the Kentucky Turnpike Authority, and federal aid apportionments for highways. Other revenue sources include agency receipts, non highway federal aid, the state General Fund, and a federal fund leveraging mechanism titled Grant Anticipation Revenue Vehicle (GARVEE) bonds. The revenue components of the Road Fund are the motor fuels tax, motor vehicle usage tax, license and privilege taxes, interest income, and miscellaneous departmental fees, permits, and sales.", "reading_order": 3 }, { "page": 384, "type": "TEXT", "location": { "l": 26.16, "t": 374.64, "r": 545.28, "b": 349.92 }, "text": "Seven major budget units comprise the Transportation Cabinet: General Administration and Support, Aviation, Public Transportation, Revenue Sharing, Highways, Vehicle Regulation, and Debt Service.", "reading_order": 4 }, { "page": 384, "type": "TEXT", "location": { "l": 25.44, "t": 340.56, "r": 602.16, "b": 231.36 }, "text": "Organizationally, the agency is divided into four departments: Aviation, Vehicle Regulation, Rural and Municipal Aid, and Highways. Each department is headed by a commissioner directly responsible to the Secretary. Other organizational units include the Office of Support Services, the Office of Transportation Delivery, the Office of Audits, the Office of Human Resource Management, the Office of Information Technology, the Office of Legal Services, the Office of Public Affairs, the Office of Budget and Fiscal Management, the Office for Civil Rights and Small Business Development, and the Office of Inspector General. These units report to the Office of the Secretary. The following offices report to the State Highway Engineer in the Department of Highways: the Office of Project Development, the Office of Project Delivery and Preservation, the Office of Highway Safety, and Highway District Offices One through Twelve. The Office of Local Programs and the Office of Rural and Secondary Roads report to the Commissioner of Rural and Municipal Aid.", "reading_order": 5 }, { "page": 384, "type": "TEXT", "location": { "l": 25.68, "t": 222.96, "r": 601.2, "b": 161.28 }, "text": "The Transportation Cabinet has its origin as an agency of the Commonwealth of Kentucky in 1912 when the General Assembly established the Department of Highways. Legislation in 1974 created the Department of Transportation by consolidating the Departments of Highways, Motor Transportation, and Aeronautics, plus certain transportation-related functions of the Department of Public Safety and the Department of Revenue. The 1982 General Assembly established the Transportation Cabinet as the successor to the Department of Transportation, and it assumed all of the duties formerly associated with the Department.", "reading_order": 6 }, { "page": 384, "type": "TEXT", "location": { "l": 309.36, "t": 18.48, "r": 324.72, "b": 8.64 }, "text": "363", "reading_order": 7 } ] }, { "page": 385, "items": [ { "page": 385, "type": "TABLE", "location": { "l": 26.4, "t": 762.48, "r": 609.12, "b": 50.88 }, "text": "
General Administration and Support
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation500,000500,000500,000500,000500,000
Total General Fund500,000500,000500,000500,000500,000
Restricted Funds
Balance Forward230,316210,149150,70073,400
Current Receipts1,437,4351,412,5952,701,9002,727,6002,741,700
Non-Revenue Receipts(468,481)(316,058)
Total Restricted Funds1,199,2701,306,6862,852,6002,801,0002,741,700
Federal Fund
Current Receipts990,70769,456,000
Total Federal Fund990,70769,456,000
Road Fund
Regular Appropriation81,626,40083,526,10084,407,40082,689,20083,390,700
State Salary and Compensation Allocation1,016,000
Budget Reduction-Road Fund
Total Road Fund82,642,40083,526,10084,407,40082,689,20083,390,700
TOTAL SOURCE OF FUNDS84,341,67086,323,493157,216,00085,990,20086,632,400
EXPENDITURES BY CLASS
Personnel Costs43,549,26842,706,87744,418,00045,487,00046,202,600
Operating Expenses35,310,30540,868,63340,848,10038,527,70038,454,300
Grants Loans Benefits503,111502,831502,500502,500502,500
Debt Service344,988340,888345,000
Capital Outlay48,34470,938,8001,382,8001,382,800
Construction19,22443,18590,20090,20090,200
TOTAL EXPENDITURES79,726,89684,510,758157,142,60085,990,20086,632,400
EXPENDITURES BY FUND SOURCE
General Fund500,000500,000500,000500,000500,000
Restricted Funds989,1211,156,0082,779,2002,801,0002,741,700
Federal Fund990,70769,456,000
Road Fund78,237,77581,864,04384,407,40082,689,20083,390,700
TOTAL EXPENDITURES79,726,89684,510,758157,142,60085,990,20086,632,400
EXPENDITURES BY UNIT
Office of the Secretary9,173,2599,797,10180,019,30010,628,30010,823,900
Legal Services5,216,8694,634,5055,579,6005,788,8005,859,300
Office of Human Resource Management4,321,1514,310,4274,335,5004,497,5004,589,300
Office of Support Services16,456,23519,652,32921,151,40017,707,50017,816,800
Technology39,238,38241,091,88241,005,30042,136,00042,213,700
Office of Audits5,321,0015,024,5135,051,5005,232,1005,329,400
TOTAL EXPENDITURES79,726,89684,510,758157,142,60085,990,20086,632,400
", "rows": [ { "row_index": 0, "location": [ 26.4, 745.5371, 609.12, 762.48 ], "cells": [ { "location": [ 26.4, 745.5371, 123.52, 762.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 745.5371, 609.12, 762.48 ], "text": "General Administration and Support", "html_text": "General Administration and Support", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 728.5943, 609.12, 745.5371 ], "cells": [ { "location": [ 26.4, 728.5943, 123.52, 745.5371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 728.5943, 220.64, 745.5371 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 728.5943, 317.76, 745.5371 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 728.5943, 414.88, 745.5371 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 728.5943, 512, 745.5371 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 728.5943, 609.12, 745.5371 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 711.6514, 609.12, 728.5943 ], "cells": [ { "location": [ 26.4, 711.6514, 123.52, 728.5943 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 711.6514, 220.64, 728.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 711.6514, 317.76, 728.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 711.6514, 414.88, 728.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 711.6514, 512, 728.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 711.6514, 609.12, 728.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 694.7086, 609.12, 711.6514 ], "cells": [ { "location": [ 26.4, 694.7086, 123.52, 711.6514 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 694.7086, 220.64, 711.6514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 694.7086, 317.76, 711.6514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 694.7086, 414.88, 711.6514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 694.7086, 512, 711.6514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 694.7086, 609.12, 711.6514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 677.7657, 609.12, 694.7086 ], "cells": [ { "location": [ 26.4, 677.7657, 123.52, 694.7086 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 677.7657, 220.64, 694.7086 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 677.7657, 317.76, 694.7086 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 677.7657, 414.88, 694.7086 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 677.7657, 512, 694.7086 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 677.7657, 609.12, 694.7086 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 660.8229, 609.12, 677.7657 ], "cells": [ { "location": [ 26.4, 660.8229, 123.52, 677.7657 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 660.8229, 220.64, 677.7657 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 660.8229, 317.76, 677.7657 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 660.8229, 414.88, 677.7657 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 660.8229, 512, 677.7657 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 660.8229, 609.12, 677.7657 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 643.88, 609.12, 660.8229 ], "cells": [ { "location": [ 26.4, 643.88, 123.52, 660.8229 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 643.88, 220.64, 660.8229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 643.88, 317.76, 660.8229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 643.88, 414.88, 660.8229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 643.88, 512, 660.8229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 643.88, 609.12, 660.8229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 626.9371, 609.12, 643.88 ], "cells": [ { "location": [ 26.4, 626.9371, 123.52, 643.88 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 626.9371, 220.64, 643.88 ], "text": "230,316", "html_text": "230,316", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 626.9371, 317.76, 643.88 ], "text": "210,149", "html_text": "210,149", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 626.9371, 414.88, 643.88 ], "text": "150,700", "html_text": "150,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 626.9371, 512, 643.88 ], "text": "73,400", "html_text": "73,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 626.9371, 609.12, 643.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 609.9943, 609.12, 626.9371 ], "cells": [ { "location": [ 26.4, 609.9943, 123.52, 626.9371 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 609.9943, 220.64, 626.9371 ], "text": "1,437,435", "html_text": "1,437,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 609.9943, 317.76, 626.9371 ], "text": "1,412,595", "html_text": "1,412,595", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 609.9943, 414.88, 626.9371 ], "text": "2,701,900", "html_text": "2,701,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 609.9943, 512, 626.9371 ], "text": "2,727,600", "html_text": "2,727,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 609.9943, 609.12, 626.9371 ], "text": "2,741,700", "html_text": "2,741,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 593.0514, 609.12, 609.9943 ], "cells": [ { "location": [ 26.4, 593.0514, 123.52, 609.9943 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 593.0514, 220.64, 609.9943 ], "text": "(468,481)", "html_text": "(468,481)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 593.0514, 317.76, 609.9943 ], "text": "(316,058)", "html_text": "(316,058)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 593.0514, 414.88, 609.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 593.0514, 512, 609.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 593.0514, 609.12, 609.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 576.1086, 609.12, 593.0514 ], "cells": [ { "location": [ 26.4, 576.1086, 123.52, 593.0514 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 576.1086, 220.64, 593.0514 ], "text": "1,199,270", "html_text": "1,199,270", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 576.1086, 317.76, 593.0514 ], "text": "1,306,686", "html_text": "1,306,686", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 576.1086, 414.88, 593.0514 ], "text": "2,852,600", "html_text": "2,852,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 576.1086, 512, 593.0514 ], "text": "2,801,000", "html_text": "2,801,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 576.1086, 609.12, 593.0514 ], "text": "2,741,700", "html_text": "2,741,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 559.1657, 609.12, 576.1086 ], "cells": [ { "location": [ 26.4, 559.1657, 123.52, 576.1086 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 559.1657, 220.64, 576.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 559.1657, 317.76, 576.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 559.1657, 414.88, 576.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 559.1657, 512, 576.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 559.1657, 609.12, 576.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 542.2229, 609.12, 559.1657 ], "cells": [ { "location": [ 26.4, 542.2229, 123.52, 559.1657 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 542.2229, 220.64, 559.1657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 542.2229, 317.76, 559.1657 ], "text": "990,707", "html_text": "990,707", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 542.2229, 414.88, 559.1657 ], "text": "69,456,000", "html_text": "69,456,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 542.2229, 512, 559.1657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 542.2229, 609.12, 559.1657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 525.28, 609.12, 542.2229 ], "cells": [ { "location": [ 26.4, 525.28, 123.52, 542.2229 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 525.28, 220.64, 542.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 525.28, 317.76, 542.2229 ], "text": "990,707", "html_text": "990,707", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 525.28, 414.88, 542.2229 ], "text": "69,456,000", "html_text": "69,456,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 525.28, 512, 542.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 525.28, 609.12, 542.2229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 508.3371, 609.12, 525.28 ], "cells": [ { "location": [ 26.4, 508.3371, 123.52, 525.28 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 508.3371, 220.64, 525.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 508.3371, 317.76, 525.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 508.3371, 414.88, 525.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 508.3371, 512, 525.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 508.3371, 609.12, 525.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 491.3943, 609.12, 508.3371 ], "cells": [ { "location": [ 26.4, 491.3943, 123.52, 508.3371 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 491.3943, 220.64, 508.3371 ], "text": "81,626,400", "html_text": "81,626,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 491.3943, 317.76, 508.3371 ], "text": "83,526,100", "html_text": "83,526,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 491.3943, 414.88, 508.3371 ], "text": "84,407,400", "html_text": "84,407,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 491.3943, 512, 508.3371 ], "text": "82,689,200", "html_text": "82,689,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 491.3943, 609.12, 508.3371 ], "text": "83,390,700", "html_text": "83,390,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 474.4514, 609.12, 491.3943 ], "cells": [ { "location": [ 26.4, 474.4514, 123.52, 491.3943 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 474.4514, 220.64, 491.3943 ], "text": "1,016,000", "html_text": "1,016,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 474.4514, 317.76, 491.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 474.4514, 414.88, 491.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 474.4514, 512, 491.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 474.4514, 609.12, 491.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 457.5086, 609.12, 474.4514 ], "cells": [ { "location": [ 26.4, 457.5086, 123.52, 474.4514 ], "text": "Budget Reduction-Road Fund", "html_text": "Budget Reduction-Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 457.5086, 220.64, 474.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 457.5086, 317.76, 474.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 457.5086, 414.88, 474.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 457.5086, 512, 474.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 457.5086, 609.12, 474.4514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 440.5657, 609.12, 457.5086 ], "cells": [ { "location": [ 26.4, 440.5657, 123.52, 457.5086 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 440.5657, 220.64, 457.5086 ], "text": "82,642,400", "html_text": "82,642,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 440.5657, 317.76, 457.5086 ], "text": "83,526,100", "html_text": "83,526,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 440.5657, 414.88, 457.5086 ], "text": "84,407,400", "html_text": "84,407,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 440.5657, 512, 457.5086 ], "text": "82,689,200", "html_text": "82,689,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 440.5657, 609.12, 457.5086 ], "text": "83,390,700", "html_text": "83,390,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 423.6229, 609.12, 440.5657 ], "cells": [ { "location": [ 26.4, 423.6229, 123.52, 440.5657 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 423.6229, 220.64, 440.5657 ], "text": "84,341,670", "html_text": "84,341,670", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 423.6229, 317.76, 440.5657 ], "text": "86,323,493", "html_text": "86,323,493", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 423.6229, 414.88, 440.5657 ], "text": "157,216,000", "html_text": "157,216,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 423.6229, 512, 440.5657 ], "text": "85,990,200", "html_text": "85,990,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 423.6229, 609.12, 440.5657 ], "text": "86,632,400", "html_text": "86,632,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 406.68, 609.12, 423.6229 ], "cells": [ { "location": [ 26.4, 406.68, 123.52, 423.6229 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 406.68, 220.64, 423.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 406.68, 317.76, 423.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 406.68, 414.88, 423.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 406.68, 512, 423.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 406.68, 609.12, 423.6229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 389.7371, 609.12, 406.68 ], "cells": [ { "location": [ 26.4, 389.7371, 123.52, 406.68 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 389.7371, 220.64, 406.68 ], "text": "43,549,268", "html_text": "43,549,268", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 389.7371, 317.76, 406.68 ], "text": "42,706,877", "html_text": "42,706,877", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 389.7371, 414.88, 406.68 ], "text": "44,418,000", "html_text": "44,418,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 389.7371, 512, 406.68 ], "text": "45,487,000", "html_text": "45,487,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 389.7371, 609.12, 406.68 ], "text": "46,202,600", "html_text": "46,202,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 372.7943, 609.12, 389.7371 ], "cells": [ { "location": [ 26.4, 372.7943, 123.52, 389.7371 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 372.7943, 220.64, 389.7371 ], "text": "35,310,305", "html_text": "35,310,305", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 372.7943, 317.76, 389.7371 ], "text": "40,868,633", "html_text": "40,868,633", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 372.7943, 414.88, 389.7371 ], "text": "40,848,100", "html_text": "40,848,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 372.7943, 512, 389.7371 ], "text": "38,527,700", "html_text": "38,527,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 372.7943, 609.12, 389.7371 ], "text": "38,454,300", "html_text": "38,454,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 355.8514, 609.12, 372.7943 ], "cells": [ { "location": [ 26.4, 355.8514, 123.52, 372.7943 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 355.8514, 220.64, 372.7943 ], "text": "503,111", "html_text": "503,111", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 355.8514, 317.76, 372.7943 ], "text": "502,831", "html_text": "502,831", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 355.8514, 414.88, 372.7943 ], "text": "502,500", "html_text": "502,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 355.8514, 512, 372.7943 ], "text": "502,500", "html_text": "502,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 355.8514, 609.12, 372.7943 ], "text": "502,500", "html_text": "502,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.4, 338.9086, 609.12, 355.8514 ], "cells": [ { "location": [ 26.4, 338.9086, 123.52, 355.8514 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 338.9086, 220.64, 355.8514 ], "text": "344,988", "html_text": "344,988", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 338.9086, 317.76, 355.8514 ], "text": "340,888", "html_text": "340,888", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 338.9086, 414.88, 355.8514 ], "text": "345,000", "html_text": "345,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 338.9086, 512, 355.8514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 338.9086, 609.12, 355.8514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.4, 321.9657, 609.12, 338.9086 ], "cells": [ { "location": [ 26.4, 321.9657, 123.52, 338.9086 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 321.9657, 220.64, 338.9086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 321.9657, 317.76, 338.9086 ], "text": "48,344", "html_text": "48,344", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 321.9657, 414.88, 338.9086 ], "text": "70,938,800", "html_text": "70,938,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 321.9657, 512, 338.9086 ], "text": "1,382,800", "html_text": "1,382,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 321.9657, 609.12, 338.9086 ], "text": "1,382,800", "html_text": "1,382,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.4, 305.0229, 609.12, 321.9657 ], "cells": [ { "location": [ 26.4, 305.0229, 123.52, 321.9657 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 305.0229, 220.64, 321.9657 ], "text": "19,224", "html_text": "19,224", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 305.0229, 317.76, 321.9657 ], "text": "43,185", "html_text": "43,185", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 305.0229, 414.88, 321.9657 ], "text": "90,200", "html_text": "90,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 305.0229, 512, 321.9657 ], "text": "90,200", "html_text": "90,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 305.0229, 609.12, 321.9657 ], "text": "90,200", "html_text": "90,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.4, 288.08, 609.12, 305.0229 ], "cells": [ { "location": [ 26.4, 288.08, 123.52, 305.0229 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 288.08, 220.64, 305.0229 ], "text": "79,726,896", "html_text": "79,726,896", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 288.08, 317.76, 305.0229 ], "text": "84,510,758", "html_text": "84,510,758", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 288.08, 414.88, 305.0229 ], "text": "157,142,600", "html_text": "157,142,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 288.08, 512, 305.0229 ], "text": "85,990,200", "html_text": "85,990,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 288.08, 609.12, 305.0229 ], "text": "86,632,400", "html_text": "86,632,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.4, 271.1371, 609.12, 288.08 ], "cells": [ { "location": [ 26.4, 271.1371, 123.52, 288.08 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 271.1371, 220.64, 288.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 271.1371, 317.76, 288.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 271.1371, 414.88, 288.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 271.1371, 512, 288.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 271.1371, 609.12, 288.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.4, 254.1943, 609.12, 271.1371 ], "cells": [ { "location": [ 26.4, 254.1943, 123.52, 271.1371 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 254.1943, 220.64, 271.1371 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 254.1943, 317.76, 271.1371 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 254.1943, 414.88, 271.1371 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 254.1943, 512, 271.1371 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 254.1943, 609.12, 271.1371 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.4, 237.2514, 609.12, 254.1943 ], "cells": [ { "location": [ 26.4, 237.2514, 123.52, 254.1943 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 237.2514, 220.64, 254.1943 ], "text": "989,121", "html_text": "989,121", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 237.2514, 317.76, 254.1943 ], "text": "1,156,008", "html_text": "1,156,008", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 237.2514, 414.88, 254.1943 ], "text": "2,779,200", "html_text": "2,779,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 237.2514, 512, 254.1943 ], "text": "2,801,000", "html_text": "2,801,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 237.2514, 609.12, 254.1943 ], "text": "2,741,700", "html_text": "2,741,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.4, 220.3086, 609.12, 237.2514 ], "cells": [ { "location": [ 26.4, 220.3086, 123.52, 237.2514 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 220.3086, 220.64, 237.2514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 220.3086, 317.76, 237.2514 ], "text": "990,707", "html_text": "990,707", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 220.3086, 414.88, 237.2514 ], "text": "69,456,000", "html_text": "69,456,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 220.3086, 512, 237.2514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 220.3086, 609.12, 237.2514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 26.4, 203.3657, 609.12, 220.3086 ], "cells": [ { "location": [ 26.4, 203.3657, 123.52, 220.3086 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 203.3657, 220.64, 220.3086 ], "text": "78,237,775", "html_text": "78,237,775", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 203.3657, 317.76, 220.3086 ], "text": "81,864,043", "html_text": "81,864,043", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 203.3657, 414.88, 220.3086 ], "text": "84,407,400", "html_text": "84,407,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 203.3657, 512, 220.3086 ], "text": "82,689,200", "html_text": "82,689,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 203.3657, 609.12, 220.3086 ], "text": "83,390,700", "html_text": "83,390,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 26.4, 186.4229, 609.12, 203.3657 ], "cells": [ { "location": [ 26.4, 186.4229, 123.52, 203.3657 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 186.4229, 220.64, 203.3657 ], "text": "79,726,896", "html_text": "79,726,896", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 186.4229, 317.76, 203.3657 ], "text": "84,510,758", "html_text": "84,510,758", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 186.4229, 414.88, 203.3657 ], "text": "157,142,600", "html_text": "157,142,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 186.4229, 512, 203.3657 ], "text": "85,990,200", "html_text": "85,990,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 186.4229, 609.12, 203.3657 ], "text": "86,632,400", "html_text": "86,632,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 26.4, 169.48, 609.12, 186.4229 ], "cells": [ { "location": [ 26.4, 169.48, 123.52, 186.4229 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 169.48, 220.64, 186.4229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 169.48, 317.76, 186.4229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 169.48, 414.88, 186.4229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 169.48, 512, 186.4229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 169.48, 609.12, 186.4229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 26.4, 152.5371, 609.12, 169.48 ], "cells": [ { "location": [ 26.4, 152.5371, 123.52, 169.48 ], "text": "Office of the Secretary", "html_text": "Office of the Secretary", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 152.5371, 220.64, 169.48 ], "text": "9,173,259", "html_text": "9,173,259", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 152.5371, 317.76, 169.48 ], "text": "9,797,101", "html_text": "9,797,101", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 152.5371, 414.88, 169.48 ], "text": "80,019,300", "html_text": "80,019,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 152.5371, 512, 169.48 ], "text": "10,628,300", "html_text": "10,628,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 152.5371, 609.12, 169.48 ], "text": "10,823,900", "html_text": "10,823,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 26.4, 135.5943, 609.12, 152.5371 ], "cells": [ { "location": [ 26.4, 135.5943, 123.52, 152.5371 ], "text": "Legal Services", "html_text": "Legal Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 135.5943, 220.64, 152.5371 ], "text": "5,216,869", "html_text": "5,216,869", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 135.5943, 317.76, 152.5371 ], "text": "4,634,505", "html_text": "4,634,505", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 135.5943, 414.88, 152.5371 ], "text": "5,579,600", "html_text": "5,579,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 135.5943, 512, 152.5371 ], "text": "5,788,800", "html_text": "5,788,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 135.5943, 609.12, 152.5371 ], "text": "5,859,300", "html_text": "5,859,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 26.4, 118.6514, 609.12, 135.5943 ], "cells": [ { "location": [ 26.4, 118.6514, 123.52, 135.5943 ], "text": "Office of Human Resource Management", "html_text": "Office of Human Resource Management", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 118.6514, 220.64, 135.5943 ], "text": "4,321,151", "html_text": "4,321,151", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 118.6514, 317.76, 135.5943 ], "text": "4,310,427", "html_text": "4,310,427", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 118.6514, 414.88, 135.5943 ], "text": "4,335,500", "html_text": "4,335,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 118.6514, 512, 135.5943 ], "text": "4,497,500", "html_text": "4,497,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 118.6514, 609.12, 135.5943 ], "text": "4,589,300", "html_text": "4,589,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 26.4, 101.7086, 609.12, 118.6514 ], "cells": [ { "location": [ 26.4, 101.7086, 123.52, 118.6514 ], "text": "Office of Support Services", "html_text": "Office of Support Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 101.7086, 220.64, 118.6514 ], "text": "16,456,235", "html_text": "16,456,235", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 101.7086, 317.76, 118.6514 ], "text": "19,652,329", "html_text": "19,652,329", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 101.7086, 414.88, 118.6514 ], "text": "21,151,400", "html_text": "21,151,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 101.7086, 512, 118.6514 ], "text": "17,707,500", "html_text": "17,707,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 101.7086, 609.12, 118.6514 ], "text": "17,816,800", "html_text": "17,816,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 26.4, 84.7657, 609.12, 101.7086 ], "cells": [ { "location": [ 26.4, 84.7657, 123.52, 101.7086 ], "text": "Technology", "html_text": "Technology", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 84.7657, 220.64, 101.7086 ], "text": "39,238,382", "html_text": "39,238,382", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 84.7657, 317.76, 101.7086 ], "text": "41,091,882", "html_text": "41,091,882", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 84.7657, 414.88, 101.7086 ], "text": "41,005,300", "html_text": "41,005,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 84.7657, 512, 101.7086 ], "text": "42,136,000", "html_text": "42,136,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 84.7657, 609.12, 101.7086 ], "text": "42,213,700", "html_text": "42,213,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 26.4, 67.8229, 609.12, 84.7657 ], "cells": [ { "location": [ 26.4, 67.8229, 123.52, 84.7657 ], "text": "Office of Audits", "html_text": "Office of Audits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 67.8229, 220.64, 84.7657 ], "text": "5,321,001", "html_text": "5,321,001", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 67.8229, 317.76, 84.7657 ], "text": "5,024,513", "html_text": "5,024,513", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 67.8229, 414.88, 84.7657 ], "text": "5,051,500", "html_text": "5,051,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 67.8229, 512, 84.7657 ], "text": "5,232,100", "html_text": "5,232,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 67.8229, 609.12, 84.7657 ], "text": "5,329,400", "html_text": "5,329,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 26.4, 50.88, 609.12, 67.8229 ], "cells": [ { "location": [ 26.4, 50.88, 123.52, 67.8229 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.52, 50.88, 220.64, 67.8229 ], "text": "79,726,896", "html_text": "79,726,896", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.64, 50.88, 317.76, 67.8229 ], "text": "84,510,758", "html_text": "84,510,758", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 50.88, 414.88, 67.8229 ], "text": "157,142,600", "html_text": "157,142,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.88, 50.88, 512, 67.8229 ], "text": "85,990,200", "html_text": "85,990,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512, 50.88, 609.12, 67.8229 ], "text": "86,632,400", "html_text": "86,632,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 42, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 385, "type": "TEXT", "location": { "l": 308.4, "t": 18.96, "r": 324.72, "b": 8.88 }, "text": "364", "reading_order": 1 } ] }, { "page": 386, "items": [ { "page": 386, "type": "TEXT", "location": { "l": 26.16, "t": 765.12, "r": 571.92, "b": 740.4 }, "text": "The General Administration and Support appropriation unit provides management and administrative services and ensures efficient day to day operations. This unit includes the Office of Secretary and nine other offices.", "reading_order": 0 }, { "page": 386, "type": "TEXT", "location": { "l": 25.92, "t": 731.28, "r": 591.36, "b": 682.08 }, "text": "The Office of Budget and Fiscal Management, the Office for Civil Rights and Small Business Development, the Office of Legal Services, the Office of Public Affairs, the Office of Inspector General, the Office of Human Resource Management, the Office of Support Services, the Office of Audits, and the Office of Information Technology provide leadership, management, and staff support to the Transportation Cabinet and provide the Secretary with the managerial tools necessary to operate the Cabinet.", "reading_order": 1 }, { "page": 386, "type": "TEXT", "location": { "l": 25.2, "t": 672.72, "r": 605.76, "b": 503.76 }, "text": "The Office of the Secretary is the central point of contact with the general public and external organizations and serves as the main policymaking arm of the Cabinet. The Office of Budget and Fiscal Management and the Office of Audits manage the planning and use of the Cabinet's financial resources. The Office for Civil Rights and Small Business Development conducts programs to provide women and minorities an equal opportunity for employment and to compete for highway construction contracts. The Office of Legal Services provides the agency with the required legal representation before administrative boards and all levels of the court system. The Office of Public Affairs is responsible for the Cabinet's communications with employees, the news media, and the general public. The Office of Inspector General exists to provide the Cabinet a mechanism for both employees and Kentuckyians to report incidences of wrongdoing regarding the Cabinet's service. The Office of Human Resource Management is responsible for the Cabinet's human resources policies and personnel utilization and development programs. The Office of Support Services provides oversight and management of the Cabinet's statewide facilities, including all ongoing capital projects not associated with highway construction. Beginning in April 2013, the Office of Support Services began providing production print services for the Executive Branch through its Division of Graphic Design and Printing, a function previously performed by the Commonwealth Office of Technology. The Office of Information Technology is responsible for the technological application development and system support functions for the Cabinet.", "reading_order": 2 }, { "page": 386, "type": "TITLE", "location": { "l": 26.64, "t": 494.88, "r": 59.76, "b": 482.88 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 386, "type": "TEXT", "location": { "l": 25.68, "t": 473.28, "r": 587.04, "b": 448.08 }, "text": "The Governor's budget includes additional funding in the amount of $509,400 in fiscal year 2027 and $1,046,100 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 4 }, { "page": 386, "type": "TEXT", "location": { "l": 26.16, "t": 439.44, "r": 569.04, "b": 426 }, "text": "Road Fund in the amount of $1,200,000 each year is included to support the ongoing costs of the AASHTOWare software.", "reading_order": 5 }, { "page": 386, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "365", "reading_order": 6 } ] }, { "page": 387, "items": [ { "page": 387, "type": "TABLE", "location": { "l": 25.2, "t": 780.48, "r": 610.32, "b": 43.2 }, "text": "
Transportation Aviation
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation757,0001,150,0001,150,0001,165,5001,183,700
Budget Reserve10,600,000
Continuing Approp-General Fund200,000
Budget Reduction-General Fund(34,500)
Total General Fund757,00011,750,0001,315,5001,165,5001,183,700
Restricted Funds
Balance Forward35,652,52640,566,63439,176,4003,714,4006,132,500
Current Receipts25,236,95822,265,64524,350,70024,215,70024,190,100
Non-Revenue Receipts(835,300)(836,935)(837,500)(835,900)(833,700)
Fund Transfers(1,210,000)(2,025,000)(2,010,900)(2,040,400)(1,596,600)
Total Restricted Funds58,844,18459,970,34460,678,70025,053,80027,892,300
Federal Fund
Balance Forward(1,267,716)(3,066,984)(314,200)
Current Receipts1,057,1084,186,9082,482,700500,800500,800
Total Federal Fund(210,608)1,119,9232,168,500500,800500,800
Road Fund
Regular Appropriation1,875,700838,500837,500835,900833,700
State Salary and Compensation Allocation25,900
Total Road Fund1,901,600838,500837,500835,900833,700
TOTAL SOURCE OF FUNDS61,292,17773,678,76765,000,20027,556,00030,410,500
EXPENDITURES BY CLASS
Personnel Costs3,929,6193,826,4784,194,7003,945,0003,989,300
Operating Expenses1,150,4851,121,8781,325,3001,368,7001,368,700
Grants Loans Benefits13,565,58522,879,04553,163,90015,023,90015,023,900
Debt Service1,592,256838,456837,500835,900833,700
Capital Outlay158,2493,635,375
Construction3,366,9562,233,7711,764,400250,000250,000
TOTAL EXPENDITURES23,763,15134,535,00461,285,80021,423,50021,465,600
EXPENDITURES BY FUND SOURCE
General Fund757,00011,468,5311,315,5001,165,5001,183,700
Restricted Funds18,277,55120,793,91856,964,30018,921,30018,947,400
Federal Fund2,856,3771,434,0982,168,500500,800500,800
Road Fund1,872,223838,456837,500835,900833,700
TOTAL EXPENDITURES23,763,15134,535,00461,285,80021,423,50021,465,600
EXPENDITURES BY UNIT
Commonwealth Aviation20,092,17631,164,75357,660,30017,732,60017,755,900
Capital City Airport2,835,7182,531,7942,788,0002,855,0002,876,000
Aviation Administration835,256838,456837,500835,900833,700
TOTAL EXPENDITURES23,763,15134,535,00461,285,80021,423,50021,465,600
", "rows": [ { "row_index": 0, "location": [ 25.2, 763.334, 610.32, 780.48 ], "cells": [ { "location": [ 25.2, 763.334, 122.72, 780.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 763.334, 610.32, 780.48 ], "text": "Transportation Aviation", "html_text": "Transportation Aviation", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.2, 746.1879, 610.32, 763.334 ], "cells": [ { "location": [ 25.2, 746.1879, 122.72, 763.334 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 746.1879, 220.24, 763.334 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 746.1879, 317.76, 763.334 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 746.1879, 415.28, 763.334 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 746.1879, 512.8, 763.334 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 746.1879, 610.32, 763.334 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.2, 729.0419, 610.32, 746.1879 ], "cells": [ { "location": [ 25.2, 729.0419, 122.72, 746.1879 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 729.0419, 220.24, 746.1879 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 729.0419, 317.76, 746.1879 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 729.0419, 415.28, 746.1879 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 729.0419, 512.8, 746.1879 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 729.0419, 610.32, 746.1879 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.2, 711.8958, 610.32, 729.0419 ], "cells": [ { "location": [ 25.2, 711.8958, 122.72, 729.0419 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 711.8958, 220.24, 729.0419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 711.8958, 317.76, 729.0419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 711.8958, 415.28, 729.0419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 711.8958, 512.8, 729.0419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 711.8958, 610.32, 729.0419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.2, 694.7498, 610.32, 711.8958 ], "cells": [ { "location": [ 25.2, 694.7498, 122.72, 711.8958 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 694.7498, 220.24, 711.8958 ], "text": "757,000", "html_text": "757,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 694.7498, 317.76, 711.8958 ], "text": "1,150,000", "html_text": "1,150,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 694.7498, 415.28, 711.8958 ], "text": "1,150,000", "html_text": "1,150,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 694.7498, 512.8, 711.8958 ], "text": "1,165,500", "html_text": "1,165,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 694.7498, 610.32, 711.8958 ], "text": "1,183,700", "html_text": "1,183,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.2, 677.6037, 610.32, 694.7498 ], "cells": [ { "location": [ 25.2, 677.6037, 122.72, 694.7498 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 677.6037, 220.24, 694.7498 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 677.6037, 317.76, 694.7498 ], "text": "10,600,000", "html_text": "10,600,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 677.6037, 415.28, 694.7498 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 677.6037, 512.8, 694.7498 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 677.6037, 610.32, 694.7498 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.2, 660.4577, 610.32, 677.6037 ], "cells": [ { "location": [ 25.2, 660.4577, 122.72, 677.6037 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 660.4577, 220.24, 677.6037 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 660.4577, 317.76, 677.6037 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 660.4577, 415.28, 677.6037 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 660.4577, 512.8, 677.6037 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 660.4577, 610.32, 677.6037 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.2, 643.3116, 610.32, 660.4577 ], "cells": [ { "location": [ 25.2, 643.3116, 122.72, 660.4577 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 643.3116, 220.24, 660.4577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 643.3116, 317.76, 660.4577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 643.3116, 415.28, 660.4577 ], "text": "(34,500)", "html_text": "(34,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 643.3116, 512.8, 660.4577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 643.3116, 610.32, 660.4577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.2, 626.1656, 610.32, 643.3116 ], "cells": [ { "location": [ 25.2, 626.1656, 122.72, 643.3116 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 626.1656, 220.24, 643.3116 ], "text": "757,000", "html_text": "757,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 626.1656, 317.76, 643.3116 ], "text": "11,750,000", "html_text": "11,750,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 626.1656, 415.28, 643.3116 ], "text": "1,315,500", "html_text": "1,315,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 626.1656, 512.8, 643.3116 ], "text": "1,165,500", "html_text": "1,165,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 626.1656, 610.32, 643.3116 ], "text": "1,183,700", "html_text": "1,183,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.2, 609.0195, 610.32, 626.1656 ], "cells": [ { "location": [ 25.2, 609.0195, 122.72, 626.1656 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 609.0195, 220.24, 626.1656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 609.0195, 317.76, 626.1656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 609.0195, 415.28, 626.1656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 609.0195, 512.8, 626.1656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 609.0195, 610.32, 626.1656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.2, 591.8735, 610.32, 609.0195 ], "cells": [ { "location": [ 25.2, 591.8735, 122.72, 609.0195 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 591.8735, 220.24, 609.0195 ], "text": "35,652,526", "html_text": "35,652,526", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 591.8735, 317.76, 609.0195 ], "text": "40,566,634", "html_text": "40,566,634", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 591.8735, 415.28, 609.0195 ], "text": "39,176,400", "html_text": "39,176,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 591.8735, 512.8, 609.0195 ], "text": "3,714,400", "html_text": "3,714,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 591.8735, 610.32, 609.0195 ], "text": "6,132,500", "html_text": "6,132,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.2, 574.7274, 610.32, 591.8735 ], "cells": [ { "location": [ 25.2, 574.7274, 122.72, 591.8735 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 574.7274, 220.24, 591.8735 ], "text": "25,236,958", "html_text": "25,236,958", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 574.7274, 317.76, 591.8735 ], "text": "22,265,645", "html_text": "22,265,645", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 574.7274, 415.28, 591.8735 ], "text": "24,350,700", "html_text": "24,350,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 574.7274, 512.8, 591.8735 ], "text": "24,215,700", "html_text": "24,215,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 574.7274, 610.32, 591.8735 ], "text": "24,190,100", "html_text": "24,190,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.2, 557.5814, 610.32, 574.7274 ], "cells": [ { "location": [ 25.2, 557.5814, 122.72, 574.7274 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 557.5814, 220.24, 574.7274 ], "text": "(835,300)", "html_text": "(835,300)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 557.5814, 317.76, 574.7274 ], "text": "(836,935)", "html_text": "(836,935)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 557.5814, 415.28, 574.7274 ], "text": "(837,500)", "html_text": "(837,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 557.5814, 512.8, 574.7274 ], "text": "(835,900)", "html_text": "(835,900)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 557.5814, 610.32, 574.7274 ], "text": "(833,700)", "html_text": "(833,700)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.2, 540.4353, 610.32, 557.5814 ], "cells": [ { "location": [ 25.2, 540.4353, 122.72, 557.5814 ], "text": "Fund Transfers", "html_text": "Fund Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 540.4353, 220.24, 557.5814 ], "text": "(1,210,000)", "html_text": "(1,210,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 540.4353, 317.76, 557.5814 ], "text": "(2,025,000)", "html_text": "(2,025,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 540.4353, 415.28, 557.5814 ], "text": "(2,010,900)", "html_text": "(2,010,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 540.4353, 512.8, 557.5814 ], "text": "(2,040,400)", "html_text": "(2,040,400)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 540.4353, 610.32, 557.5814 ], "text": "(1,596,600)", "html_text": "(1,596,600)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.2, 523.2893, 610.32, 540.4353 ], "cells": [ { "location": [ 25.2, 523.2893, 122.72, 540.4353 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 523.2893, 220.24, 540.4353 ], "text": "58,844,184", "html_text": "58,844,184", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 523.2893, 317.76, 540.4353 ], "text": "59,970,344", "html_text": "59,970,344", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 523.2893, 415.28, 540.4353 ], "text": "60,678,700", "html_text": "60,678,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 523.2893, 512.8, 540.4353 ], "text": "25,053,800", "html_text": "25,053,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 523.2893, 610.32, 540.4353 ], "text": "27,892,300", "html_text": "27,892,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.2, 506.1433, 610.32, 523.2893 ], "cells": [ { "location": [ 25.2, 506.1433, 122.72, 523.2893 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 506.1433, 220.24, 523.2893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 506.1433, 317.76, 523.2893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 506.1433, 415.28, 523.2893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 506.1433, 512.8, 523.2893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 506.1433, 610.32, 523.2893 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.2, 488.9972, 610.32, 506.1433 ], "cells": [ { "location": [ 25.2, 488.9972, 122.72, 506.1433 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 488.9972, 220.24, 506.1433 ], "text": "(1,267,716)", "html_text": "(1,267,716)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 488.9972, 317.76, 506.1433 ], "text": "(3,066,984)", "html_text": "(3,066,984)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 488.9972, 415.28, 506.1433 ], "text": "(314,200)", "html_text": "(314,200)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 488.9972, 512.8, 506.1433 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 488.9972, 610.32, 506.1433 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.2, 471.8512, 610.32, 488.9972 ], "cells": [ { "location": [ 25.2, 471.8512, 122.72, 488.9972 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 471.8512, 220.24, 488.9972 ], "text": "1,057,108", "html_text": "1,057,108", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 471.8512, 317.76, 488.9972 ], "text": "4,186,908", "html_text": "4,186,908", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 471.8512, 415.28, 488.9972 ], "text": "2,482,700", "html_text": "2,482,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 471.8512, 512.8, 488.9972 ], "text": "500,800", "html_text": "500,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 471.8512, 610.32, 488.9972 ], "text": "500,800", "html_text": "500,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.2, 454.7051, 610.32, 471.8512 ], "cells": [ { "location": [ 25.2, 454.7051, 122.72, 471.8512 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 454.7051, 220.24, 471.8512 ], "text": "(210,608)", "html_text": "(210,608)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 454.7051, 317.76, 471.8512 ], "text": "1,119,923", "html_text": "1,119,923", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 454.7051, 415.28, 471.8512 ], "text": "2,168,500", "html_text": "2,168,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 454.7051, 512.8, 471.8512 ], "text": "500,800", "html_text": "500,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 454.7051, 610.32, 471.8512 ], "text": "500,800", "html_text": "500,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.2, 437.5591, 610.32, 454.7051 ], "cells": [ { "location": [ 25.2, 437.5591, 122.72, 454.7051 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 437.5591, 220.24, 454.7051 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 437.5591, 317.76, 454.7051 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 437.5591, 415.28, 454.7051 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 437.5591, 512.8, 454.7051 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 437.5591, 610.32, 454.7051 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.2, 420.413, 610.32, 437.5591 ], "cells": [ { "location": [ 25.2, 420.413, 122.72, 437.5591 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 420.413, 220.24, 437.5591 ], "text": "1,875,700", "html_text": "1,875,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 420.413, 317.76, 437.5591 ], "text": "838,500", "html_text": "838,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 420.413, 415.28, 437.5591 ], "text": "837,500", "html_text": "837,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 420.413, 512.8, 437.5591 ], "text": "835,900", "html_text": "835,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 420.413, 610.32, 437.5591 ], "text": "833,700", "html_text": "833,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.2, 403.267, 610.32, 420.413 ], "cells": [ { "location": [ 25.2, 403.267, 122.72, 420.413 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 403.267, 220.24, 420.413 ], "text": "25,900", "html_text": "25,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 403.267, 317.76, 420.413 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 403.267, 415.28, 420.413 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 403.267, 512.8, 420.413 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 403.267, 610.32, 420.413 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.2, 386.1209, 610.32, 403.267 ], "cells": [ { "location": [ 25.2, 386.1209, 122.72, 403.267 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 386.1209, 220.24, 403.267 ], "text": "1,901,600", "html_text": "1,901,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 386.1209, 317.76, 403.267 ], "text": "838,500", "html_text": "838,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 386.1209, 415.28, 403.267 ], "text": "837,500", "html_text": "837,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 386.1209, 512.8, 403.267 ], "text": "835,900", "html_text": "835,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 386.1209, 610.32, 403.267 ], "text": "833,700", "html_text": "833,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.2, 368.9749, 610.32, 386.1209 ], "cells": [ { "location": [ 25.2, 368.9749, 122.72, 386.1209 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 368.9749, 220.24, 386.1209 ], "text": "61,292,177", "html_text": "61,292,177", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 368.9749, 317.76, 386.1209 ], "text": "73,678,767", "html_text": "73,678,767", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 368.9749, 415.28, 386.1209 ], "text": "65,000,200", "html_text": "65,000,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 368.9749, 512.8, 386.1209 ], "text": "27,556,000", "html_text": "27,556,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 368.9749, 610.32, 386.1209 ], "text": "30,410,500", "html_text": "30,410,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.2, 351.8288, 610.32, 368.9749 ], "cells": [ { "location": [ 25.2, 351.8288, 122.72, 368.9749 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 351.8288, 220.24, 368.9749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 351.8288, 317.76, 368.9749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 351.8288, 415.28, 368.9749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 351.8288, 512.8, 368.9749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 351.8288, 610.32, 368.9749 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.2, 334.6828, 610.32, 351.8288 ], "cells": [ { "location": [ 25.2, 334.6828, 122.72, 351.8288 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 334.6828, 220.24, 351.8288 ], "text": "3,929,619", "html_text": "3,929,619", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 334.6828, 317.76, 351.8288 ], "text": "3,826,478", "html_text": "3,826,478", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 334.6828, 415.28, 351.8288 ], "text": "4,194,700", "html_text": "4,194,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 334.6828, 512.8, 351.8288 ], "text": "3,945,000", "html_text": "3,945,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 334.6828, 610.32, 351.8288 ], "text": "3,989,300", "html_text": "3,989,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 25.2, 317.5367, 610.32, 334.6828 ], "cells": [ { "location": [ 25.2, 317.5367, 122.72, 334.6828 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 317.5367, 220.24, 334.6828 ], "text": "1,150,485", "html_text": "1,150,485", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 317.5367, 317.76, 334.6828 ], "text": "1,121,878", "html_text": "1,121,878", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 317.5367, 415.28, 334.6828 ], "text": "1,325,300", "html_text": "1,325,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 317.5367, 512.8, 334.6828 ], "text": "1,368,700", "html_text": "1,368,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 317.5367, 610.32, 334.6828 ], "text": "1,368,700", "html_text": "1,368,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 25.2, 300.3907, 610.32, 317.5367 ], "cells": [ { "location": [ 25.2, 300.3907, 122.72, 317.5367 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 300.3907, 220.24, 317.5367 ], "text": "13,565,585", "html_text": "13,565,585", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 300.3907, 317.76, 317.5367 ], "text": "22,879,045", "html_text": "22,879,045", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 300.3907, 415.28, 317.5367 ], "text": "53,163,900", "html_text": "53,163,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 300.3907, 512.8, 317.5367 ], "text": "15,023,900", "html_text": "15,023,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 300.3907, 610.32, 317.5367 ], "text": "15,023,900", "html_text": "15,023,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 25.2, 283.2447, 610.32, 300.3907 ], "cells": [ { "location": [ 25.2, 283.2447, 122.72, 300.3907 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 283.2447, 220.24, 300.3907 ], "text": "1,592,256", "html_text": "1,592,256", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 283.2447, 317.76, 300.3907 ], "text": "838,456", "html_text": "838,456", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 283.2447, 415.28, 300.3907 ], "text": "837,500", "html_text": "837,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 283.2447, 512.8, 300.3907 ], "text": "835,900", "html_text": "835,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 283.2447, 610.32, 300.3907 ], "text": "833,700", "html_text": "833,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 25.2, 266.0986, 610.32, 283.2447 ], "cells": [ { "location": [ 25.2, 266.0986, 122.72, 283.2447 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 266.0986, 220.24, 283.2447 ], "text": "158,249", "html_text": "158,249", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 266.0986, 317.76, 283.2447 ], "text": "3,635,375", "html_text": "3,635,375", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 266.0986, 415.28, 283.2447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 266.0986, 512.8, 283.2447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 266.0986, 610.32, 283.2447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 25.2, 248.9526, 610.32, 266.0986 ], "cells": [ { "location": [ 25.2, 248.9526, 122.72, 266.0986 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 248.9526, 220.24, 266.0986 ], "text": "3,366,956", "html_text": "3,366,956", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 248.9526, 317.76, 266.0986 ], "text": "2,233,771", "html_text": "2,233,771", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 248.9526, 415.28, 266.0986 ], "text": "1,764,400", "html_text": "1,764,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 248.9526, 512.8, 266.0986 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 248.9526, 610.32, 266.0986 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 25.2, 231.8065, 610.32, 248.9526 ], "cells": [ { "location": [ 25.2, 231.8065, 122.72, 248.9526 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 231.8065, 220.24, 248.9526 ], "text": "23,763,151", "html_text": "23,763,151", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 231.8065, 317.76, 248.9526 ], "text": "34,535,004", "html_text": "34,535,004", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 231.8065, 415.28, 248.9526 ], "text": "61,285,800", "html_text": "61,285,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 231.8065, 512.8, 248.9526 ], "text": "21,423,500", "html_text": "21,423,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 231.8065, 610.32, 248.9526 ], "text": "21,465,600", "html_text": "21,465,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 25.2, 214.6605, 610.32, 231.8065 ], "cells": [ { "location": [ 25.2, 214.6605, 122.72, 231.8065 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 214.6605, 220.24, 231.8065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 214.6605, 317.76, 231.8065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 214.6605, 415.28, 231.8065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 214.6605, 512.8, 231.8065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 214.6605, 610.32, 231.8065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 25.2, 197.5144, 610.32, 214.6605 ], "cells": [ { "location": [ 25.2, 197.5144, 122.72, 214.6605 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 197.5144, 220.24, 214.6605 ], "text": "757,000", "html_text": "757,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 197.5144, 317.76, 214.6605 ], "text": "11,468,531", "html_text": "11,468,531", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 197.5144, 415.28, 214.6605 ], "text": "1,315,500", "html_text": "1,315,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 197.5144, 512.8, 214.6605 ], "text": "1,165,500", "html_text": "1,165,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 197.5144, 610.32, 214.6605 ], "text": "1,183,700", "html_text": "1,183,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 25.2, 180.3684, 610.32, 197.5144 ], "cells": [ { "location": [ 25.2, 180.3684, 122.72, 197.5144 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 180.3684, 220.24, 197.5144 ], "text": "18,277,551", "html_text": "18,277,551", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 180.3684, 317.76, 197.5144 ], "text": "20,793,918", "html_text": "20,793,918", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 180.3684, 415.28, 197.5144 ], "text": "56,964,300", "html_text": "56,964,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 180.3684, 512.8, 197.5144 ], "text": "18,921,300", "html_text": "18,921,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 180.3684, 610.32, 197.5144 ], "text": "18,947,400", "html_text": "18,947,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 25.2, 163.2223, 610.32, 180.3684 ], "cells": [ { "location": [ 25.2, 163.2223, 122.72, 180.3684 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 163.2223, 220.24, 180.3684 ], "text": "2,856,377", "html_text": "2,856,377", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 163.2223, 317.76, 180.3684 ], "text": "1,434,098", "html_text": "1,434,098", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 163.2223, 415.28, 180.3684 ], "text": "2,168,500", "html_text": "2,168,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 163.2223, 512.8, 180.3684 ], "text": "500,800", "html_text": "500,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 163.2223, 610.32, 180.3684 ], "text": "500,800", "html_text": "500,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 25.2, 146.0763, 610.32, 163.2223 ], "cells": [ { "location": [ 25.2, 146.0763, 122.72, 163.2223 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 146.0763, 220.24, 163.2223 ], "text": "1,872,223", "html_text": "1,872,223", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 146.0763, 317.76, 163.2223 ], "text": "838,456", "html_text": "838,456", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 146.0763, 415.28, 163.2223 ], "text": "837,500", "html_text": "837,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 146.0763, 512.8, 163.2223 ], "text": "835,900", "html_text": "835,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 146.0763, 610.32, 163.2223 ], "text": "833,700", "html_text": "833,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 25.2, 128.9302, 610.32, 146.0763 ], "cells": [ { "location": [ 25.2, 128.9302, 122.72, 146.0763 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 128.9302, 220.24, 146.0763 ], "text": "23,763,151", "html_text": "23,763,151", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 128.9302, 317.76, 146.0763 ], "text": "34,535,004", "html_text": "34,535,004", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 128.9302, 415.28, 146.0763 ], "text": "61,285,800", "html_text": "61,285,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 128.9302, 512.8, 146.0763 ], "text": "21,423,500", "html_text": "21,423,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 128.9302, 610.32, 146.0763 ], "text": "21,465,600", "html_text": "21,465,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 25.2, 111.7842, 610.32, 128.9302 ], "cells": [ { "location": [ 25.2, 111.7842, 122.72, 128.9302 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 111.7842, 220.24, 128.9302 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 111.7842, 317.76, 128.9302 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 111.7842, 415.28, 128.9302 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 111.7842, 512.8, 128.9302 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 111.7842, 610.32, 128.9302 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 25.2, 94.6381, 610.32, 111.7842 ], "cells": [ { "location": [ 25.2, 94.6381, 122.72, 111.7842 ], "text": "Commonwealth Aviation", "html_text": "Commonwealth Aviation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 94.6381, 220.24, 111.7842 ], "text": "20,092,176", "html_text": "20,092,176", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 94.6381, 317.76, 111.7842 ], "text": "31,164,753", "html_text": "31,164,753", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 94.6381, 415.28, 111.7842 ], "text": "57,660,300", "html_text": "57,660,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 94.6381, 512.8, 111.7842 ], "text": "17,732,600", "html_text": "17,732,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 94.6381, 610.32, 111.7842 ], "text": "17,755,900", "html_text": "17,755,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 25.2, 77.4921, 610.32, 94.6381 ], "cells": [ { "location": [ 25.2, 77.4921, 122.72, 94.6381 ], "text": "Capital City Airport", "html_text": "Capital City Airport", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 77.4921, 220.24, 94.6381 ], "text": "2,835,718", "html_text": "2,835,718", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 77.4921, 317.76, 94.6381 ], "text": "2,531,794", "html_text": "2,531,794", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 77.4921, 415.28, 94.6381 ], "text": "2,788,000", "html_text": "2,788,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 77.4921, 512.8, 94.6381 ], "text": "2,855,000", "html_text": "2,855,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 77.4921, 610.32, 94.6381 ], "text": "2,876,000", "html_text": "2,876,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 25.2, 60.346, 610.32, 77.4921 ], "cells": [ { "location": [ 25.2, 60.346, 122.72, 77.4921 ], "text": "Aviation Administration", "html_text": "Aviation Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 60.346, 220.24, 77.4921 ], "text": "835,256", "html_text": "835,256", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 60.346, 317.76, 77.4921 ], "text": "838,456", "html_text": "838,456", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 60.346, 415.28, 77.4921 ], "text": "837,500", "html_text": "837,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 60.346, 512.8, 77.4921 ], "text": "835,900", "html_text": "835,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 60.346, 610.32, 77.4921 ], "text": "833,700", "html_text": "833,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 25.2, 43.2, 610.32, 60.346 ], "cells": [ { "location": [ 25.2, 43.2, 122.72, 60.346 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 43.2, 220.24, 60.346 ], "text": "23,763,151", "html_text": "23,763,151", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.24, 43.2, 317.76, 60.346 ], "text": "34,535,004", "html_text": "34,535,004", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 43.2, 415.28, 60.346 ], "text": "61,285,800", "html_text": "61,285,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.28, 43.2, 512.8, 60.346 ], "text": "21,423,500", "html_text": "21,423,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.8, 43.2, 610.32, 60.346 ], "text": "21,465,600", "html_text": "21,465,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 43, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 387, "type": "TEXT", "location": { "l": 308.64, "t": 18.72, "r": 325.2, "b": 8.64 }, "text": "366", "reading_order": 1 } ] }, { "page": 388, "items": [ { "page": 388, "type": "TEXT", "location": { "l": 25.68, "t": 743.04, "r": 605.52, "b": 622.08 }, "text": "In accordance with KRS Chapter 183, the Transportation Cabinet supports the Commonwealth's Aviation program. There are two divisions within the Department of Aviation: Commonwealth Aviation and Capital City Airport. The Commonwealth Aviation division is charged with the Air Regulatory program and the Airport Development program. The Air Regulatory program is responsible for inspecting and determining the safety and efficiency of all of the Commonwealth's public use airport and heliport facilities. Pursuant to KRS 183.861, the Kentucky Airport Zoning Commission protects the navigable airspace within the state by evaluating applications for construction, issuing permits, and maintaining updated airport zoning maps. The Commission is attached to the Air Regulatory program for administrative purposes. The Airport Development program provides for administration, planning and management of airport construction, and maintenance of local airports. Airport Development also provides technical and financial assistance to the state's 59 public use airports, including updating and distributing the state aeronautical charts and airport directories.", "reading_order": 0 }, { "page": 388, "type": "TEXT", "location": { "l": 25.92, "t": 613.2, "r": 593.76, "b": 588.48 }, "text": "The Capital City Airport is a public use airport located in Frankfort, Kentucky. Capital City Airport is home to 78 aircraft, including the fleet of owned and operated by state government and the National Guard located in Frankfort.", "reading_order": 1 }, { "page": 388, "type": "TITLE", "location": { "l": 26.88, "t": 579.12, "r": 60, "b": 567.12 }, "text": "Policy", "reading_order": 2, "level": 2 }, { "page": 388, "type": "TEXT", "location": { "l": 27.12, "t": 557.28, "r": 595.92, "b": 520.56 }, "text": "The Governor's budget includes additional funding in the amount of $56,100 in fiscal year 2027 and $115,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028. The General Fund portion is $14,600 and $30,000, respectively.", "reading_order": 3 }, { "page": 388, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.72, "b": 9.12 }, "text": "367", "reading_order": 4 } ] }, { "page": 389, "items": [ { "page": 389, "type": "TABLE", "location": { "l": 27.84, "t": 772.56, "r": 605.52, "b": 456 }, "text": "
Transportation Debt Service
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Road Fund
Regular Appropriation136,855,100137,206,400118,683,100100,330,300103,213,000
Total Road Fund136,855,100137,206,400118,683,100100,330,300103,213,000
TOTAL SOURCE OF FUNDS136,855,100137,206,400118,683,100100,330,300103,213,000
EXPENDITURES BY CLASS
Personnel Costs110,000130,000250,000250,000
Debt Service133,744,976134,043,692118,683,100100,080,300102,963,000
TOTAL EXPENDITURES133,854,976134,173,692118,683,100100,330,300103,213,000
EXPENDITURES BY FUND SOURCE
Road Fund133,854,976134,173,692118,683,100100,330,300103,213,000
TOTAL EXPENDITURES133,854,976134,173,692118,683,100100,330,300103,213,000
EXPENDITURES BY UNIT
Economic Development Lease Rental133,854,976134,173,692118,683,100100,330,300103,213,000
TOTAL EXPENDITURES133,854,976134,173,692118,683,100100,330,300103,213,000
", "rows": [ { "row_index": 0, "location": [ 27.84, 753.9388, 605.52, 772.56 ], "cells": [ { "location": [ 27.84, 753.9388, 124.12, 772.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 753.9388, 605.52, 772.56 ], "text": "Transportation Debt Service", "html_text": "Transportation Debt Service", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.84, 735.3176, 605.52, 753.9388 ], "cells": [ { "location": [ 27.84, 735.3176, 124.12, 753.9388 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 735.3176, 220.4, 753.9388 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 735.3176, 316.68, 753.9388 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 735.3176, 412.96, 753.9388 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 735.3176, 509.24, 753.9388 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 735.3176, 605.52, 753.9388 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.84, 716.6965, 605.52, 735.3176 ], "cells": [ { "location": [ 27.84, 716.6965, 124.12, 735.3176 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 716.6965, 220.4, 735.3176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 716.6965, 316.68, 735.3176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 716.6965, 412.96, 735.3176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 716.6965, 509.24, 735.3176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 716.6965, 605.52, 735.3176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.84, 698.0753, 605.52, 716.6965 ], "cells": [ { "location": [ 27.84, 698.0753, 124.12, 716.6965 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 698.0753, 220.4, 716.6965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 698.0753, 316.68, 716.6965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 698.0753, 412.96, 716.6965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 698.0753, 509.24, 716.6965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 698.0753, 605.52, 716.6965 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.84, 679.4541, 605.52, 698.0753 ], "cells": [ { "location": [ 27.84, 679.4541, 124.12, 698.0753 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 679.4541, 220.4, 698.0753 ], "text": "136,855,100", "html_text": "136,855,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 679.4541, 316.68, 698.0753 ], "text": "137,206,400", "html_text": "137,206,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 679.4541, 412.96, 698.0753 ], "text": "118,683,100", "html_text": "118,683,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 679.4541, 509.24, 698.0753 ], "text": "100,330,300", "html_text": "100,330,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 679.4541, 605.52, 698.0753 ], "text": "103,213,000", "html_text": "103,213,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.84, 660.8329, 605.52, 679.4541 ], "cells": [ { "location": [ 27.84, 660.8329, 124.12, 679.4541 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 660.8329, 220.4, 679.4541 ], "text": "136,855,100", "html_text": "136,855,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 660.8329, 316.68, 679.4541 ], "text": "137,206,400", "html_text": "137,206,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 660.8329, 412.96, 679.4541 ], "text": "118,683,100", "html_text": "118,683,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 660.8329, 509.24, 679.4541 ], "text": "100,330,300", "html_text": "100,330,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 660.8329, 605.52, 679.4541 ], "text": "103,213,000", "html_text": "103,213,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.84, 642.2118, 605.52, 660.8329 ], "cells": [ { "location": [ 27.84, 642.2118, 124.12, 660.8329 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 642.2118, 220.4, 660.8329 ], "text": "136,855,100", "html_text": "136,855,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 642.2118, 316.68, 660.8329 ], "text": "137,206,400", "html_text": "137,206,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 642.2118, 412.96, 660.8329 ], "text": "118,683,100", "html_text": "118,683,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 642.2118, 509.24, 660.8329 ], "text": "100,330,300", "html_text": "100,330,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 642.2118, 605.52, 660.8329 ], "text": "103,213,000", "html_text": "103,213,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.84, 623.5906, 605.52, 642.2118 ], "cells": [ { "location": [ 27.84, 623.5906, 124.12, 642.2118 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 623.5906, 220.4, 642.2118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 623.5906, 316.68, 642.2118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 623.5906, 412.96, 642.2118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 623.5906, 509.24, 642.2118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 623.5906, 605.52, 642.2118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.84, 604.9694, 605.52, 623.5906 ], "cells": [ { "location": [ 27.84, 604.9694, 124.12, 623.5906 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 604.9694, 220.4, 623.5906 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 604.9694, 316.68, 623.5906 ], "text": "130,000", "html_text": "130,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 604.9694, 412.96, 623.5906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 604.9694, 509.24, 623.5906 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 604.9694, 605.52, 623.5906 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.84, 586.3482, 605.52, 604.9694 ], "cells": [ { "location": [ 27.84, 586.3482, 124.12, 604.9694 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 586.3482, 220.4, 604.9694 ], "text": "133,744,976", "html_text": "133,744,976", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 586.3482, 316.68, 604.9694 ], "text": "134,043,692", "html_text": "134,043,692", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 586.3482, 412.96, 604.9694 ], "text": "118,683,100", "html_text": "118,683,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 586.3482, 509.24, 604.9694 ], "text": "100,080,300", "html_text": "100,080,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 586.3482, 605.52, 604.9694 ], "text": "102,963,000", "html_text": "102,963,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.84, 567.7271, 605.52, 586.3482 ], "cells": [ { "location": [ 27.84, 567.7271, 124.12, 586.3482 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 567.7271, 220.4, 586.3482 ], "text": "133,854,976", "html_text": "133,854,976", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 567.7271, 316.68, 586.3482 ], "text": "134,173,692", "html_text": "134,173,692", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 567.7271, 412.96, 586.3482 ], "text": "118,683,100", "html_text": "118,683,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 567.7271, 509.24, 586.3482 ], "text": "100,330,300", "html_text": "100,330,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 567.7271, 605.52, 586.3482 ], "text": "103,213,000", "html_text": "103,213,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.84, 549.1059, 605.52, 567.7271 ], "cells": [ { "location": [ 27.84, 549.1059, 124.12, 567.7271 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 549.1059, 220.4, 567.7271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 549.1059, 316.68, 567.7271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 549.1059, 412.96, 567.7271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 549.1059, 509.24, 567.7271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 549.1059, 605.52, 567.7271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.84, 530.4847, 605.52, 549.1059 ], "cells": [ { "location": [ 27.84, 530.4847, 124.12, 549.1059 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 530.4847, 220.4, 549.1059 ], "text": "133,854,976", "html_text": "133,854,976", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 530.4847, 316.68, 549.1059 ], "text": "134,173,692", "html_text": "134,173,692", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 530.4847, 412.96, 549.1059 ], "text": "118,683,100", "html_text": "118,683,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 530.4847, 509.24, 549.1059 ], "text": "100,330,300", "html_text": "100,330,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 530.4847, 605.52, 549.1059 ], "text": "103,213,000", "html_text": "103,213,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.84, 511.8635, 605.52, 530.4847 ], "cells": [ { "location": [ 27.84, 511.8635, 124.12, 530.4847 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 511.8635, 220.4, 530.4847 ], "text": "133,854,976", "html_text": "133,854,976", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 511.8635, 316.68, 530.4847 ], "text": "134,173,692", "html_text": "134,173,692", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 511.8635, 412.96, 530.4847 ], "text": "118,683,100", "html_text": "118,683,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 511.8635, 509.24, 530.4847 ], "text": "100,330,300", "html_text": "100,330,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 511.8635, 605.52, 530.4847 ], "text": "103,213,000", "html_text": "103,213,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.84, 493.2424, 605.52, 511.8635 ], "cells": [ { "location": [ 27.84, 493.2424, 124.12, 511.8635 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 493.2424, 220.4, 511.8635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 493.2424, 316.68, 511.8635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 493.2424, 412.96, 511.8635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 493.2424, 509.24, 511.8635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 493.2424, 605.52, 511.8635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.84, 474.6212, 605.52, 493.2424 ], "cells": [ { "location": [ 27.84, 474.6212, 124.12, 493.2424 ], "text": "Economic Development Lease Rental", "html_text": "Economic Development Lease Rental", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 474.6212, 220.4, 493.2424 ], "text": "133,854,976", "html_text": "133,854,976", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 474.6212, 316.68, 493.2424 ], "text": "134,173,692", "html_text": "134,173,692", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 474.6212, 412.96, 493.2424 ], "text": "118,683,100", "html_text": "118,683,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 474.6212, 509.24, 493.2424 ], "text": "100,330,300", "html_text": "100,330,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 474.6212, 605.52, 493.2424 ], "text": "103,213,000", "html_text": "103,213,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.84, 456, 605.52, 474.6212 ], "cells": [ { "location": [ 27.84, 456, 124.12, 474.6212 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.12, 456, 220.4, 474.6212 ], "text": "133,854,976", "html_text": "133,854,976", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4, 456, 316.68, 474.6212 ], "text": "134,173,692", "html_text": "134,173,692", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 456, 412.96, 474.6212 ], "text": "118,683,100", "html_text": "118,683,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.96, 456, 509.24, 474.6212 ], "text": "100,330,300", "html_text": "100,330,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.24, 456, 605.52, 474.6212 ], "text": "103,213,000", "html_text": "103,213,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 17, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 389, "type": "TEXT", "location": { "l": 24.48, "t": 444.24, "r": 562.08, "b": 418.8 }, "text": "The Debt Service program is the budget entity through which lease rental payments are made on the revenue bonds the Commonwealth has issued to finance major highway construction projects.", "reading_order": 1 }, { "page": 389, "type": "TEXT", "location": { "l": 25.68, "t": 410.16, "r": 605.76, "b": 384 }, "text": "KRS Chapter 175 authorizes the Turnpike Authority of Kentucky to issue revenue bonds to construct, maintain, repair, and operate designated roads of the Toll Road System, the Resource Recovery Road System, and the Economic Development Road System.", "reading_order": 2 }, { "page": 389, "type": "TEXT", "location": { "l": 25.92, "t": 375.84, "r": 581.04, "b": 350.4 }, "text": "The first of these systems, the Toll Road System, was constructed during the mid-1960s and early 1970s. All of the Toll Road bonds that were issued to construct the state's parkways are now retired.", "reading_order": 3 }, { "page": 389, "type": "TEXT", "location": { "l": 25.68, "t": 342.24, "r": 597.84, "b": 305.04 }, "text": "The Resource Recovery Road System began in the late 1970s, and most of the system's roads were built during the 1980s. The most significant project was KY 80. The final lease rental payment for the Resource Recovery Road bonds was made in fiscal year 2008-2009.", "reading_order": 4 }, { "page": 389, "type": "TEXT", "location": { "l": 25.2, "t": 296.4, "r": 605.76, "b": 114.24 }, "text": "The Economic Development Road System was established and funded through a series of bond issues. The first was a $300 million issue sold in 1984. The second was a relatively small sale of $36.6 million in 1987. The third and largest was a $600 million program which was implemented in bond sales during 1990, 1993, and 1995. The projects constructed with the $600 million series were designated as \"Revitalization Projects\" and are now complete. The fourth issue was authorized by the 1998 General Assembly in the amount of $200 million. The bonds were sold in 1999 and projects funded with those proceeds are now complete. The 2005 General Assembly authorized the fifth series of Economic Development Road bonds in the amount of $450 million. The bond projects associated with the 2005 series were split to support three initiatives: $300 million for projects in the adopted Six-Year Highway Plan; $100 million to fund County Road Aid projects; and $50 million to support Municipal Road Aid projects. The 2006 General Assembly authorized an additional $350 million in Economic Development Road Bonds. The entire 2006 series was authorized to support projects in the adopted Six-Year Highway Plan. The seventh issue was authorized by the 2008 General Assembly in the amount of $50 million for projects associated with Base Re-alignment and Closure (BRAC) activities in and around Fort Knox. The 2009 General Assembly authorized bonds in the amount of $400 million to support projects in the adopted Six-Year Highway Plan. The 2010 Special Session of the General Assembly authorized $112 million in BRAC bonds to complete the projects in Fort Knox and $400 million in bonds for projects included in the Biennial Highway Construction Plan. All but $50 million of the $400 million in bonds authorized by the 2010 Special Session of the General Assembly have been issued.", "reading_order": 5 }, { "page": 389, "type": "TEXT", "location": { "l": 25.68, "t": 106.08, "r": 605.76, "b": 55.92 }, "text": "Through lease agreements with the Turnpike Authority of Kentucky and the Asset and Liability Commission, the Transportation Cabinet provides funds to pay the Toll Road, Resource Recovery Road, and the Economic Development Road revenue bonds. In the Debt Service program, funds are reserved exclusively for semi-annual lease rental payments to meet the principal and interest requirements of these outstanding bonds, along with any administrative costs of the Turnpike Authority.", "reading_order": 6 }, { "page": 389, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "368", "reading_order": 7 } ] }, { "page": 390, "items": [ { "page": 390, "type": "TABLE", "location": { "l": 26.16, "t": 777.36, "r": 607.92, "b": 235.2 }, "text": "
Transportation Highways
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Budget Reserve300,000,000250,000,000200,000,000
Continuing Approp-General Fund250,000,000541,797,180754,956,000
Total General Fund550,000,000791,797,180954,956,000
Restricted Funds
Balance Forward112,324,202147,392,085100,030,3002,440,5002,440,500
Current Receipts103,614,229116,924,021160,837,500166,331,300166,971,200
Non-Revenue Receipts71,691,1937,207,246331,323,60031,323,60031,323,600
Total Restricted Funds287,629,623271,523,352592,191,400200,095,400200,735,300
Federal Fund
Balance Forward(153,532,337)(115,383,825)(112,117,600)
Current Receipts1,131,642,115959,036,1552,445,707,1001,275,288,6001,284,495,000
Total Federal Fund978,109,777843,652,3292,333,589,5001,275,288,6001,284,495,000
Road Fund
Regular Appropriation974,783,4001,244,441,9001,150,167,4001,167,096,4001,215,769,000
State Salary and Compensation Allocation10,743,400
Surplus Expenditure Plan55,504,57261,645,600
Continuing Approp-Road Fund400,923,122248,824,470348,283,600
Other9,795,482
Total Road Fund1,441,954,4941,503,061,8521,560,096,6001,167,096,4001,215,769,000
TOTAL SOURCE OF FUNDS3,257,693,8943,410,034,7135,440,833,5002,642,480,4002,700,999,300
EXPENDITURES BY CLASS
Personnel Costs633,171,449663,321,009963,881,000655,652,600666,318,100
Operating Expenses318,643,429311,887,443369,921,600359,128,600397,278,700
Grants Loans Benefits21,483,33525,157,17369,451,10030,684,00030,684,000
Debt Service69,389,96969,163,90097,524,10098,071,30049,917,900
Capital Outlay2,596,7492,121,658252,200252,200252,200
Construction1,384,040,9471,244,215,0313,937,363,0001,496,251,2001,554,107,900
TOTAL EXPENDITURES2,429,325,8782,315,866,2145,438,393,0002,640,039,9002,698,558,800
", "rows": [ { "row_index": 0, "location": [ 26.16, 760.4175, 607.92, 777.36 ], "cells": [ { "location": [ 26.16, 760.4175, 123.12, 777.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 760.4175, 607.92, 777.36 ], "text": "Transportation Highways", "html_text": "Transportation Highways", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 743.475, 607.92, 760.4175 ], "cells": [ { "location": [ 26.16, 743.475, 123.12, 760.4175 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 743.475, 220.08, 760.4175 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 743.475, 317.04, 760.4175 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 743.475, 414, 760.4175 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 743.475, 510.96, 760.4175 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 743.475, 607.92, 760.4175 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 726.5325, 607.92, 743.475 ], "cells": [ { "location": [ 26.16, 726.5325, 123.12, 743.475 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 726.5325, 220.08, 743.475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 726.5325, 317.04, 743.475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 726.5325, 414, 743.475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 726.5325, 510.96, 743.475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 726.5325, 607.92, 743.475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 709.59, 607.92, 726.5325 ], "cells": [ { "location": [ 26.16, 709.59, 123.12, 726.5325 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 709.59, 220.08, 726.5325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 709.59, 317.04, 726.5325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 709.59, 414, 726.5325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 709.59, 510.96, 726.5325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 709.59, 607.92, 726.5325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 692.6475, 607.92, 709.59 ], "cells": [ { "location": [ 26.16, 692.6475, 123.12, 709.59 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 692.6475, 220.08, 709.59 ], "text": "300,000,000", "html_text": "300,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 692.6475, 317.04, 709.59 ], "text": "250,000,000", "html_text": "250,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 692.6475, 414, 709.59 ], "text": "200,000,000", "html_text": "200,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 692.6475, 510.96, 709.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 692.6475, 607.92, 709.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 675.705, 607.92, 692.6475 ], "cells": [ { "location": [ 26.16, 675.705, 123.12, 692.6475 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 675.705, 220.08, 692.6475 ], "text": "250,000,000", "html_text": "250,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 675.705, 317.04, 692.6475 ], "text": "541,797,180", "html_text": "541,797,180", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 675.705, 414, 692.6475 ], "text": "754,956,000", "html_text": "754,956,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 675.705, 510.96, 692.6475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 675.705, 607.92, 692.6475 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 658.7625, 607.92, 675.705 ], "cells": [ { "location": [ 26.16, 658.7625, 123.12, 675.705 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 658.7625, 220.08, 675.705 ], "text": "550,000,000", "html_text": "550,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 658.7625, 317.04, 675.705 ], "text": "791,797,180", "html_text": "791,797,180", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 658.7625, 414, 675.705 ], "text": "954,956,000", "html_text": "954,956,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 658.7625, 510.96, 675.705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 658.7625, 607.92, 675.705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 641.82, 607.92, 658.7625 ], "cells": [ { "location": [ 26.16, 641.82, 123.12, 658.7625 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 641.82, 220.08, 658.7625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 641.82, 317.04, 658.7625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 641.82, 414, 658.7625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 641.82, 510.96, 658.7625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 641.82, 607.92, 658.7625 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 624.8775, 607.92, 641.82 ], "cells": [ { "location": [ 26.16, 624.8775, 123.12, 641.82 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 624.8775, 220.08, 641.82 ], "text": "112,324,202", "html_text": "112,324,202", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 624.8775, 317.04, 641.82 ], "text": "147,392,085", "html_text": "147,392,085", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 624.8775, 414, 641.82 ], "text": "100,030,300", "html_text": "100,030,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 624.8775, 510.96, 641.82 ], "text": "2,440,500", "html_text": "2,440,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 624.8775, 607.92, 641.82 ], "text": "2,440,500", "html_text": "2,440,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 607.935, 607.92, 624.8775 ], "cells": [ { "location": [ 26.16, 607.935, 123.12, 624.8775 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 607.935, 220.08, 624.8775 ], "text": "103,614,229", "html_text": "103,614,229", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 607.935, 317.04, 624.8775 ], "text": "116,924,021", "html_text": "116,924,021", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 607.935, 414, 624.8775 ], "text": "160,837,500", "html_text": "160,837,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 607.935, 510.96, 624.8775 ], "text": "166,331,300", "html_text": "166,331,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 607.935, 607.92, 624.8775 ], "text": "166,971,200", "html_text": "166,971,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 590.9925, 607.92, 607.935 ], "cells": [ { "location": [ 26.16, 590.9925, 123.12, 607.935 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 590.9925, 220.08, 607.935 ], "text": "71,691,193", "html_text": "71,691,193", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 590.9925, 317.04, 607.935 ], "text": "7,207,246", "html_text": "7,207,246", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 590.9925, 414, 607.935 ], "text": "331,323,600", "html_text": "331,323,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 590.9925, 510.96, 607.935 ], "text": "31,323,600", "html_text": "31,323,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 590.9925, 607.92, 607.935 ], "text": "31,323,600", "html_text": "31,323,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 574.05, 607.92, 590.9925 ], "cells": [ { "location": [ 26.16, 574.05, 123.12, 590.9925 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 574.05, 220.08, 590.9925 ], "text": "287,629,623", "html_text": "287,629,623", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 574.05, 317.04, 590.9925 ], "text": "271,523,352", "html_text": "271,523,352", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 574.05, 414, 590.9925 ], "text": "592,191,400", "html_text": "592,191,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 574.05, 510.96, 590.9925 ], "text": "200,095,400", "html_text": "200,095,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 574.05, 607.92, 590.9925 ], "text": "200,735,300", "html_text": "200,735,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 557.1075, 607.92, 574.05 ], "cells": [ { "location": [ 26.16, 557.1075, 123.12, 574.05 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 557.1075, 220.08, 574.05 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 557.1075, 317.04, 574.05 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 557.1075, 414, 574.05 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 557.1075, 510.96, 574.05 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 557.1075, 607.92, 574.05 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 540.165, 607.92, 557.1075 ], "cells": [ { "location": [ 26.16, 540.165, 123.12, 557.1075 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 540.165, 220.08, 557.1075 ], "text": "(153,532,337)", "html_text": "(153,532,337)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 540.165, 317.04, 557.1075 ], "text": "(115,383,825)", "html_text": "(115,383,825)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 540.165, 414, 557.1075 ], "text": "(112,117,600)", "html_text": "(112,117,600)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 540.165, 510.96, 557.1075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 540.165, 607.92, 557.1075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 523.2225, 607.92, 540.165 ], "cells": [ { "location": [ 26.16, 523.2225, 123.12, 540.165 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 523.2225, 220.08, 540.165 ], "text": "1,131,642,115", "html_text": "1,131,642,115", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 523.2225, 317.04, 540.165 ], "text": "959,036,155", "html_text": "959,036,155", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 523.2225, 414, 540.165 ], "text": "2,445,707,100", "html_text": "2,445,707,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 523.2225, 510.96, 540.165 ], "text": "1,275,288,600", "html_text": "1,275,288,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 523.2225, 607.92, 540.165 ], "text": "1,284,495,000", "html_text": "1,284,495,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 506.28, 607.92, 523.2225 ], "cells": [ { "location": [ 26.16, 506.28, 123.12, 523.2225 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 506.28, 220.08, 523.2225 ], "text": "978,109,777", "html_text": "978,109,777", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 506.28, 317.04, 523.2225 ], "text": "843,652,329", "html_text": "843,652,329", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 506.28, 414, 523.2225 ], "text": "2,333,589,500", "html_text": "2,333,589,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 506.28, 510.96, 523.2225 ], "text": "1,275,288,600", "html_text": "1,275,288,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 506.28, 607.92, 523.2225 ], "text": "1,284,495,000", "html_text": "1,284,495,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 489.3375, 607.92, 506.28 ], "cells": [ { "location": [ 26.16, 489.3375, 123.12, 506.28 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 489.3375, 220.08, 506.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 489.3375, 317.04, 506.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 489.3375, 414, 506.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 489.3375, 510.96, 506.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 489.3375, 607.92, 506.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 472.395, 607.92, 489.3375 ], "cells": [ { "location": [ 26.16, 472.395, 123.12, 489.3375 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 472.395, 220.08, 489.3375 ], "text": "974,783,400", "html_text": "974,783,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 472.395, 317.04, 489.3375 ], "text": "1,244,441,900", "html_text": "1,244,441,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 472.395, 414, 489.3375 ], "text": "1,150,167,400", "html_text": "1,150,167,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 472.395, 510.96, 489.3375 ], "text": "1,167,096,400", "html_text": "1,167,096,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 472.395, 607.92, 489.3375 ], "text": "1,215,769,000", "html_text": "1,215,769,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 455.4525, 607.92, 472.395 ], "cells": [ { "location": [ 26.16, 455.4525, 123.12, 472.395 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 455.4525, 220.08, 472.395 ], "text": "10,743,400", "html_text": "10,743,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 455.4525, 317.04, 472.395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 455.4525, 414, 472.395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 455.4525, 510.96, 472.395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 455.4525, 607.92, 472.395 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 438.51, 607.92, 455.4525 ], "cells": [ { "location": [ 26.16, 438.51, 123.12, 455.4525 ], "text": "Surplus Expenditure Plan", "html_text": "Surplus Expenditure Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 438.51, 220.08, 455.4525 ], "text": "55,504,572", "html_text": "55,504,572", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 438.51, 317.04, 455.4525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 438.51, 414, 455.4525 ], "text": "61,645,600", "html_text": "61,645,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 438.51, 510.96, 455.4525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 438.51, 607.92, 455.4525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 421.5675, 607.92, 438.51 ], "cells": [ { "location": [ 26.16, 421.5675, 123.12, 438.51 ], "text": "Continuing Approp-Road Fund", "html_text": "Continuing Approp-Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 421.5675, 220.08, 438.51 ], "text": "400,923,122", "html_text": "400,923,122", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 421.5675, 317.04, 438.51 ], "text": "248,824,470", "html_text": "248,824,470", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 421.5675, 414, 438.51 ], "text": "348,283,600", "html_text": "348,283,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 421.5675, 510.96, 438.51 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 421.5675, 607.92, 438.51 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 404.625, 607.92, 421.5675 ], "cells": [ { "location": [ 26.16, 404.625, 123.12, 421.5675 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 404.625, 220.08, 421.5675 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 404.625, 317.04, 421.5675 ], "text": "9,795,482", "html_text": "9,795,482", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 404.625, 414, 421.5675 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 404.625, 510.96, 421.5675 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 404.625, 607.92, 421.5675 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 387.6825, 607.92, 404.625 ], "cells": [ { "location": [ 26.16, 387.6825, 123.12, 404.625 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 387.6825, 220.08, 404.625 ], "text": "1,441,954,494", "html_text": "1,441,954,494", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 387.6825, 317.04, 404.625 ], "text": "1,503,061,852", "html_text": "1,503,061,852", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 387.6825, 414, 404.625 ], "text": "1,560,096,600", "html_text": "1,560,096,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 387.6825, 510.96, 404.625 ], "text": "1,167,096,400", "html_text": "1,167,096,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 387.6825, 607.92, 404.625 ], "text": "1,215,769,000", "html_text": "1,215,769,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 370.74, 607.92, 387.6825 ], "cells": [ { "location": [ 26.16, 370.74, 123.12, 387.6825 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 370.74, 220.08, 387.6825 ], "text": "3,257,693,894", "html_text": "3,257,693,894", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 370.74, 317.04, 387.6825 ], "text": "3,410,034,713", "html_text": "3,410,034,713", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 370.74, 414, 387.6825 ], "text": "5,440,833,500", "html_text": "5,440,833,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 370.74, 510.96, 387.6825 ], "text": "2,642,480,400", "html_text": "2,642,480,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 370.74, 607.92, 387.6825 ], "text": "2,700,999,300", "html_text": "2,700,999,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 353.7975, 607.92, 370.74 ], "cells": [ { "location": [ 26.16, 353.7975, 123.12, 370.74 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 353.7975, 220.08, 370.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 353.7975, 317.04, 370.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 353.7975, 414, 370.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 353.7975, 510.96, 370.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 353.7975, 607.92, 370.74 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 336.855, 607.92, 353.7975 ], "cells": [ { "location": [ 26.16, 336.855, 123.12, 353.7975 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 336.855, 220.08, 353.7975 ], "text": "633,171,449", "html_text": "633,171,449", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 336.855, 317.04, 353.7975 ], "text": "663,321,009", "html_text": "663,321,009", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 336.855, 414, 353.7975 ], "text": "963,881,000", "html_text": "963,881,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 336.855, 510.96, 353.7975 ], "text": "655,652,600", "html_text": "655,652,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 336.855, 607.92, 353.7975 ], "text": "666,318,100", "html_text": "666,318,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 319.9125, 607.92, 336.855 ], "cells": [ { "location": [ 26.16, 319.9125, 123.12, 336.855 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 319.9125, 220.08, 336.855 ], "text": "318,643,429", "html_text": "318,643,429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 319.9125, 317.04, 336.855 ], "text": "311,887,443", "html_text": "311,887,443", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 319.9125, 414, 336.855 ], "text": "369,921,600", "html_text": "369,921,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 319.9125, 510.96, 336.855 ], "text": "359,128,600", "html_text": "359,128,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 319.9125, 607.92, 336.855 ], "text": "397,278,700", "html_text": "397,278,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 302.97, 607.92, 319.9125 ], "cells": [ { "location": [ 26.16, 302.97, 123.12, 319.9125 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 302.97, 220.08, 319.9125 ], "text": "21,483,335", "html_text": "21,483,335", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 302.97, 317.04, 319.9125 ], "text": "25,157,173", "html_text": "25,157,173", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 302.97, 414, 319.9125 ], "text": "69,451,100", "html_text": "69,451,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 302.97, 510.96, 319.9125 ], "text": "30,684,000", "html_text": "30,684,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 302.97, 607.92, 319.9125 ], "text": "30,684,000", "html_text": "30,684,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 286.0275, 607.92, 302.97 ], "cells": [ { "location": [ 26.16, 286.0275, 123.12, 302.97 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 286.0275, 220.08, 302.97 ], "text": "69,389,969", "html_text": "69,389,969", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 286.0275, 317.04, 302.97 ], "text": "69,163,900", "html_text": "69,163,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 286.0275, 414, 302.97 ], "text": "97,524,100", "html_text": "97,524,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 286.0275, 510.96, 302.97 ], "text": "98,071,300", "html_text": "98,071,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 286.0275, 607.92, 302.97 ], "text": "49,917,900", "html_text": "49,917,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 26.16, 269.085, 607.92, 286.0275 ], "cells": [ { "location": [ 26.16, 269.085, 123.12, 286.0275 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 269.085, 220.08, 286.0275 ], "text": "2,596,749", "html_text": "2,596,749", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 269.085, 317.04, 286.0275 ], "text": "2,121,658", "html_text": "2,121,658", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 269.085, 414, 286.0275 ], "text": "252,200", "html_text": "252,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 269.085, 510.96, 286.0275 ], "text": "252,200", "html_text": "252,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 269.085, 607.92, 286.0275 ], "text": "252,200", "html_text": "252,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 26.16, 252.1425, 607.92, 269.085 ], "cells": [ { "location": [ 26.16, 252.1425, 123.12, 269.085 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 252.1425, 220.08, 269.085 ], "text": "1,384,040,947", "html_text": "1,384,040,947", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 252.1425, 317.04, 269.085 ], "text": "1,244,215,031", "html_text": "1,244,215,031", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 252.1425, 414, 269.085 ], "text": "3,937,363,000", "html_text": "3,937,363,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 252.1425, 510.96, 269.085 ], "text": "1,496,251,200", "html_text": "1,496,251,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 252.1425, 607.92, 269.085 ], "text": "1,554,107,900", "html_text": "1,554,107,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 26.16, 235.2, 607.92, 252.1425 ], "cells": [ { "location": [ 26.16, 235.2, 123.12, 252.1425 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.12, 235.2, 220.08, 252.1425 ], "text": "2,429,325,878", "html_text": "2,429,325,878", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.08, 235.2, 317.04, 252.1425 ], "text": "2,315,866,214", "html_text": "2,315,866,214", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 235.2, 414, 252.1425 ], "text": "5,438,393,000", "html_text": "5,438,393,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 235.2, 510.96, 252.1425 ], "text": "2,640,039,900", "html_text": "2,640,039,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 235.2, 607.92, 252.1425 ], "text": "2,698,558,800", "html_text": "2,698,558,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 390, "type": "TEXT", "location": { "l": 29.04, "t": 227.28, "r": 204.24, "b": 213.12 }, "text": "EXPENDITURES BY FUND SOURCE", "reading_order": 1 }, { "page": 390, "type": "TEXT", "location": { "l": 309.12, "t": 18.96, "r": 324.96, "b": 8.64 }, "text": "369", "reading_order": 2 } ] }, { "page": 391, "items": [ { "page": 391, "type": "TABLE", "location": { "l": 29.52, "t": 764.4, "r": 607.2, "b": 527.04 }, "text": "
General Fund8,202,81936,841,221954,956,000
Restricted Funds140,237,538171,493,123589,750,900197,654,900198,294,800
Federal Fund1,093,493,603955,769,9312,333,589,5001,275,288,6001,284,495,000
Road Fund1,187,391,9181,151,761,9401,560,096,6001,167,096,4001,215,769,000
TOTAL EXPENDITURES2,429,325,8782,315,866,2145,438,393,0002,640,039,9002,698,558,800
EXPENDITURES BY UNIT
Research2,914,8971,504,68614,488,1004,818,6004,818,600
Construction1,756,350,4211,575,802,4444,663,171,3001,891,317,7001,926,716,900
Maintenance492,504,128516,478,383488,665,100500,671,500521,581,600
Engineering Administration19,580,81522,173,47120,677,90019,595,90020,016,200
Planning19,435,12620,418,97221,164,10021,226,90021,464,700
Highway Operations52,057,36065,373,53689,372,50087,140,10088,003,700
Equipment Services66,025,27990,827,948104,343,70094,603,10095,173,300
Highway Safety17,246,59819,662,43520,874,70020,666,10020,783,800
EKY SAFE Fund3,211,2553,624,34015,635,600
TOTAL EXPENDITURES2,429,325,8782,315,866,2145,438,393,0002,640,039,9002,698,558,800
", "rows": [ { "row_index": 0, "location": [ 29.52, 749.565, 607.2, 764.4 ], "cells": [ { "location": [ 29.52, 749.565, 125.8, 764.4 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 749.565, 222.08, 764.4 ], "text": "8,202,819", "html_text": "8,202,819", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 749.565, 318.36, 764.4 ], "text": "36,841,221", "html_text": "36,841,221", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 749.565, 414.64, 764.4 ], "text": "954,956,000", "html_text": "954,956,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 749.565, 510.92, 764.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 749.565, 607.2, 764.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 29.52, 734.73, 607.2, 749.565 ], "cells": [ { "location": [ 29.52, 734.73, 125.8, 749.565 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 734.73, 222.08, 749.565 ], "text": "140,237,538", "html_text": "140,237,538", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 734.73, 318.36, 749.565 ], "text": "171,493,123", "html_text": "171,493,123", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 734.73, 414.64, 749.565 ], "text": "589,750,900", "html_text": "589,750,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 734.73, 510.92, 749.565 ], "text": "197,654,900", "html_text": "197,654,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 734.73, 607.2, 749.565 ], "text": "198,294,800", "html_text": "198,294,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 29.52, 719.895, 607.2, 734.73 ], "cells": [ { "location": [ 29.52, 719.895, 125.8, 734.73 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 719.895, 222.08, 734.73 ], "text": "1,093,493,603", "html_text": "1,093,493,603", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 719.895, 318.36, 734.73 ], "text": "955,769,931", "html_text": "955,769,931", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 719.895, 414.64, 734.73 ], "text": "2,333,589,500", "html_text": "2,333,589,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 719.895, 510.92, 734.73 ], "text": "1,275,288,600", "html_text": "1,275,288,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 719.895, 607.2, 734.73 ], "text": "1,284,495,000", "html_text": "1,284,495,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 29.52, 705.06, 607.2, 719.895 ], "cells": [ { "location": [ 29.52, 705.06, 125.8, 719.895 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 705.06, 222.08, 719.895 ], "text": "1,187,391,918", "html_text": "1,187,391,918", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 705.06, 318.36, 719.895 ], "text": "1,151,761,940", "html_text": "1,151,761,940", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 705.06, 414.64, 719.895 ], "text": "1,560,096,600", "html_text": "1,560,096,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 705.06, 510.92, 719.895 ], "text": "1,167,096,400", "html_text": "1,167,096,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 705.06, 607.2, 719.895 ], "text": "1,215,769,000", "html_text": "1,215,769,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 29.52, 690.225, 607.2, 705.06 ], "cells": [ { "location": [ 29.52, 690.225, 125.8, 705.06 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 690.225, 222.08, 705.06 ], "text": "2,429,325,878", "html_text": "2,429,325,878", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 690.225, 318.36, 705.06 ], "text": "2,315,866,214", "html_text": "2,315,866,214", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 690.225, 414.64, 705.06 ], "text": "5,438,393,000", "html_text": "5,438,393,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 690.225, 510.92, 705.06 ], "text": "2,640,039,900", "html_text": "2,640,039,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 690.225, 607.2, 705.06 ], "text": "2,698,558,800", "html_text": "2,698,558,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 29.52, 675.39, 607.2, 690.225 ], "cells": [ { "location": [ 29.52, 675.39, 607.2, 690.225 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 29.52, 660.555, 607.2, 675.39 ], "cells": [ { "location": [ 29.52, 660.555, 125.8, 675.39 ], "text": "Research", "html_text": "Research", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 660.555, 222.08, 675.39 ], "text": "2,914,897", "html_text": "2,914,897", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 660.555, 318.36, 675.39 ], "text": "1,504,686", "html_text": "1,504,686", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 660.555, 414.64, 675.39 ], "text": "14,488,100", "html_text": "14,488,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 660.555, 510.92, 675.39 ], "text": "4,818,600", "html_text": "4,818,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 660.555, 607.2, 675.39 ], "text": "4,818,600", "html_text": "4,818,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 29.52, 645.72, 607.2, 660.555 ], "cells": [ { "location": [ 29.52, 645.72, 125.8, 660.555 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 645.72, 222.08, 660.555 ], "text": "1,756,350,421", "html_text": "1,756,350,421", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 645.72, 318.36, 660.555 ], "text": "1,575,802,444", "html_text": "1,575,802,444", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 645.72, 414.64, 660.555 ], "text": "4,663,171,300", "html_text": "4,663,171,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 645.72, 510.92, 660.555 ], "text": "1,891,317,700", "html_text": "1,891,317,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 645.72, 607.2, 660.555 ], "text": "1,926,716,900", "html_text": "1,926,716,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 29.52, 630.885, 607.2, 645.72 ], "cells": [ { "location": [ 29.52, 630.885, 125.8, 645.72 ], "text": "Maintenance", "html_text": "Maintenance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 630.885, 222.08, 645.72 ], "text": "492,504,128", "html_text": "492,504,128", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 630.885, 318.36, 645.72 ], "text": "516,478,383", "html_text": "516,478,383", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 630.885, 414.64, 645.72 ], "text": "488,665,100", "html_text": "488,665,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 630.885, 510.92, 645.72 ], "text": "500,671,500", "html_text": "500,671,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 630.885, 607.2, 645.72 ], "text": "521,581,600", "html_text": "521,581,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 29.52, 616.05, 607.2, 630.885 ], "cells": [ { "location": [ 29.52, 616.05, 125.8, 630.885 ], "text": "Engineering Administration", "html_text": "Engineering Administration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 616.05, 222.08, 630.885 ], "text": "19,580,815", "html_text": "19,580,815", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 616.05, 318.36, 630.885 ], "text": "22,173,471", "html_text": "22,173,471", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 616.05, 414.64, 630.885 ], "text": "20,677,900", "html_text": "20,677,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 616.05, 510.92, 630.885 ], "text": "19,595,900", "html_text": "19,595,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 616.05, 607.2, 630.885 ], "text": "20,016,200", "html_text": "20,016,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 29.52, 601.215, 607.2, 616.05 ], "cells": [ { "location": [ 29.52, 601.215, 125.8, 616.05 ], "text": "Planning", "html_text": "Planning", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 601.215, 222.08, 616.05 ], "text": "19,435,126", "html_text": "19,435,126", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 601.215, 318.36, 616.05 ], "text": "20,418,972", "html_text": "20,418,972", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 601.215, 414.64, 616.05 ], "text": "21,164,100", "html_text": "21,164,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 601.215, 510.92, 616.05 ], "text": "21,226,900", "html_text": "21,226,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 601.215, 607.2, 616.05 ], "text": "21,464,700", "html_text": "21,464,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 29.52, 586.38, 607.2, 601.215 ], "cells": [ { "location": [ 29.52, 586.38, 125.8, 601.215 ], "text": "Highway Operations", "html_text": "Highway Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 586.38, 222.08, 601.215 ], "text": "52,057,360", "html_text": "52,057,360", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 586.38, 318.36, 601.215 ], "text": "65,373,536", "html_text": "65,373,536", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 586.38, 414.64, 601.215 ], "text": "89,372,500", "html_text": "89,372,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 586.38, 510.92, 601.215 ], "text": "87,140,100", "html_text": "87,140,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 586.38, 607.2, 601.215 ], "text": "88,003,700", "html_text": "88,003,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 29.52, 571.545, 607.2, 586.38 ], "cells": [ { "location": [ 29.52, 571.545, 125.8, 586.38 ], "text": "Equipment Services", "html_text": "Equipment Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 571.545, 222.08, 586.38 ], "text": "66,025,279", "html_text": "66,025,279", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 571.545, 318.36, 586.38 ], "text": "90,827,948", "html_text": "90,827,948", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 571.545, 414.64, 586.38 ], "text": "104,343,700", "html_text": "104,343,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 571.545, 510.92, 586.38 ], "text": "94,603,100", "html_text": "94,603,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 571.545, 607.2, 586.38 ], "text": "95,173,300", "html_text": "95,173,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 29.52, 556.71, 607.2, 571.545 ], "cells": [ { "location": [ 29.52, 556.71, 125.8, 571.545 ], "text": "Highway Safety", "html_text": "Highway Safety", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 556.71, 222.08, 571.545 ], "text": "17,246,598", "html_text": "17,246,598", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 556.71, 318.36, 571.545 ], "text": "19,662,435", "html_text": "19,662,435", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 556.71, 414.64, 571.545 ], "text": "20,874,700", "html_text": "20,874,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 556.71, 510.92, 571.545 ], "text": "20,666,100", "html_text": "20,666,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 556.71, 607.2, 571.545 ], "text": "20,783,800", "html_text": "20,783,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 29.52, 541.875, 607.2, 556.71 ], "cells": [ { "location": [ 29.52, 541.875, 125.8, 556.71 ], "text": "EKY SAFE Fund", "html_text": "EKY SAFE Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 541.875, 222.08, 556.71 ], "text": "3,211,255", "html_text": "3,211,255", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 541.875, 318.36, 556.71 ], "text": "3,624,340", "html_text": "3,624,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 541.875, 414.64, 556.71 ], "text": "15,635,600", "html_text": "15,635,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 541.875, 510.92, 556.71 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 541.875, 607.2, 556.71 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 29.52, 527.04, 607.2, 541.875 ], "cells": [ { "location": [ 29.52, 527.04, 125.8, 541.875 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 125.8, 527.04, 222.08, 541.875 ], "text": "2,429,325,878", "html_text": "2,429,325,878", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 222.08, 527.04, 318.36, 541.875 ], "text": "2,315,866,214", "html_text": "2,315,866,214", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 318.36, 527.04, 414.64, 541.875 ], "text": "5,438,393,000", "html_text": "5,438,393,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.64, 527.04, 510.92, 541.875 ], "text": "2,640,039,900", "html_text": "2,640,039,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.92, 527.04, 607.2, 541.875 ], "text": "2,698,558,800", "html_text": "2,698,558,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 16, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 391, "type": "TEXT", "location": { "l": 26.16, "t": 512.64, "r": 605.04, "b": 462.72 }, "text": "The Highways appropriation unit is the largest program in the Transportation Cabinet. There are eight programs in the Department of Highways: Research, Construction, Maintenance, Engineering Administration, Highway Planning, Highway Operations, Highway Safety and Equipment Services. The Construction program is divided into five subprograms: Bond Funded Construction, State Funded Construction, Federal Funded Construction, Toll Bond Funded Construction, and the TIFIA Loan program.", "reading_order": 1 }, { "page": 391, "type": "TEXT", "location": { "l": 26.64, "t": 454.56, "r": 605.04, "b": 404.88 }, "text": "The Department of Highways is responsible for the construction, reconstruction, and maintenance of the State Primary Road System through authority granted by KRS 177.020. The Department is headed by a commissioner who is appointed by the Governor on recommendation of the Secretary of Transportation. This agency administers all of the programs within the Highways appropriation unit.", "reading_order": 2 }, { "page": 391, "type": "TEXT", "location": { "l": 25.92, "t": 396.72, "r": 589.44, "b": 335.76 }, "text": "Combined travel by all motor vehicles over Kentucky's 80,000 miles of roads and streets equals over 48.1 billion vehicle-miles. The State Primary Road System carries about 85 percent of all traffic. This network consists of approximately 27,600 miles of interstate highways, resource recovery roads, parkways, economic development roads, primary, secondary, rural, unclassified roads, and approximately 9,100 state maintained bridges. Kentucky's interstate system, consisting of approximately 940 miles, carries 32 percent of all travel.", "reading_order": 3 }, { "page": 391, "type": "TITLE", "location": { "l": 27.12, "t": 326.64, "r": 60, "b": 313.92 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 391, "type": "TEXT", "location": { "l": 25.92, "t": 304.8, "r": 600, "b": 279.36 }, "text": "The Governor's budget includes additional funding in the amount of $7,142,600 in fiscal year 2027 and $14,669,000 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 5 }, { "page": 391, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "370", "reading_order": 6 } ] }, { "page": 392, "items": [ { "page": 392, "type": "TABLE", "location": { "l": 26.64, "t": 773.28, "r": 606.24, "b": 390.24 }, "text": "
Transportation Highways Research
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Federal Fund
Balance Forward335,662335,662262,000
Current Receipts1,503,302(28,922)12,557,9003,383,4003,383,400
Total Federal Fund1,838,964306,74012,819,9003,383,4003,383,400
Road Fund
Regular Appropriation1,145,6001,146,4001,435,6001,435,2001,435,200
Continuing Approp-Road Fund812,094546,099232,600
Total Road Fund1,957,6941,692,4991,668,2001,435,2001,435,200
TOTAL SOURCE OF FUNDS3,796,6581,999,23914,488,1004,818,6004,818,600
EXPENDITURES BY CLASS
Personnel Costs2,899,1211,308,36714,198,1004,529,0004,529,000
Operating Expenses15,776172,162290,000289,600289,600
Construction24,156
TOTAL EXPENDITURES2,914,8971,504,68614,488,1004,818,6004,818,600
EXPENDITURES BY FUND SOURCE
Federal Fund1,503,30244,74812,819,9003,383,4003,383,400
Road Fund1,411,5951,459,9371,668,2001,435,2001,435,200
TOTAL EXPENDITURES2,914,8971,504,68614,488,1004,818,6004,818,600
", "rows": [ { "row_index": 0, "location": [ 26.64, 755.04, 606.24, 773.28 ], "cells": [ { "location": [ 26.64, 755.04, 123.24, 773.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 755.04, 606.24, 773.28 ], "text": "Transportation Highways Research", "html_text": "Transportation Highways Research", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.64, 736.8, 606.24, 755.04 ], "cells": [ { "location": [ 26.64, 736.8, 123.24, 755.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 736.8, 219.84, 755.04 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 736.8, 316.44, 755.04 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 736.8, 413.04, 755.04 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 736.8, 509.64, 755.04 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 736.8, 606.24, 755.04 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.64, 718.56, 606.24, 736.8 ], "cells": [ { "location": [ 26.64, 718.56, 123.24, 736.8 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 718.56, 219.84, 736.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 718.56, 316.44, 736.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 718.56, 413.04, 736.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 718.56, 509.64, 736.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 718.56, 606.24, 736.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.64, 700.32, 606.24, 718.56 ], "cells": [ { "location": [ 26.64, 700.32, 123.24, 718.56 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 700.32, 219.84, 718.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 700.32, 316.44, 718.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 700.32, 413.04, 718.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 700.32, 509.64, 718.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 700.32, 606.24, 718.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.64, 682.08, 606.24, 700.32 ], "cells": [ { "location": [ 26.64, 682.08, 123.24, 700.32 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 682.08, 219.84, 700.32 ], "text": "335,662", "html_text": "335,662", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 682.08, 316.44, 700.32 ], "text": "335,662", "html_text": "335,662", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 682.08, 413.04, 700.32 ], "text": "262,000", "html_text": "262,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 682.08, 509.64, 700.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 682.08, 606.24, 700.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.64, 663.84, 606.24, 682.08 ], "cells": [ { "location": [ 26.64, 663.84, 123.24, 682.08 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 663.84, 219.84, 682.08 ], "text": "1,503,302", "html_text": "1,503,302", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 663.84, 316.44, 682.08 ], "text": "(28,922)", "html_text": "(28,922)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 663.84, 413.04, 682.08 ], "text": "12,557,900", "html_text": "12,557,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 663.84, 509.64, 682.08 ], "text": "3,383,400", "html_text": "3,383,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 663.84, 606.24, 682.08 ], "text": "3,383,400", "html_text": "3,383,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.64, 645.6, 606.24, 663.84 ], "cells": [ { "location": [ 26.64, 645.6, 123.24, 663.84 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 645.6, 219.84, 663.84 ], "text": "1,838,964", "html_text": "1,838,964", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 645.6, 316.44, 663.84 ], "text": "306,740", "html_text": "306,740", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 645.6, 413.04, 663.84 ], "text": "12,819,900", "html_text": "12,819,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 645.6, 509.64, 663.84 ], "text": "3,383,400", "html_text": "3,383,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 645.6, 606.24, 663.84 ], "text": "3,383,400", "html_text": "3,383,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.64, 627.36, 606.24, 645.6 ], "cells": [ { "location": [ 26.64, 627.36, 123.24, 645.6 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 627.36, 219.84, 645.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 627.36, 316.44, 645.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 627.36, 413.04, 645.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 627.36, 509.64, 645.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 627.36, 606.24, 645.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.64, 609.12, 606.24, 627.36 ], "cells": [ { "location": [ 26.64, 609.12, 123.24, 627.36 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 609.12, 219.84, 627.36 ], "text": "1,145,600", "html_text": "1,145,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 609.12, 316.44, 627.36 ], "text": "1,146,400", "html_text": "1,146,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 609.12, 413.04, 627.36 ], "text": "1,435,600", "html_text": "1,435,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 609.12, 509.64, 627.36 ], "text": "1,435,200", "html_text": "1,435,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 609.12, 606.24, 627.36 ], "text": "1,435,200", "html_text": "1,435,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.64, 590.88, 606.24, 609.12 ], "cells": [ { "location": [ 26.64, 590.88, 123.24, 609.12 ], "text": "Continuing Approp-Road Fund", "html_text": "Continuing Approp-Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 590.88, 219.84, 609.12 ], "text": "812,094", "html_text": "812,094", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 590.88, 316.44, 609.12 ], "text": "546,099", "html_text": "546,099", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 590.88, 413.04, 609.12 ], "text": "232,600", "html_text": "232,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 590.88, 509.64, 609.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 590.88, 606.24, 609.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.64, 572.64, 606.24, 590.88 ], "cells": [ { "location": [ 26.64, 572.64, 123.24, 590.88 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 572.64, 219.84, 590.88 ], "text": "1,957,694", "html_text": "1,957,694", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 572.64, 316.44, 590.88 ], "text": "1,692,499", "html_text": "1,692,499", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 572.64, 413.04, 590.88 ], "text": "1,668,200", "html_text": "1,668,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 572.64, 509.64, 590.88 ], "text": "1,435,200", "html_text": "1,435,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 572.64, 606.24, 590.88 ], "text": "1,435,200", "html_text": "1,435,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.64, 554.4, 606.24, 572.64 ], "cells": [ { "location": [ 26.64, 554.4, 123.24, 572.64 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 554.4, 219.84, 572.64 ], "text": "3,796,658", "html_text": "3,796,658", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 554.4, 316.44, 572.64 ], "text": "1,999,239", "html_text": "1,999,239", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 554.4, 413.04, 572.64 ], "text": "14,488,100", "html_text": "14,488,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 554.4, 509.64, 572.64 ], "text": "4,818,600", "html_text": "4,818,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 554.4, 606.24, 572.64 ], "text": "4,818,600", "html_text": "4,818,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.64, 536.16, 606.24, 554.4 ], "cells": [ { "location": [ 26.64, 536.16, 123.24, 554.4 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 536.16, 219.84, 554.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 536.16, 316.44, 554.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 536.16, 413.04, 554.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 536.16, 509.64, 554.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 536.16, 606.24, 554.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.64, 517.92, 606.24, 536.16 ], "cells": [ { "location": [ 26.64, 517.92, 123.24, 536.16 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 517.92, 219.84, 536.16 ], "text": "2,899,121", "html_text": "2,899,121", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 517.92, 316.44, 536.16 ], "text": "1,308,367", "html_text": "1,308,367", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 517.92, 413.04, 536.16 ], "text": "14,198,100", "html_text": "14,198,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 517.92, 509.64, 536.16 ], "text": "4,529,000", "html_text": "4,529,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 517.92, 606.24, 536.16 ], "text": "4,529,000", "html_text": "4,529,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.64, 499.68, 606.24, 517.92 ], "cells": [ { "location": [ 26.64, 499.68, 123.24, 517.92 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 499.68, 219.84, 517.92 ], "text": "15,776", "html_text": "15,776", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 499.68, 316.44, 517.92 ], "text": "172,162", "html_text": "172,162", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 499.68, 413.04, 517.92 ], "text": "290,000", "html_text": "290,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 499.68, 509.64, 517.92 ], "text": "289,600", "html_text": "289,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 499.68, 606.24, 517.92 ], "text": "289,600", "html_text": "289,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.64, 481.44, 606.24, 499.68 ], "cells": [ { "location": [ 26.64, 481.44, 123.24, 499.68 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 481.44, 219.84, 499.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 481.44, 316.44, 499.68 ], "text": "24,156", "html_text": "24,156", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 481.44, 413.04, 499.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 481.44, 509.64, 499.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 481.44, 606.24, 499.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.64, 463.2, 606.24, 481.44 ], "cells": [ { "location": [ 26.64, 463.2, 123.24, 481.44 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 463.2, 219.84, 481.44 ], "text": "2,914,897", "html_text": "2,914,897", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 463.2, 316.44, 481.44 ], "text": "1,504,686", "html_text": "1,504,686", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 463.2, 413.04, 481.44 ], "text": "14,488,100", "html_text": "14,488,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 463.2, 509.64, 481.44 ], "text": "4,818,600", "html_text": "4,818,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 463.2, 606.24, 481.44 ], "text": "4,818,600", "html_text": "4,818,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.64, 444.96, 606.24, 463.2 ], "cells": [ { "location": [ 26.64, 444.96, 123.24, 463.2 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 444.96, 219.84, 463.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 444.96, 316.44, 463.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 444.96, 413.04, 463.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 444.96, 509.64, 463.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 444.96, 606.24, 463.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.64, 426.72, 606.24, 444.96 ], "cells": [ { "location": [ 26.64, 426.72, 123.24, 444.96 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 426.72, 219.84, 444.96 ], "text": "1,503,302", "html_text": "1,503,302", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 426.72, 316.44, 444.96 ], "text": "44,748", "html_text": "44,748", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 426.72, 413.04, 444.96 ], "text": "12,819,900", "html_text": "12,819,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 426.72, 509.64, 444.96 ], "text": "3,383,400", "html_text": "3,383,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 426.72, 606.24, 444.96 ], "text": "3,383,400", "html_text": "3,383,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.64, 408.48, 606.24, 426.72 ], "cells": [ { "location": [ 26.64, 408.48, 123.24, 426.72 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 408.48, 219.84, 426.72 ], "text": "1,411,595", "html_text": "1,411,595", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 408.48, 316.44, 426.72 ], "text": "1,459,937", "html_text": "1,459,937", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 408.48, 413.04, 426.72 ], "text": "1,668,200", "html_text": "1,668,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 408.48, 509.64, 426.72 ], "text": "1,435,200", "html_text": "1,435,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 408.48, 606.24, 426.72 ], "text": "1,435,200", "html_text": "1,435,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.64, 390.24, 606.24, 408.48 ], "cells": [ { "location": [ 26.64, 390.24, 123.24, 408.48 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.24, 390.24, 219.84, 408.48 ], "text": "2,914,897", "html_text": "2,914,897", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 390.24, 316.44, 408.48 ], "text": "1,504,686", "html_text": "1,504,686", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.44, 390.24, 413.04, 408.48 ], "text": "14,488,100", "html_text": "14,488,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 390.24, 509.64, 408.48 ], "text": "4,818,600", "html_text": "4,818,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.64, 390.24, 606.24, 408.48 ], "text": "4,818,600", "html_text": "4,818,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 21, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 392, "type": "TEXT", "location": { "l": 25.2, "t": 378.72, "r": 586.56, "b": 268.08 }, "text": "The Research program is primarily a problem-solving service available to the Department of Highways. The program provides studies of traffic safety and operations, pavement mechanics and performance, materials characteristics and behavior, and transportation policies. The Research function is mandated by the Commonwealth's use of federal highway funds in accordance with Title 23 of the Federal Code, which requires the use of 25 percent of funds for highway research and development. The Transportation Cabinet partners with the University of Kentucky Transportation Center to carry out research functions. The partnership conducts workshops on highway maintenance and management; traffic engineering, computerized signalization, signal technician certification, incident management/traffic mitigation, and provides on-demand technical assistance. The program maintains a lending library, including both written and audio-visual materials. The program also publishes a quarterly newsletter.", "reading_order": 1 }, { "page": 392, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.48, "b": 8.64 }, "text": "371", "reading_order": 2 } ] }, { "page": 393, "items": [ { "page": 393, "type": "TABLE", "location": { "l": 24.72, "t": 779.28, "r": 610.08, "b": 36.48 }, "text": "
Transportation Highways Construction
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Budget Reserve300,000,000250,000,000200,000,000
Continuing Approp.-General Fund250,000,000541,797,180754,956,000
Total General Fund550,000,000791,797,180954,956,000
Restricted Funds
Balance Forward49,982,78277,914,28869,907,700
Current Receipts10,392,5087,807,82816,422,00016,535,00016,600,100
Non-Revenue Receipts70,343,17328,784,226331,323,60031,323,60031,323,600
Total Restricted Funds130,718,463114,506,342417,653,30047,858,60047,923,700
Federal Fund
Balance Forward(153,327,928)(113,566,081)(110,097,700)
Current Receipts1,109,463,980934,310,8102,404,217,0001,244,953,2001,253,986,000
Total Federal Fund956,136,053820,744,7292,294,119,3001,244,953,2001,253,986,000
Road Fund
Regular Appropriation475,689,500717,555,100586,859,700598,505,900624,807,200
State Salary and Compensation Allocation878,800
Surplus Expenditure Plan55,504,57261,645,600
Continuing Approp-Road Fund372,375,273238,806,852347,937,400
Other(40,000,000)(44,904,518)
Total Road Fund864,448,145911,457,434996,442,700598,505,900624,807,200
TOTAL SOURCE OF FUNDS2,501,302,6612,638,505,6854,663,171,3001,891,317,7001,926,716,900
EXPENDITURES BY CLASS
Personnel Costs266,799,468272,662,712540,773,800257,275,900259,821,600
Operating Expenses56,245,14239,634,51998,510,80062,635,50085,847,600
Grants Loans Benefits16,445,79618,483,86363,422,40024,100,00024,100,000
Debt Service69,389,96969,163,90097,524,10098,071,30049,917,900
Capital Outlay71,600895,937
Construction1,347,398,4471,174,961,5133,862,940,2001,449,235,0001,507,029,800
TOTAL EXPENDITURES1,756,350,4211,575,802,4444,663,171,3001,891,317,7001,926,716,900
EXPENDITURES BY FUND SOURCE
General Fund8,202,81936,841,221954,956,000
Restricted Funds52,804,17544,598,742417,653,30047,858,60047,923,700
Federal Fund1,069,702,134930,842,4502,294,119,3001,244,953,2001,253,986,000
Road Fund625,641,293563,520,032996,442,700598,505,900624,807,200
TOTAL EXPENDITURES1,756,350,4211,575,802,4444,663,171,3001,891,317,7001,926,716,900
", "rows": [ { "row_index": 0, "location": [ 24.72, 759.7326, 610.08, 779.28 ], "cells": [ { "location": [ 24.72, 759.7326, 122.28, 779.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 759.7326, 610.08, 779.28 ], "text": "Transportation Highways Construction", "html_text": "Transportation Highways Construction", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 24.72, 740.1853, 610.08, 759.7326 ], "cells": [ { "location": [ 24.72, 740.1853, 122.28, 759.7326 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 740.1853, 219.84, 759.7326 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 740.1853, 317.4, 759.7326 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 740.1853, 414.96, 759.7326 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 740.1853, 512.52, 759.7326 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 740.1853, 610.08, 759.7326 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 24.72, 720.6379, 610.08, 740.1853 ], "cells": [ { "location": [ 24.72, 720.6379, 122.28, 740.1853 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 720.6379, 219.84, 740.1853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 720.6379, 317.4, 740.1853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 720.6379, 414.96, 740.1853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 720.6379, 512.52, 740.1853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 720.6379, 610.08, 740.1853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 24.72, 701.0905, 610.08, 720.6379 ], "cells": [ { "location": [ 24.72, 701.0905, 122.28, 720.6379 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 701.0905, 219.84, 720.6379 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 701.0905, 317.4, 720.6379 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 701.0905, 414.96, 720.6379 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 701.0905, 512.52, 720.6379 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 701.0905, 610.08, 720.6379 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 24.72, 681.5432, 610.08, 701.0905 ], "cells": [ { "location": [ 24.72, 681.5432, 122.28, 701.0905 ], "text": "Budget Reserve", "html_text": "Budget Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 681.5432, 219.84, 701.0905 ], "text": "300,000,000", "html_text": "300,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 681.5432, 317.4, 701.0905 ], "text": "250,000,000", "html_text": "250,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 681.5432, 414.96, 701.0905 ], "text": "200,000,000", "html_text": "200,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 681.5432, 512.52, 701.0905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 681.5432, 610.08, 701.0905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 24.72, 661.9958, 610.08, 681.5432 ], "cells": [ { "location": [ 24.72, 661.9958, 122.28, 681.5432 ], "text": "Continuing Approp.-General Fund", "html_text": "Continuing Approp.-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 661.9958, 219.84, 681.5432 ], "text": "250,000,000", "html_text": "250,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 661.9958, 317.4, 681.5432 ], "text": "541,797,180", "html_text": "541,797,180", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 661.9958, 414.96, 681.5432 ], "text": "754,956,000", "html_text": "754,956,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 661.9958, 512.52, 681.5432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 661.9958, 610.08, 681.5432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 24.72, 642.4484, 610.08, 661.9958 ], "cells": [ { "location": [ 24.72, 642.4484, 122.28, 661.9958 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 642.4484, 219.84, 661.9958 ], "text": "550,000,000", "html_text": "550,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 642.4484, 317.4, 661.9958 ], "text": "791,797,180", "html_text": "791,797,180", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 642.4484, 414.96, 661.9958 ], "text": "954,956,000", "html_text": "954,956,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 642.4484, 512.52, 661.9958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 642.4484, 610.08, 661.9958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 24.72, 622.9011, 610.08, 642.4484 ], "cells": [ { "location": [ 24.72, 622.9011, 122.28, 642.4484 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 622.9011, 219.84, 642.4484 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 622.9011, 317.4, 642.4484 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 622.9011, 414.96, 642.4484 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 622.9011, 512.52, 642.4484 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 622.9011, 610.08, 642.4484 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 24.72, 603.3537, 610.08, 622.9011 ], "cells": [ { "location": [ 24.72, 603.3537, 122.28, 622.9011 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 603.3537, 219.84, 622.9011 ], "text": "49,982,782", "html_text": "49,982,782", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 603.3537, 317.4, 622.9011 ], "text": "77,914,288", "html_text": "77,914,288", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 603.3537, 414.96, 622.9011 ], "text": "69,907,700", "html_text": "69,907,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 603.3537, 512.52, 622.9011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 603.3537, 610.08, 622.9011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 24.72, 583.8063, 610.08, 603.3537 ], "cells": [ { "location": [ 24.72, 583.8063, 122.28, 603.3537 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 583.8063, 219.84, 603.3537 ], "text": "10,392,508", "html_text": "10,392,508", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 583.8063, 317.4, 603.3537 ], "text": "7,807,828", "html_text": "7,807,828", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 583.8063, 414.96, 603.3537 ], "text": "16,422,000", "html_text": "16,422,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 583.8063, 512.52, 603.3537 ], "text": "16,535,000", "html_text": "16,535,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 583.8063, 610.08, 603.3537 ], "text": "16,600,100", "html_text": "16,600,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 24.72, 564.2589, 610.08, 583.8063 ], "cells": [ { "location": [ 24.72, 564.2589, 122.28, 583.8063 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 564.2589, 219.84, 583.8063 ], "text": "70,343,173", "html_text": "70,343,173", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 564.2589, 317.4, 583.8063 ], "text": "28,784,226", "html_text": "28,784,226", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 564.2589, 414.96, 583.8063 ], "text": "331,323,600", "html_text": "331,323,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 564.2589, 512.52, 583.8063 ], "text": "31,323,600", "html_text": "31,323,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 564.2589, 610.08, 583.8063 ], "text": "31,323,600", "html_text": "31,323,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 24.72, 544.7116, 610.08, 564.2589 ], "cells": [ { "location": [ 24.72, 544.7116, 122.28, 564.2589 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 544.7116, 219.84, 564.2589 ], "text": "130,718,463", "html_text": "130,718,463", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 544.7116, 317.4, 564.2589 ], "text": "114,506,342", "html_text": "114,506,342", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 544.7116, 414.96, 564.2589 ], "text": "417,653,300", "html_text": "417,653,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 544.7116, 512.52, 564.2589 ], "text": "47,858,600", "html_text": "47,858,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 544.7116, 610.08, 564.2589 ], "text": "47,923,700", "html_text": "47,923,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 24.72, 525.1642, 610.08, 544.7116 ], "cells": [ { "location": [ 24.72, 525.1642, 122.28, 544.7116 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 525.1642, 219.84, 544.7116 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 525.1642, 317.4, 544.7116 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 525.1642, 414.96, 544.7116 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 525.1642, 512.52, 544.7116 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 525.1642, 610.08, 544.7116 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 24.72, 505.6168, 610.08, 525.1642 ], "cells": [ { "location": [ 24.72, 505.6168, 122.28, 525.1642 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 505.6168, 219.84, 525.1642 ], "text": "(153,327,928)", "html_text": "(153,327,928)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 505.6168, 317.4, 525.1642 ], "text": "(113,566,081)", "html_text": "(113,566,081)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 505.6168, 414.96, 525.1642 ], "text": "(110,097,700)", "html_text": "(110,097,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 505.6168, 512.52, 525.1642 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 505.6168, 610.08, 525.1642 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 24.72, 486.0695, 610.08, 505.6168 ], "cells": [ { "location": [ 24.72, 486.0695, 122.28, 505.6168 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 486.0695, 219.84, 505.6168 ], "text": "1,109,463,980", "html_text": "1,109,463,980", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 486.0695, 317.4, 505.6168 ], "text": "934,310,810", "html_text": "934,310,810", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 486.0695, 414.96, 505.6168 ], "text": "2,404,217,000", "html_text": "2,404,217,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 486.0695, 512.52, 505.6168 ], "text": "1,244,953,200", "html_text": "1,244,953,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 486.0695, 610.08, 505.6168 ], "text": "1,253,986,000", "html_text": "1,253,986,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 24.72, 466.5221, 610.08, 486.0695 ], "cells": [ { "location": [ 24.72, 466.5221, 122.28, 486.0695 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 466.5221, 219.84, 486.0695 ], "text": "956,136,053", "html_text": "956,136,053", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 466.5221, 317.4, 486.0695 ], "text": "820,744,729", "html_text": "820,744,729", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 466.5221, 414.96, 486.0695 ], "text": "2,294,119,300", "html_text": "2,294,119,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 466.5221, 512.52, 486.0695 ], "text": "1,244,953,200", "html_text": "1,244,953,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 466.5221, 610.08, 486.0695 ], "text": "1,253,986,000", "html_text": "1,253,986,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 24.72, 446.9747, 610.08, 466.5221 ], "cells": [ { "location": [ 24.72, 446.9747, 122.28, 466.5221 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 446.9747, 219.84, 466.5221 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 446.9747, 317.4, 466.5221 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 446.9747, 414.96, 466.5221 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 446.9747, 512.52, 466.5221 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 446.9747, 610.08, 466.5221 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 24.72, 427.4274, 610.08, 446.9747 ], "cells": [ { "location": [ 24.72, 427.4274, 122.28, 446.9747 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 427.4274, 219.84, 446.9747 ], "text": "475,689,500", "html_text": "475,689,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 427.4274, 317.4, 446.9747 ], "text": "717,555,100", "html_text": "717,555,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 427.4274, 414.96, 446.9747 ], "text": "586,859,700", "html_text": "586,859,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 427.4274, 512.52, 446.9747 ], "text": "598,505,900", "html_text": "598,505,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 427.4274, 610.08, 446.9747 ], "text": "624,807,200", "html_text": "624,807,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 24.72, 407.88, 610.08, 427.4274 ], "cells": [ { "location": [ 24.72, 407.88, 122.28, 427.4274 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 407.88, 219.84, 427.4274 ], "text": "878,800", "html_text": "878,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 407.88, 317.4, 427.4274 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 407.88, 414.96, 427.4274 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 407.88, 512.52, 427.4274 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 407.88, 610.08, 427.4274 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 24.72, 388.3326, 610.08, 407.88 ], "cells": [ { "location": [ 24.72, 388.3326, 122.28, 407.88 ], "text": "Surplus Expenditure Plan", "html_text": "Surplus Expenditure Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 388.3326, 219.84, 407.88 ], "text": "55,504,572", "html_text": "55,504,572", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 388.3326, 317.4, 407.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 388.3326, 414.96, 407.88 ], "text": "61,645,600", "html_text": "61,645,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 388.3326, 512.52, 407.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 388.3326, 610.08, 407.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 24.72, 368.7853, 610.08, 388.3326 ], "cells": [ { "location": [ 24.72, 368.7853, 122.28, 388.3326 ], "text": "Continuing Approp-Road Fund", "html_text": "Continuing Approp-Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 368.7853, 219.84, 388.3326 ], "text": "372,375,273", "html_text": "372,375,273", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 368.7853, 317.4, 388.3326 ], "text": "238,806,852", "html_text": "238,806,852", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 368.7853, 414.96, 388.3326 ], "text": "347,937,400", "html_text": "347,937,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 368.7853, 512.52, 388.3326 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 368.7853, 610.08, 388.3326 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 24.72, 349.2379, 610.08, 368.7853 ], "cells": [ { "location": [ 24.72, 349.2379, 122.28, 368.7853 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 349.2379, 219.84, 368.7853 ], "text": "(40,000,000)", "html_text": "(40,000,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 349.2379, 317.4, 368.7853 ], "text": "(44,904,518)", "html_text": "(44,904,518)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 349.2379, 414.96, 368.7853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 349.2379, 512.52, 368.7853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 349.2379, 610.08, 368.7853 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 24.72, 329.6905, 610.08, 349.2379 ], "cells": [ { "location": [ 24.72, 329.6905, 122.28, 349.2379 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 329.6905, 219.84, 349.2379 ], "text": "864,448,145", "html_text": "864,448,145", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 329.6905, 317.4, 349.2379 ], "text": "911,457,434", "html_text": "911,457,434", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 329.6905, 414.96, 349.2379 ], "text": "996,442,700", "html_text": "996,442,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 329.6905, 512.52, 349.2379 ], "text": "598,505,900", "html_text": "598,505,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 329.6905, 610.08, 349.2379 ], "text": "624,807,200", "html_text": "624,807,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 24.72, 310.1432, 610.08, 329.6905 ], "cells": [ { "location": [ 24.72, 310.1432, 122.28, 329.6905 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 310.1432, 219.84, 329.6905 ], "text": "2,501,302,661", "html_text": "2,501,302,661", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 310.1432, 317.4, 329.6905 ], "text": "2,638,505,685", "html_text": "2,638,505,685", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 310.1432, 414.96, 329.6905 ], "text": "4,663,171,300", "html_text": "4,663,171,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 310.1432, 512.52, 329.6905 ], "text": "1,891,317,700", "html_text": "1,891,317,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 310.1432, 610.08, 329.6905 ], "text": "1,926,716,900", "html_text": "1,926,716,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 24.72, 290.5958, 610.08, 310.1432 ], "cells": [ { "location": [ 24.72, 290.5958, 122.28, 310.1432 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 290.5958, 219.84, 310.1432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 290.5958, 317.4, 310.1432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 290.5958, 414.96, 310.1432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 290.5958, 512.52, 310.1432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 290.5958, 610.08, 310.1432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 24.72, 271.0484, 610.08, 290.5958 ], "cells": [ { "location": [ 24.72, 271.0484, 122.28, 290.5958 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 271.0484, 219.84, 290.5958 ], "text": "266,799,468", "html_text": "266,799,468", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 271.0484, 317.4, 290.5958 ], "text": "272,662,712", "html_text": "272,662,712", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 271.0484, 414.96, 290.5958 ], "text": "540,773,800", "html_text": "540,773,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 271.0484, 512.52, 290.5958 ], "text": "257,275,900", "html_text": "257,275,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 271.0484, 610.08, 290.5958 ], "text": "259,821,600", "html_text": "259,821,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 24.72, 251.5011, 610.08, 271.0484 ], "cells": [ { "location": [ 24.72, 251.5011, 122.28, 271.0484 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 251.5011, 219.84, 271.0484 ], "text": "56,245,142", "html_text": "56,245,142", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 251.5011, 317.4, 271.0484 ], "text": "39,634,519", "html_text": "39,634,519", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 251.5011, 414.96, 271.0484 ], "text": "98,510,800", "html_text": "98,510,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 251.5011, 512.52, 271.0484 ], "text": "62,635,500", "html_text": "62,635,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 251.5011, 610.08, 271.0484 ], "text": "85,847,600", "html_text": "85,847,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 24.72, 231.9537, 610.08, 251.5011 ], "cells": [ { "location": [ 24.72, 231.9537, 122.28, 251.5011 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 231.9537, 219.84, 251.5011 ], "text": "16,445,796", "html_text": "16,445,796", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 231.9537, 317.4, 251.5011 ], "text": "18,483,863", "html_text": "18,483,863", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 231.9537, 414.96, 251.5011 ], "text": "63,422,400", "html_text": "63,422,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 231.9537, 512.52, 251.5011 ], "text": "24,100,000", "html_text": "24,100,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 231.9537, 610.08, 251.5011 ], "text": "24,100,000", "html_text": "24,100,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 24.72, 212.4063, 610.08, 231.9537 ], "cells": [ { "location": [ 24.72, 212.4063, 122.28, 231.9537 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 212.4063, 219.84, 231.9537 ], "text": "69,389,969", "html_text": "69,389,969", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 212.4063, 317.4, 231.9537 ], "text": "69,163,900", "html_text": "69,163,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 212.4063, 414.96, 231.9537 ], "text": "97,524,100", "html_text": "97,524,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 212.4063, 512.52, 231.9537 ], "text": "98,071,300", "html_text": "98,071,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 212.4063, 610.08, 231.9537 ], "text": "49,917,900", "html_text": "49,917,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 24.72, 192.8589, 610.08, 212.4063 ], "cells": [ { "location": [ 24.72, 192.8589, 122.28, 212.4063 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 192.8589, 219.84, 212.4063 ], "text": "71,600", "html_text": "71,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 192.8589, 317.4, 212.4063 ], "text": "895,937", "html_text": "895,937", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 192.8589, 414.96, 212.4063 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 192.8589, 512.52, 212.4063 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 192.8589, 610.08, 212.4063 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 24.72, 173.3116, 610.08, 192.8589 ], "cells": [ { "location": [ 24.72, 173.3116, 122.28, 192.8589 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 173.3116, 219.84, 192.8589 ], "text": "1,347,398,447", "html_text": "1,347,398,447", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 173.3116, 317.4, 192.8589 ], "text": "1,174,961,513", "html_text": "1,174,961,513", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 173.3116, 414.96, 192.8589 ], "text": "3,862,940,200", "html_text": "3,862,940,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 173.3116, 512.52, 192.8589 ], "text": "1,449,235,000", "html_text": "1,449,235,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 173.3116, 610.08, 192.8589 ], "text": "1,507,029,800", "html_text": "1,507,029,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 24.72, 153.7642, 610.08, 173.3116 ], "cells": [ { "location": [ 24.72, 153.7642, 122.28, 173.3116 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 153.7642, 219.84, 173.3116 ], "text": "1,756,350,421", "html_text": "1,756,350,421", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 153.7642, 317.4, 173.3116 ], "text": "1,575,802,444", "html_text": "1,575,802,444", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 153.7642, 414.96, 173.3116 ], "text": "4,663,171,300", "html_text": "4,663,171,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 153.7642, 512.52, 173.3116 ], "text": "1,891,317,700", "html_text": "1,891,317,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 153.7642, 610.08, 173.3116 ], "text": "1,926,716,900", "html_text": "1,926,716,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 24.72, 134.2168, 610.08, 153.7642 ], "cells": [ { "location": [ 24.72, 134.2168, 122.28, 153.7642 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 134.2168, 219.84, 153.7642 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 134.2168, 317.4, 153.7642 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 134.2168, 414.96, 153.7642 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 134.2168, 512.52, 153.7642 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 134.2168, 610.08, 153.7642 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 24.72, 114.6695, 610.08, 134.2168 ], "cells": [ { "location": [ 24.72, 114.6695, 122.28, 134.2168 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 114.6695, 219.84, 134.2168 ], "text": "8,202,819", "html_text": "8,202,819", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 114.6695, 317.4, 134.2168 ], "text": "36,841,221", "html_text": "36,841,221", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 114.6695, 414.96, 134.2168 ], "text": "954,956,000", "html_text": "954,956,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 114.6695, 512.52, 134.2168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 114.6695, 610.08, 134.2168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 24.72, 95.1221, 610.08, 114.6695 ], "cells": [ { "location": [ 24.72, 95.1221, 122.28, 114.6695 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 95.1221, 219.84, 114.6695 ], "text": "52,804,175", "html_text": "52,804,175", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 95.1221, 317.4, 114.6695 ], "text": "44,598,742", "html_text": "44,598,742", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 95.1221, 414.96, 114.6695 ], "text": "417,653,300", "html_text": "417,653,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 95.1221, 512.52, 114.6695 ], "text": "47,858,600", "html_text": "47,858,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 95.1221, 610.08, 114.6695 ], "text": "47,923,700", "html_text": "47,923,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 24.72, 75.5747, 610.08, 95.1221 ], "cells": [ { "location": [ 24.72, 75.5747, 122.28, 95.1221 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 75.5747, 219.84, 95.1221 ], "text": "1,069,702,134", "html_text": "1,069,702,134", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 75.5747, 317.4, 95.1221 ], "text": "930,842,450", "html_text": "930,842,450", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 75.5747, 414.96, 95.1221 ], "text": "2,294,119,300", "html_text": "2,294,119,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 75.5747, 512.52, 95.1221 ], "text": "1,244,953,200", "html_text": "1,244,953,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 75.5747, 610.08, 95.1221 ], "text": "1,253,986,000", "html_text": "1,253,986,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 24.72, 56.0274, 610.08, 75.5747 ], "cells": [ { "location": [ 24.72, 56.0274, 122.28, 75.5747 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 56.0274, 219.84, 75.5747 ], "text": "625,641,293", "html_text": "625,641,293", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 56.0274, 317.4, 75.5747 ], "text": "563,520,032", "html_text": "563,520,032", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 56.0274, 414.96, 75.5747 ], "text": "996,442,700", "html_text": "996,442,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 56.0274, 512.52, 75.5747 ], "text": "598,505,900", "html_text": "598,505,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 56.0274, 610.08, 75.5747 ], "text": "624,807,200", "html_text": "624,807,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 24.72, 36.48, 610.08, 56.0274 ], "cells": [ { "location": [ 24.72, 36.48, 122.28, 56.0274 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.28, 36.48, 219.84, 56.0274 ], "text": "1,756,350,421", "html_text": "1,756,350,421", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.84, 36.48, 317.4, 56.0274 ], "text": "1,575,802,444", "html_text": "1,575,802,444", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 36.48, 414.96, 56.0274 ], "text": "4,663,171,300", "html_text": "4,663,171,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.96, 36.48, 512.52, 56.0274 ], "text": "1,891,317,700", "html_text": "1,891,317,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 512.52, 36.48, 610.08, 56.0274 ], "text": "1,926,716,900", "html_text": "1,926,716,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 38, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 393, "type": "TEXT", "location": { "l": 308.88, "t": 18.72, "r": 325.2, "b": 8.64 }, "text": "372", "reading_order": 1 } ] }, { "page": 394, "items": [ { "page": 394, "type": "TITLE", "location": { "l": 29.52, "t": 744.96, "r": 153.84, "b": 733.2 }, "text": "EXPENDITURES BY UNIT", "reading_order": 0, "level": 2 }, { "page": 394, "type": "TABLE", "location": { "l": 28.8, "t": 736.8, "r": 605.28, "b": 668.4 }, "text": "
Bond Funded Construction8,148,4283,161,809335,717,400
State Funded Construction433,193,364413,087,1741,237,140,900436,889,100460,667,900
Federal Funded Construction1,315,008,6291,159,553,4613,090,313,0001,454,428,6001,466,049,000
TOTAL EXPENDITURES1,756,350,4211,575,802,4444,663,171,3001,891,317,7001,926,716,900
", "rows": [ { "row_index": 0, "location": [ 28.8, 719.7, 605.28, 736.8 ], "cells": [ { "location": [ 28.8, 719.7, 124.88, 736.8 ], "text": "Bond Funded Construction", "html_text": "Bond Funded Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.88, 719.7, 220.96, 736.8 ], "text": "8,148,428", "html_text": "8,148,428", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 719.7, 317.04, 736.8 ], "text": "3,161,809", "html_text": "3,161,809", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 719.7, 413.12, 736.8 ], "text": "335,717,400", "html_text": "335,717,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 719.7, 509.2, 736.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 719.7, 605.28, 736.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.8, 702.6, 605.28, 719.7 ], "cells": [ { "location": [ 28.8, 702.6, 124.88, 719.7 ], "text": "State Funded Construction", "html_text": "State Funded Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.88, 702.6, 220.96, 719.7 ], "text": "433,193,364", "html_text": "433,193,364", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 702.6, 317.04, 719.7 ], "text": "413,087,174", "html_text": "413,087,174", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 702.6, 413.12, 719.7 ], "text": "1,237,140,900", "html_text": "1,237,140,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 702.6, 509.2, 719.7 ], "text": "436,889,100", "html_text": "436,889,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 702.6, 605.28, 719.7 ], "text": "460,667,900", "html_text": "460,667,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.8, 685.5, 605.28, 702.6 ], "cells": [ { "location": [ 28.8, 685.5, 124.88, 702.6 ], "text": "Federal Funded Construction", "html_text": "Federal Funded Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.88, 685.5, 220.96, 702.6 ], "text": "1,315,008,629", "html_text": "1,315,008,629", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 685.5, 317.04, 702.6 ], "text": "1,159,553,461", "html_text": "1,159,553,461", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 685.5, 413.12, 702.6 ], "text": "3,090,313,000", "html_text": "3,090,313,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 685.5, 509.2, 702.6 ], "text": "1,454,428,600", "html_text": "1,454,428,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 685.5, 605.28, 702.6 ], "text": "1,466,049,000", "html_text": "1,466,049,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.8, 668.4, 605.28, 685.5 ], "cells": [ { "location": [ 28.8, 668.4, 124.88, 685.5 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.88, 668.4, 220.96, 685.5 ], "text": "1,756,350,421", "html_text": "1,756,350,421", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.96, 668.4, 317.04, 685.5 ], "text": "1,575,802,444", "html_text": "1,575,802,444", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.04, 668.4, 413.12, 685.5 ], "text": "4,663,171,300", "html_text": "4,663,171,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.12, 668.4, 509.2, 685.5 ], "text": "1,891,317,700", "html_text": "1,891,317,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.2, 668.4, 605.28, 685.5 ], "text": "1,926,716,900", "html_text": "1,926,716,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 4, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 394, "type": "TEXT", "location": { "l": 25.68, "t": 660.48, "r": 594.96, "b": 599.28 }, "text": "In the Construction program is the largest single funding component within the Highways appropriation unit. It encompasses all construction and major reconstruction of roadways in the State Primary Road System. The Construction Program is divided into five sub-programs: Bond Funded Construction, State Funded Construction, Federal Funded Construction, Toll Bond Funded Construction, and the TIFIA Loan program. KRS 45.750(3) exempts road projects, including associated equipment and land acquisition purchases, from the capital construction statutes outlined in KRS Chapter 45.760 - 45.810.", "reading_order": 2 }, { "page": 394, "type": "TEXT", "location": { "l": 25.44, "t": 590.88, "r": 608.16, "b": 456.96 }, "text": "Several different road systems constructed in the Commonwealth over the last 40 years have used Bond Funded Construction. General obligation bonds were sold to finance the original construction of the Interstate System. The Turnpike Authority of Kentucky sold revenue bonds to fund construction of the toll road system that crisscrosses the state. Tolls on these parkways were removed once the bonds were paid. Resource recovery bonds were sold in the late 1970s for construction of the Resource Recovery Road System, a network of highways over which coal resources could be efficiently hauled. The Turnpike Authority received authorization to sell bonds in 1984, 1987, 1990, 1993, 1995, 1999, 2005, 2006, 2008, 2009, and 2010 for projects identified as part of the Economic Development Road System. The Authority received authorization in 2008 and 2010 to issue bonds to support road projects specifically related to the Base Re-alignment and Closure (BRAC) activities in and around Fort Knox. All of the roads constructed using proceeds from Turnpike Authority bonds are built by the Cabinet on behalf of the Authority, and then are leased to the Cabinet until the bonds are retired. At that time they are transferred to the Cabinet and become a part of the state highway system.", "reading_order": 3 }, { "page": 394, "type": "TEXT", "location": { "l": 25.68, "t": 448.56, "r": 596.88, "b": 387.6 }, "text": "The State Funded Construction program provides for many highway improvement needs, emergency needs, industrial access roads, parkway and primary road pavement rehabilitation, and other projects for which federal funding is not available. The state resurfacing program is a part of this sub-program area and provides for resurfacing of roads in the state maintained highway system. The Highway Construction Contingency account, authorized in KRS 45.247, is also included in the State-Funded Construction program.", "reading_order": 4 }, { "page": 394, "type": "TEXT", "location": { "l": 25.2, "t": 378.96, "r": 598.32, "b": 280.8 }, "text": "The Federal Construction program addresses the major construction, reconstruction, and rehabilitation needs for nearly 12,000 miles of interstate, primary, secondary, urban systems, and Appalachian routes across the state. This funding is provided under Titles 23 and 40 of the US Code. From fiscal year 2005 to fiscal year 2008, $440 million in Grant Anticipation Revenue Vehicle (GARVEE) bonds were appropriated to support interstate projects along I-64, I-75, and I-65. In addition, GARVEE bonds totaling $336 million were authorized in 2008 and 2010 for the Louisville Bridges project. The 2010 Special Session of the General Assembly authorized $330 million in GARVEE bonds for the US-68/KY-80 Lake Barkley and Kentucky Lake Bridges Project. For display purposes, the GARVEE bonds are located in the Bond Funded Construction program. However, the debt service to support the GARVEE bonds is located in the Federal Fund Construction program.", "reading_order": 5 }, { "page": 394, "type": "TEXT", "location": { "l": 25.2, "t": 272.4, "r": 602.64, "b": 175.44 }, "text": "House Bill 4 from the 2009 Special Session of the General Assembly created the Kentucky Public Transportation Infrastructure Authority (KPTIA) to facilitate the construction, financing, operation, and oversight of mega-projects. According to the Federal Highway Administration, mega-projects are projects that have a total cost of $500 million or more. The Authority has the power to finance mega-projects through the use of tolls, funds from any GARVEE, funds appropriated by the state or federal government, and any other funds pledged for their purpose. House Bill 241 from the 2022 Regular Session of the General Assembly approved $150 million in GARVEE Bond Funds to be issued for the Brent Spence Bridge Project. House Bill 265 from the 2024 Regular Session of the General Assembly approved $150 million in GARVEE Bond funds to be issued for the I-69 Ohio River Crossing Project.", "reading_order": 6 }, { "page": 394, "type": "TITLE", "location": { "l": 26.64, "t": 166.32, "r": 60, "b": 153.84 }, "text": "Policy", "reading_order": 7, "level": 2 }, { "page": 394, "type": "TEXT", "location": { "l": 25.44, "t": 144.72, "r": 595.2, "b": 95.52 }, "text": "The budget authorizes the Secretary of Transportation to continue the Cash Management program, formerly known as the Pre-financing Road Projects program, authorized by the Appropriations Act since the 2000-2002 biennium. The Cash Management program allows the Cabinet to expedite projects in the Biennial Highway Construction Plan by managing Road Fund cash, while ensuring that expenditures remain within enacted appropriations.", "reading_order": 8 }, { "page": 394, "type": "TEXT", "location": { "l": 25.68, "t": 86.88, "r": 594.48, "b": 49.68 }, "text": "Included in the State Supported Construction Program is $20,000,000 in each fiscal year from the Road Fund for the County Priority Projects Program and $25,000,000 in each fiscal year from the Road Fund for the County Bridge Improvement program. Both of these programs were new in the 2024-26 biennial budget.", "reading_order": 9 }, { "page": 394, "type": "TEXT", "location": { "l": 308.88, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "373", "reading_order": 10 } ] }, { "page": 395, "items": [ { "page": 395, "type": "TABLE", "location": { "l": 26.16, "t": 774.72, "r": 605.52, "b": 321.36 }, "text": "
Transportation Highways Maintenance
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward123,1191,499,03433,200
Current Receipts5,505,0303,361,1563,857,0006,957,0006,957,000
Non-Revenue Receipts224,076164,144
Total Restricted Funds5,852,2265,024,3343,890,2006,957,0006,957,000
Road Fund
Regular Appropriation423,427,500445,929,400484,661,300493,714,500514,624,600
State Salary and Compensation Allocation6,459,200
Continuing Approp-Road Fund27,735,7559,471,519113,600
Other40,000,00056,200,000
Total Road Fund497,622,455511,600,919484,774,900493,714,500514,624,600
TOTAL SOURCE OF FUNDS503,474,681516,625,253488,665,100500,671,500521,581,600
EXPENDITURES BY CLASS
Personnel Costs252,375,685265,730,668263,952,400251,794,800257,704,900
Operating Expenses225,010,218231,337,795218,567,300242,490,000257,490,000
Grants Loans Benefits15,57650,112
Capital Outlay1,346,850788,681
Construction13,755,79818,571,1266,145,4006,386,7006,386,700
TOTAL EXPENDITURES492,504,128516,478,383488,665,100500,671,500521,581,600
EXPENDITURES BY FUND SOURCE
Restricted Funds4,353,1924,991,0973,890,2006,957,0006,957,000
Road Fund488,150,936511,487,285484,774,900493,714,500514,624,600
TOTAL EXPENDITURES492,504,128516,478,383488,665,100500,671,500521,581,600
", "rows": [ { "row_index": 0, "location": [ 26.16, 757.2831, 605.52, 774.72 ], "cells": [ { "location": [ 26.16, 757.2831, 122.72, 774.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 757.2831, 605.52, 774.72 ], "text": "Transportation Highways Maintenance", "html_text": "Transportation Highways Maintenance", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 739.8462, 605.52, 757.2831 ], "cells": [ { "location": [ 26.16, 739.8462, 122.72, 757.2831 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 739.8462, 219.28, 757.2831 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 739.8462, 315.84, 757.2831 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 739.8462, 412.4, 757.2831 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 739.8462, 508.96, 757.2831 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 739.8462, 605.52, 757.2831 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 722.4092, 605.52, 739.8462 ], "cells": [ { "location": [ 26.16, 722.4092, 122.72, 739.8462 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 722.4092, 219.28, 739.8462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 722.4092, 315.84, 739.8462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 722.4092, 412.4, 739.8462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 722.4092, 508.96, 739.8462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 722.4092, 605.52, 739.8462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 704.9723, 605.52, 722.4092 ], "cells": [ { "location": [ 26.16, 704.9723, 122.72, 722.4092 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 704.9723, 219.28, 722.4092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 704.9723, 315.84, 722.4092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 704.9723, 412.4, 722.4092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 704.9723, 508.96, 722.4092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 704.9723, 605.52, 722.4092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 687.5354, 605.52, 704.9723 ], "cells": [ { "location": [ 26.16, 687.5354, 122.72, 704.9723 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 687.5354, 219.28, 704.9723 ], "text": "123,119", "html_text": "123,119", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 687.5354, 315.84, 704.9723 ], "text": "1,499,034", "html_text": "1,499,034", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 687.5354, 412.4, 704.9723 ], "text": "33,200", "html_text": "33,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 687.5354, 508.96, 704.9723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 687.5354, 605.52, 704.9723 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 670.0985, 605.52, 687.5354 ], "cells": [ { "location": [ 26.16, 670.0985, 122.72, 687.5354 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 670.0985, 219.28, 687.5354 ], "text": "5,505,030", "html_text": "5,505,030", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 670.0985, 315.84, 687.5354 ], "text": "3,361,156", "html_text": "3,361,156", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 670.0985, 412.4, 687.5354 ], "text": "3,857,000", "html_text": "3,857,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 670.0985, 508.96, 687.5354 ], "text": "6,957,000", "html_text": "6,957,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 670.0985, 605.52, 687.5354 ], "text": "6,957,000", "html_text": "6,957,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 652.6615, 605.52, 670.0985 ], "cells": [ { "location": [ 26.16, 652.6615, 122.72, 670.0985 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 652.6615, 219.28, 670.0985 ], "text": "224,076", "html_text": "224,076", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 652.6615, 315.84, 670.0985 ], "text": "164,144", "html_text": "164,144", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 652.6615, 412.4, 670.0985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 652.6615, 508.96, 670.0985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 652.6615, 605.52, 670.0985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 635.2246, 605.52, 652.6615 ], "cells": [ { "location": [ 26.16, 635.2246, 122.72, 652.6615 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 635.2246, 219.28, 652.6615 ], "text": "5,852,226", "html_text": "5,852,226", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 635.2246, 315.84, 652.6615 ], "text": "5,024,334", "html_text": "5,024,334", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 635.2246, 412.4, 652.6615 ], "text": "3,890,200", "html_text": "3,890,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 635.2246, 508.96, 652.6615 ], "text": "6,957,000", "html_text": "6,957,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 635.2246, 605.52, 652.6615 ], "text": "6,957,000", "html_text": "6,957,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 617.7877, 605.52, 635.2246 ], "cells": [ { "location": [ 26.16, 617.7877, 122.72, 635.2246 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 617.7877, 219.28, 635.2246 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 617.7877, 315.84, 635.2246 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 617.7877, 412.4, 635.2246 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 617.7877, 508.96, 635.2246 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 617.7877, 605.52, 635.2246 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 600.3508, 605.52, 617.7877 ], "cells": [ { "location": [ 26.16, 600.3508, 122.72, 617.7877 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 600.3508, 219.28, 617.7877 ], "text": "423,427,500", "html_text": "423,427,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 600.3508, 315.84, 617.7877 ], "text": "445,929,400", "html_text": "445,929,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 600.3508, 412.4, 617.7877 ], "text": "484,661,300", "html_text": "484,661,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 600.3508, 508.96, 617.7877 ], "text": "493,714,500", "html_text": "493,714,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 600.3508, 605.52, 617.7877 ], "text": "514,624,600", "html_text": "514,624,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 582.9138, 605.52, 600.3508 ], "cells": [ { "location": [ 26.16, 582.9138, 122.72, 600.3508 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 582.9138, 219.28, 600.3508 ], "text": "6,459,200", "html_text": "6,459,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 582.9138, 315.84, 600.3508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 582.9138, 412.4, 600.3508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 582.9138, 508.96, 600.3508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 582.9138, 605.52, 600.3508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 565.4769, 605.52, 582.9138 ], "cells": [ { "location": [ 26.16, 565.4769, 122.72, 582.9138 ], "text": "Continuing Approp-Road Fund", "html_text": "Continuing Approp-Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 565.4769, 219.28, 582.9138 ], "text": "27,735,755", "html_text": "27,735,755", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 565.4769, 315.84, 582.9138 ], "text": "9,471,519", "html_text": "9,471,519", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 565.4769, 412.4, 582.9138 ], "text": "113,600", "html_text": "113,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 565.4769, 508.96, 582.9138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 565.4769, 605.52, 582.9138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 548.04, 605.52, 565.4769 ], "cells": [ { "location": [ 26.16, 548.04, 122.72, 565.4769 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 548.04, 219.28, 565.4769 ], "text": "40,000,000", "html_text": "40,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 548.04, 315.84, 565.4769 ], "text": "56,200,000", "html_text": "56,200,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 548.04, 412.4, 565.4769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 548.04, 508.96, 565.4769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 548.04, 605.52, 565.4769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 530.6031, 605.52, 548.04 ], "cells": [ { "location": [ 26.16, 530.6031, 122.72, 548.04 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 530.6031, 219.28, 548.04 ], "text": "497,622,455", "html_text": "497,622,455", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 530.6031, 315.84, 548.04 ], "text": "511,600,919", "html_text": "511,600,919", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 530.6031, 412.4, 548.04 ], "text": "484,774,900", "html_text": "484,774,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 530.6031, 508.96, 548.04 ], "text": "493,714,500", "html_text": "493,714,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 530.6031, 605.52, 548.04 ], "text": "514,624,600", "html_text": "514,624,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 513.1662, 605.52, 530.6031 ], "cells": [ { "location": [ 26.16, 513.1662, 122.72, 530.6031 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 513.1662, 219.28, 530.6031 ], "text": "503,474,681", "html_text": "503,474,681", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 513.1662, 315.84, 530.6031 ], "text": "516,625,253", "html_text": "516,625,253", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 513.1662, 412.4, 530.6031 ], "text": "488,665,100", "html_text": "488,665,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 513.1662, 508.96, 530.6031 ], "text": "500,671,500", "html_text": "500,671,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 513.1662, 605.52, 530.6031 ], "text": "521,581,600", "html_text": "521,581,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 495.7292, 605.52, 513.1662 ], "cells": [ { "location": [ 26.16, 495.7292, 122.72, 513.1662 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 495.7292, 219.28, 513.1662 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 495.7292, 315.84, 513.1662 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 495.7292, 412.4, 513.1662 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 495.7292, 508.96, 513.1662 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 495.7292, 605.52, 513.1662 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 478.2923, 605.52, 495.7292 ], "cells": [ { "location": [ 26.16, 478.2923, 122.72, 495.7292 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 478.2923, 219.28, 495.7292 ], "text": "252,375,685", "html_text": "252,375,685", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 478.2923, 315.84, 495.7292 ], "text": "265,730,668", "html_text": "265,730,668", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 478.2923, 412.4, 495.7292 ], "text": "263,952,400", "html_text": "263,952,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 478.2923, 508.96, 495.7292 ], "text": "251,794,800", "html_text": "251,794,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 478.2923, 605.52, 495.7292 ], "text": "257,704,900", "html_text": "257,704,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 460.8554, 605.52, 478.2923 ], "cells": [ { "location": [ 26.16, 460.8554, 122.72, 478.2923 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 460.8554, 219.28, 478.2923 ], "text": "225,010,218", "html_text": "225,010,218", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 460.8554, 315.84, 478.2923 ], "text": "231,337,795", "html_text": "231,337,795", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 460.8554, 412.4, 478.2923 ], "text": "218,567,300", "html_text": "218,567,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 460.8554, 508.96, 478.2923 ], "text": "242,490,000", "html_text": "242,490,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 460.8554, 605.52, 478.2923 ], "text": "257,490,000", "html_text": "257,490,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 443.4185, 605.52, 460.8554 ], "cells": [ { "location": [ 26.16, 443.4185, 122.72, 460.8554 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 443.4185, 219.28, 460.8554 ], "text": "15,576", "html_text": "15,576", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 443.4185, 315.84, 460.8554 ], "text": "50,112", "html_text": "50,112", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 443.4185, 412.4, 460.8554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 443.4185, 508.96, 460.8554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 443.4185, 605.52, 460.8554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 425.9815, 605.52, 443.4185 ], "cells": [ { "location": [ 26.16, 425.9815, 122.72, 443.4185 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 425.9815, 219.28, 443.4185 ], "text": "1,346,850", "html_text": "1,346,850", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 425.9815, 315.84, 443.4185 ], "text": "788,681", "html_text": "788,681", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 425.9815, 412.4, 443.4185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 425.9815, 508.96, 443.4185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 425.9815, 605.52, 443.4185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 408.5446, 605.52, 425.9815 ], "cells": [ { "location": [ 26.16, 408.5446, 122.72, 425.9815 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 408.5446, 219.28, 425.9815 ], "text": "13,755,798", "html_text": "13,755,798", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 408.5446, 315.84, 425.9815 ], "text": "18,571,126", "html_text": "18,571,126", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 408.5446, 412.4, 425.9815 ], "text": "6,145,400", "html_text": "6,145,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 408.5446, 508.96, 425.9815 ], "text": "6,386,700", "html_text": "6,386,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 408.5446, 605.52, 425.9815 ], "text": "6,386,700", "html_text": "6,386,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 391.1077, 605.52, 408.5446 ], "cells": [ { "location": [ 26.16, 391.1077, 122.72, 408.5446 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 391.1077, 219.28, 408.5446 ], "text": "492,504,128", "html_text": "492,504,128", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 391.1077, 315.84, 408.5446 ], "text": "516,478,383", "html_text": "516,478,383", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 391.1077, 412.4, 408.5446 ], "text": "488,665,100", "html_text": "488,665,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 391.1077, 508.96, 408.5446 ], "text": "500,671,500", "html_text": "500,671,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 391.1077, 605.52, 408.5446 ], "text": "521,581,600", "html_text": "521,581,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 373.6708, 605.52, 391.1077 ], "cells": [ { "location": [ 26.16, 373.6708, 122.72, 391.1077 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 373.6708, 219.28, 391.1077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 373.6708, 315.84, 391.1077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 373.6708, 412.4, 391.1077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 373.6708, 508.96, 391.1077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 373.6708, 605.52, 391.1077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 356.2338, 605.52, 373.6708 ], "cells": [ { "location": [ 26.16, 356.2338, 122.72, 373.6708 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 356.2338, 219.28, 373.6708 ], "text": "4,353,192", "html_text": "4,353,192", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 356.2338, 315.84, 373.6708 ], "text": "4,991,097", "html_text": "4,991,097", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 356.2338, 412.4, 373.6708 ], "text": "3,890,200", "html_text": "3,890,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 356.2338, 508.96, 373.6708 ], "text": "6,957,000", "html_text": "6,957,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 356.2338, 605.52, 373.6708 ], "text": "6,957,000", "html_text": "6,957,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 338.7969, 605.52, 356.2338 ], "cells": [ { "location": [ 26.16, 338.7969, 122.72, 356.2338 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 338.7969, 219.28, 356.2338 ], "text": "488,150,936", "html_text": "488,150,936", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 338.7969, 315.84, 356.2338 ], "text": "511,487,285", "html_text": "511,487,285", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 338.7969, 412.4, 356.2338 ], "text": "484,774,900", "html_text": "484,774,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 338.7969, 508.96, 356.2338 ], "text": "493,714,500", "html_text": "493,714,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 338.7969, 605.52, 356.2338 ], "text": "514,624,600", "html_text": "514,624,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 321.36, 605.52, 338.7969 ], "cells": [ { "location": [ 26.16, 321.36, 122.72, 338.7969 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.72, 321.36, 219.28, 338.7969 ], "text": "492,504,128", "html_text": "492,504,128", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.28, 321.36, 315.84, 338.7969 ], "text": "516,478,383", "html_text": "516,478,383", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.84, 321.36, 412.4, 338.7969 ], "text": "488,665,100", "html_text": "488,665,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.4, 321.36, 508.96, 338.7969 ], "text": "500,671,500", "html_text": "500,671,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.96, 321.36, 605.52, 338.7969 ], "text": "521,581,600", "html_text": "521,581,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 26, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 395, "type": "TEXT", "location": { "l": 25.44, "t": 309.12, "r": 605.76, "b": 223.68 }, "text": "Kentucky has invested approximately $19 billion in its highway infrastructure which is comprised of right-of-way, roadways, and bridges. KRS 176.050 assigns the responsibility for operating and maintaining this highway infrastructure to the Department of Highways. The Maintenance program's role is to operate and maintain the roadways, bridges, rest areas, and traffic control devices on all state-maintained highways. Two organizational units under the Office of Project Delivery and Preservation administer the Maintenance program: the Division of Maintenance and the Division of Traffic Operations. The duties of this unit are explained in Kentucky Revised Statutes 175.580, 175.610, 176.050, 176.051, 177.020, 177.410, 177.530, 177.550, 177.830-890, 177.905-990, and 180.290.", "reading_order": 1 }, { "page": 395, "type": "TEXT", "location": { "l": 25.92, "t": 215.28, "r": 590.64, "b": 153.12 }, "text": "The Division of Maintenance responsibilities are broken down into two areas. The Roadway Preservation program maintains approximately 15,000 miles of state primary highways and 13,000 miles of rural secondary highways. The Pavement and Operations Management personnel inspect and evaluate pavement conditions on over 27,000 miles of state-maintained roads, determine strategies for improvement, estimate funding needs, and recommend annual priorities. The Bridge Preservation program is responsible for all state-maintained bridges, except those on the Rural Secondary system.", "reading_order": 2 }, { "page": 395, "type": "TEXT", "location": { "l": 25.92, "t": 145.92, "r": 584.88, "b": 119.52 }, "text": "Revolving Maintenance serves as a materials revolving mechanism for refurbishing damaged guardrail. Damaged guardrail is shipped to Frankfort, straightened and re-galvanized, and is placed back into service as needs arise.", "reading_order": 3 }, { "page": 395, "type": "TEXT", "location": { "l": 25.92, "t": 111.36, "r": 598.8, "b": 85.44 }, "text": "Capital Improvements is a subset of the Division of Maintenance for coordinating with the Kentucky State Police vehicle accident data in order to establish priorities for installing new guardrail in locations it does not currently exist.", "reading_order": 4 }, { "page": 395, "type": "TEXT", "location": { "l": 26.16, "t": 77.52, "r": 595.44, "b": 40.32 }, "text": "The Rest Area Operations/Maintenance program provides sanitary and accessible restroom facilities and other convenient services for motorists traveling through the state. There are 26 rest area and welcome center locations and two truck rest haven locations.", "reading_order": 5 }, { "page": 395, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 324.72, "b": 8.88 }, "text": "374", "reading_order": 6 } ] }, { "page": 396, "items": [ { "page": 396, "type": "TEXT", "location": { "l": 25.44, "t": 765.6, "r": 605.76, "b": 728.16 }, "text": "The Division of Traffic Operations is responsible for the installation and maintenance of traffic control devices on over 27,000 miles of highways. This division uses a multitude of Intelligent Transportation Systems to communicate, control, detect and process data to effectively move traffic through the state in the safest manner possible.", "reading_order": 0 }, { "page": 396, "type": "TITLE", "location": { "l": 26.4, "t": 718.8, "r": 59.76, "b": 706.56 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 396, "type": "TEXT", "location": { "l": 26.16, "t": 696.96, "r": 603.36, "b": 672.72 }, "text": "Included in the above restricted fund appropriation is an additional $3.1 million in each year to support increased contract services with Trimark and Cumberland Gap.", "reading_order": 2 }, { "page": 396, "type": "TEXT", "location": { "l": 25.92, "t": 663.6, "r": 600, "b": 613.68 }, "text": "The budget includes additional Road Fund in the amount of $23,605,400 in fiscal year 2027 and $38,605,400 in fiscal year 2028 to support the Maintenance Program. These funds will be used for the increased costs of the upkeep of roads, winter operations, including snow and ice removal, resurfacing, guardrails, drainage, emergency response, pavement needs, management of roadside vegetation, and bridge repair.", "reading_order": 3 }, { "page": 396, "type": "TEXT", "location": { "l": 308.88, "t": 18.48, "r": 325.2, "b": 8.64 }, "text": "375", "reading_order": 4 } ] }, { "page": 397, "items": [ { "page": 397, "type": "TABLE", "location": { "l": 28.08, "t": 769.92, "r": 605.52, "b": 444.24 }, "text": "
Transportation Highways Engineering Administration
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Road Fund
Regular Appropriation19,886,70023,362,60020,677,90019,595,90020,016,200
State Salary and Compensation Allocation1,017,400
Total Road Fund20,904,10023,362,60020,677,90019,595,90020,016,200
TOTAL SOURCE OF FUNDS20,904,10023,362,60020,677,90019,595,90020,016,200
EXPENDITURES BY CLASS
Personnel Costs16,960,44416,926,45517,884,80016,776,30017,196,600
Operating Expenses2,021,4474,718,2042,364,3002,385,1002,385,100
Grants Loans Benefits1662,776
Capital Outlay590,127409,665252,200252,200252,200
Construction8,632116,372176,600182,300182,300
TOTAL EXPENDITURES19,580,81522,173,47120,677,90019,595,90020,016,200
EXPENDITURES BY FUND SOURCE
Road Fund19,580,81522,173,47120,677,90019,595,90020,016,200
TOTAL EXPENDITURES19,580,81522,173,47120,677,90019,595,90020,016,200
", "rows": [ { "row_index": 0, "location": [ 28.08, 751.8267, 605.52, 769.92 ], "cells": [ { "location": [ 28.08, 751.8267, 124.32, 769.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 751.8267, 605.52, 769.92 ], "text": "Transportation Highways Engineering Administration", "html_text": "Transportation Highways Engineering Administration", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 733.7333, 605.52, 751.8267 ], "cells": [ { "location": [ 28.08, 733.7333, 124.32, 751.8267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 733.7333, 220.56, 751.8267 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 733.7333, 316.8, 751.8267 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 733.7333, 413.04, 751.8267 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 733.7333, 509.28, 751.8267 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 733.7333, 605.52, 751.8267 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 715.64, 605.52, 733.7333 ], "cells": [ { "location": [ 28.08, 715.64, 124.32, 733.7333 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 715.64, 220.56, 733.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 715.64, 316.8, 733.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 715.64, 413.04, 733.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 715.64, 509.28, 733.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 715.64, 605.52, 733.7333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 697.5467, 605.52, 715.64 ], "cells": [ { "location": [ 28.08, 697.5467, 124.32, 715.64 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 697.5467, 220.56, 715.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 697.5467, 316.8, 715.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 697.5467, 413.04, 715.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 697.5467, 509.28, 715.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 697.5467, 605.52, 715.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 679.4533, 605.52, 697.5467 ], "cells": [ { "location": [ 28.08, 679.4533, 124.32, 697.5467 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 679.4533, 220.56, 697.5467 ], "text": "19,886,700", "html_text": "19,886,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 679.4533, 316.8, 697.5467 ], "text": "23,362,600", "html_text": "23,362,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 679.4533, 413.04, 697.5467 ], "text": "20,677,900", "html_text": "20,677,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 679.4533, 509.28, 697.5467 ], "text": "19,595,900", "html_text": "19,595,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 679.4533, 605.52, 697.5467 ], "text": "20,016,200", "html_text": "20,016,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 661.36, 605.52, 679.4533 ], "cells": [ { "location": [ 28.08, 661.36, 124.32, 679.4533 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 661.36, 220.56, 679.4533 ], "text": "1,017,400", "html_text": "1,017,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 661.36, 316.8, 679.4533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 661.36, 413.04, 679.4533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 661.36, 509.28, 679.4533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 661.36, 605.52, 679.4533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 643.2667, 605.52, 661.36 ], "cells": [ { "location": [ 28.08, 643.2667, 124.32, 661.36 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 643.2667, 220.56, 661.36 ], "text": "20,904,100", "html_text": "20,904,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 643.2667, 316.8, 661.36 ], "text": "23,362,600", "html_text": "23,362,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 643.2667, 413.04, 661.36 ], "text": "20,677,900", "html_text": "20,677,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 643.2667, 509.28, 661.36 ], "text": "19,595,900", "html_text": "19,595,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 643.2667, 605.52, 661.36 ], "text": "20,016,200", "html_text": "20,016,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 625.1733, 605.52, 643.2667 ], "cells": [ { "location": [ 28.08, 625.1733, 124.32, 643.2667 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 625.1733, 220.56, 643.2667 ], "text": "20,904,100", "html_text": "20,904,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 625.1733, 316.8, 643.2667 ], "text": "23,362,600", "html_text": "23,362,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 625.1733, 413.04, 643.2667 ], "text": "20,677,900", "html_text": "20,677,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 625.1733, 509.28, 643.2667 ], "text": "19,595,900", "html_text": "19,595,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 625.1733, 605.52, 643.2667 ], "text": "20,016,200", "html_text": "20,016,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 607.08, 605.52, 625.1733 ], "cells": [ { "location": [ 28.08, 607.08, 124.32, 625.1733 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 607.08, 220.56, 625.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 607.08, 316.8, 625.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 607.08, 413.04, 625.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 607.08, 509.28, 625.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 607.08, 605.52, 625.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 588.9867, 605.52, 607.08 ], "cells": [ { "location": [ 28.08, 588.9867, 124.32, 607.08 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 588.9867, 220.56, 607.08 ], "text": "16,960,444", "html_text": "16,960,444", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 588.9867, 316.8, 607.08 ], "text": "16,926,455", "html_text": "16,926,455", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 588.9867, 413.04, 607.08 ], "text": "17,884,800", "html_text": "17,884,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 588.9867, 509.28, 607.08 ], "text": "16,776,300", "html_text": "16,776,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 588.9867, 605.52, 607.08 ], "text": "17,196,600", "html_text": "17,196,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 570.8933, 605.52, 588.9867 ], "cells": [ { "location": [ 28.08, 570.8933, 124.32, 588.9867 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 570.8933, 220.56, 588.9867 ], "text": "2,021,447", "html_text": "2,021,447", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 570.8933, 316.8, 588.9867 ], "text": "4,718,204", "html_text": "4,718,204", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 570.8933, 413.04, 588.9867 ], "text": "2,364,300", "html_text": "2,364,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 570.8933, 509.28, 588.9867 ], "text": "2,385,100", "html_text": "2,385,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 570.8933, 605.52, 588.9867 ], "text": "2,385,100", "html_text": "2,385,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 552.8, 605.52, 570.8933 ], "cells": [ { "location": [ 28.08, 552.8, 124.32, 570.8933 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 552.8, 220.56, 570.8933 ], "text": "166", "html_text": "166", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 552.8, 316.8, 570.8933 ], "text": "2,776", "html_text": "2,776", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 552.8, 413.04, 570.8933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 552.8, 509.28, 570.8933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 552.8, 605.52, 570.8933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 534.7067, 605.52, 552.8 ], "cells": [ { "location": [ 28.08, 534.7067, 124.32, 552.8 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 534.7067, 220.56, 552.8 ], "text": "590,127", "html_text": "590,127", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 534.7067, 316.8, 552.8 ], "text": "409,665", "html_text": "409,665", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 534.7067, 413.04, 552.8 ], "text": "252,200", "html_text": "252,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 534.7067, 509.28, 552.8 ], "text": "252,200", "html_text": "252,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 534.7067, 605.52, 552.8 ], "text": "252,200", "html_text": "252,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 516.6133, 605.52, 534.7067 ], "cells": [ { "location": [ 28.08, 516.6133, 124.32, 534.7067 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 516.6133, 220.56, 534.7067 ], "text": "8,632", "html_text": "8,632", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 516.6133, 316.8, 534.7067 ], "text": "116,372", "html_text": "116,372", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 516.6133, 413.04, 534.7067 ], "text": "176,600", "html_text": "176,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 516.6133, 509.28, 534.7067 ], "text": "182,300", "html_text": "182,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 516.6133, 605.52, 534.7067 ], "text": "182,300", "html_text": "182,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 498.52, 605.52, 516.6133 ], "cells": [ { "location": [ 28.08, 498.52, 124.32, 516.6133 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 498.52, 220.56, 516.6133 ], "text": "19,580,815", "html_text": "19,580,815", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 498.52, 316.8, 516.6133 ], "text": "22,173,471", "html_text": "22,173,471", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 498.52, 413.04, 516.6133 ], "text": "20,677,900", "html_text": "20,677,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 498.52, 509.28, 516.6133 ], "text": "19,595,900", "html_text": "19,595,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 498.52, 605.52, 516.6133 ], "text": "20,016,200", "html_text": "20,016,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 480.4267, 605.52, 498.52 ], "cells": [ { "location": [ 28.08, 480.4267, 124.32, 498.52 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 480.4267, 220.56, 498.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 480.4267, 316.8, 498.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 480.4267, 413.04, 498.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 480.4267, 509.28, 498.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 480.4267, 605.52, 498.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 462.3333, 605.52, 480.4267 ], "cells": [ { "location": [ 28.08, 462.3333, 124.32, 480.4267 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 462.3333, 220.56, 480.4267 ], "text": "19,580,815", "html_text": "19,580,815", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 462.3333, 316.8, 480.4267 ], "text": "22,173,471", "html_text": "22,173,471", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 462.3333, 413.04, 480.4267 ], "text": "20,677,900", "html_text": "20,677,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 462.3333, 509.28, 480.4267 ], "text": "19,595,900", "html_text": "19,595,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 462.3333, 605.52, 480.4267 ], "text": "20,016,200", "html_text": "20,016,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 444.24, 605.52, 462.3333 ], "cells": [ { "location": [ 28.08, 444.24, 124.32, 462.3333 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 444.24, 220.56, 462.3333 ], "text": "19,580,815", "html_text": "19,580,815", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 444.24, 316.8, 462.3333 ], "text": "22,173,471", "html_text": "22,173,471", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 444.24, 413.04, 462.3333 ], "text": "20,677,900", "html_text": "20,677,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 444.24, 509.28, 462.3333 ], "text": "19,595,900", "html_text": "19,595,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 444.24, 605.52, 462.3333 ], "text": "20,016,200", "html_text": "20,016,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 18, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 397, "type": "TEXT", "location": { "l": 26.64, "t": 431.28, "r": 376.8, "b": 417.84 }, "text": "There are nine divisions organized under the State Highway Engineer's Office.", "reading_order": 1 }, { "page": 397, "type": "TEXT", "location": { "l": 26.16, "t": 409.44, "r": 590.64, "b": 371.76 }, "text": "The Division of Construction supervises highway construction projects, providing administrative support for central office and district construction projects. It also assists the Division of Materials staff in sampling and testing materials used in construction projects.", "reading_order": 2 }, { "page": 397, "type": "TEXT", "location": { "l": 25.92, "t": 362.64, "r": 599.76, "b": 326.16 }, "text": "Ine Division of Materials establishes standards and controls relating to the quality of materials for the construction, maintenance, and operation of highways and bridges. The Division also develops, coordinates, and controls testing procedures that are conducted in the field.", "reading_order": 3 }, { "page": 397, "type": "TEXT", "location": { "l": 25.92, "t": 316.8, "r": 593.04, "b": 278.88 }, "text": "The Division of Structural Design develops and prepares contract plans for all highway structures, as well as any special structures that the Transportation Cabinet builds as part of Kentucky's system of roads. The Division also designs and prepares plans for structural repair and rehabilitation of existing bridges, as well as the design of all overhead sign structures.", "reading_order": 4 }, { "page": 397, "type": "TEXT", "location": { "l": 25.92, "t": 270.96, "r": 593.52, "b": 234 }, "text": "The Division of Highway Design, in conjunction with the district design offices, is responsible for the required design activities of the Cabinet's Six-Year Road Plan projects, including the preparation, assembly, and reproduction of construction plans for a project's award.", "reading_order": 5 }, { "page": 397, "type": "TEXT", "location": { "l": 26.16, "t": 224.88, "r": 602.64, "b": 187.68 }, "text": "The Division of Environmental Analysis provides all environmental studies and documents required by federal agencies for federal-aid transportation projects and for state funded projects that require federal permits. The division ensures compliance with all federal laws and regulations.", "reading_order": 6 }, { "page": 397, "type": "TEXT", "location": { "l": 25.92, "t": 178.8, "r": 605.76, "b": 141.36 }, "text": "The Division of Right-of-Way and Utilities acquires property required for the construction and reconstruction of highways. This function involves obtaining title reports, performing appraisals and appraisal reviews, conducting negotiations, providing relocation assistance, facilitating property management, and initiating condemnation procedures on properties affected by proposed projects.", "reading_order": 7 }, { "page": 397, "type": "TEXT", "location": { "l": 26.88, "t": 133.2, "r": 509.52, "b": 120.24 }, "text": "The Division of Program Management is responsible for developing Kentucky's Biennial Six-Year Road Plan.", "reading_order": 8 }, { "page": 397, "type": "TEXT", "location": { "l": 26.16, "t": 111.12, "r": 577.44, "b": 84.72 }, "text": "The Division of Planning provides the day-to-day administration and support for personnel involved in the Highway Planning program activities, including management, clerical support, training, and other overhead expenditures.", "reading_order": 9 }, { "page": 397, "type": "TEXT", "location": { "l": 25.92, "t": 76.8, "r": 594.48, "b": 27.84 }, "text": "The Division of Professional Services is responsible for procuring the Cabinet's professional services relating to road contracts. This division advertises for engineering services, administers the pre-qualification process for consulting services, provides assistance to selection committees for contract awards, negotiates fees for consulting work sought by the Cabinet, and routinely confers with the Finance and Administration Cabinet and the Legislative Research Commission with respect to contract awards.", "reading_order": 10 }, { "page": 397, "type": "TEXT", "location": { "l": 309.12, "t": 18.24, "r": 324.96, "b": 8.88 }, "text": "376", "reading_order": 11 } ] }, { "page": 398, "items": [ { "page": 398, "type": "TABLE", "location": { "l": 26.4, "t": 772.08, "r": 606, "b": 378.72 }, "text": "
Transportation Highways Planning
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Federal Fund
Balance Forward333,981(139,655)189,900
Current Receipts13,503,40615,077,12615,363,40015,820,40015,974,100
Total Federal Fund13,837,38714,937,47115,553,30015,820,40015,974,100
Road Fund
Regular Appropriation4,889,3005,335,8005,610,8005,406,5005,490,600
State Salary and Compensation Allocation502,600
Other350,000850,000
Total Road Fund5,741,9006,185,8005,610,8005,406,5005,490,600
TOTAL SOURCE OF FUNDS19,579,28721,123,27121,164,10021,226,90021,464,700
EXPENDITURES BY CLASS
Personnel Costs18,290,81119,366,87618,884,20018,956,70019,194,500
Operating Expenses940,4551,044,3882,279,9002,270,2002,270,200
Construction203,8607,707
TOTAL EXPENDITURES19,435,12620,418,97221,164,10021,226,90021,464,700
EXPENDITURES BY FUND SOURCE
Federal Fund13,977,04214,747,58515,553,30015,820,40015,974,100
Road Fund5,458,0845,671,3865,610,8005,406,5005,490,600
TOTAL EXPENDITURES19,435,12620,418,97221,164,10021,226,90021,464,700
", "rows": [ { "row_index": 0, "location": [ 26.4, 754.2, 606, 772.08 ], "cells": [ { "location": [ 26.4, 754.2, 123, 772.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 754.2, 606, 772.08 ], "text": "Transportation Highways Planning", "html_text": "Transportation Highways Planning", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 736.32, 606, 754.2 ], "cells": [ { "location": [ 26.4, 736.32, 123, 754.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 736.32, 219.6, 754.2 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 736.32, 316.2, 754.2 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 736.32, 412.8, 754.2 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 736.32, 509.4, 754.2 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 736.32, 606, 754.2 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 718.44, 606, 736.32 ], "cells": [ { "location": [ 26.4, 718.44, 123, 736.32 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 718.44, 219.6, 736.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 718.44, 316.2, 736.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 718.44, 412.8, 736.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 718.44, 509.4, 736.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 718.44, 606, 736.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 700.56, 606, 718.44 ], "cells": [ { "location": [ 26.4, 700.56, 123, 718.44 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 700.56, 219.6, 718.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 700.56, 316.2, 718.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 700.56, 412.8, 718.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 700.56, 509.4, 718.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 700.56, 606, 718.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 682.68, 606, 700.56 ], "cells": [ { "location": [ 26.4, 682.68, 123, 700.56 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 682.68, 219.6, 700.56 ], "text": "333,981", "html_text": "333,981", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 682.68, 316.2, 700.56 ], "text": "(139,655)", "html_text": "(139,655)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 682.68, 412.8, 700.56 ], "text": "189,900", "html_text": "189,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 682.68, 509.4, 700.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 682.68, 606, 700.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 664.8, 606, 682.68 ], "cells": [ { "location": [ 26.4, 664.8, 123, 682.68 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 664.8, 219.6, 682.68 ], "text": "13,503,406", "html_text": "13,503,406", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 664.8, 316.2, 682.68 ], "text": "15,077,126", "html_text": "15,077,126", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 664.8, 412.8, 682.68 ], "text": "15,363,400", "html_text": "15,363,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 664.8, 509.4, 682.68 ], "text": "15,820,400", "html_text": "15,820,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 664.8, 606, 682.68 ], "text": "15,974,100", "html_text": "15,974,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 646.92, 606, 664.8 ], "cells": [ { "location": [ 26.4, 646.92, 123, 664.8 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 646.92, 219.6, 664.8 ], "text": "13,837,387", "html_text": "13,837,387", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 646.92, 316.2, 664.8 ], "text": "14,937,471", "html_text": "14,937,471", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 646.92, 412.8, 664.8 ], "text": "15,553,300", "html_text": "15,553,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 646.92, 509.4, 664.8 ], "text": "15,820,400", "html_text": "15,820,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 646.92, 606, 664.8 ], "text": "15,974,100", "html_text": "15,974,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 629.04, 606, 646.92 ], "cells": [ { "location": [ 26.4, 629.04, 123, 646.92 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 629.04, 219.6, 646.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 629.04, 316.2, 646.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 629.04, 412.8, 646.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 629.04, 509.4, 646.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 629.04, 606, 646.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 611.16, 606, 629.04 ], "cells": [ { "location": [ 26.4, 611.16, 123, 629.04 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 611.16, 219.6, 629.04 ], "text": "4,889,300", "html_text": "4,889,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 611.16, 316.2, 629.04 ], "text": "5,335,800", "html_text": "5,335,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 611.16, 412.8, 629.04 ], "text": "5,610,800", "html_text": "5,610,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 611.16, 509.4, 629.04 ], "text": "5,406,500", "html_text": "5,406,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 611.16, 606, 629.04 ], "text": "5,490,600", "html_text": "5,490,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 593.28, 606, 611.16 ], "cells": [ { "location": [ 26.4, 593.28, 123, 611.16 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 593.28, 219.6, 611.16 ], "text": "502,600", "html_text": "502,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 593.28, 316.2, 611.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 593.28, 412.8, 611.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 593.28, 509.4, 611.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 593.28, 606, 611.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 575.4, 606, 593.28 ], "cells": [ { "location": [ 26.4, 575.4, 123, 593.28 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 575.4, 219.6, 593.28 ], "text": "350,000", "html_text": "350,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 575.4, 316.2, 593.28 ], "text": "850,000", "html_text": "850,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 575.4, 412.8, 593.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 575.4, 509.4, 593.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 575.4, 606, 593.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 557.52, 606, 575.4 ], "cells": [ { "location": [ 26.4, 557.52, 123, 575.4 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 557.52, 219.6, 575.4 ], "text": "5,741,900", "html_text": "5,741,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 557.52, 316.2, 575.4 ], "text": "6,185,800", "html_text": "6,185,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 557.52, 412.8, 575.4 ], "text": "5,610,800", "html_text": "5,610,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 557.52, 509.4, 575.4 ], "text": "5,406,500", "html_text": "5,406,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 557.52, 606, 575.4 ], "text": "5,490,600", "html_text": "5,490,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 539.64, 606, 557.52 ], "cells": [ { "location": [ 26.4, 539.64, 123, 557.52 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 539.64, 219.6, 557.52 ], "text": "19,579,287", "html_text": "19,579,287", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 539.64, 316.2, 557.52 ], "text": "21,123,271", "html_text": "21,123,271", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 539.64, 412.8, 557.52 ], "text": "21,164,100", "html_text": "21,164,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 539.64, 509.4, 557.52 ], "text": "21,226,900", "html_text": "21,226,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 539.64, 606, 557.52 ], "text": "21,464,700", "html_text": "21,464,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 521.76, 606, 539.64 ], "cells": [ { "location": [ 26.4, 521.76, 123, 539.64 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 521.76, 219.6, 539.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 521.76, 316.2, 539.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 521.76, 412.8, 539.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 521.76, 509.4, 539.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 521.76, 606, 539.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 503.88, 606, 521.76 ], "cells": [ { "location": [ 26.4, 503.88, 123, 521.76 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 503.88, 219.6, 521.76 ], "text": "18,290,811", "html_text": "18,290,811", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 503.88, 316.2, 521.76 ], "text": "19,366,876", "html_text": "19,366,876", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 503.88, 412.8, 521.76 ], "text": "18,884,200", "html_text": "18,884,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 503.88, 509.4, 521.76 ], "text": "18,956,700", "html_text": "18,956,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 503.88, 606, 521.76 ], "text": "19,194,500", "html_text": "19,194,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 486, 606, 503.88 ], "cells": [ { "location": [ 26.4, 486, 123, 503.88 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 486, 219.6, 503.88 ], "text": "940,455", "html_text": "940,455", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 486, 316.2, 503.88 ], "text": "1,044,388", "html_text": "1,044,388", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 486, 412.8, 503.88 ], "text": "2,279,900", "html_text": "2,279,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 486, 509.4, 503.88 ], "text": "2,270,200", "html_text": "2,270,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 486, 606, 503.88 ], "text": "2,270,200", "html_text": "2,270,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 468.12, 606, 486 ], "cells": [ { "location": [ 26.4, 468.12, 123, 486 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 468.12, 219.6, 486 ], "text": "203,860", "html_text": "203,860", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 468.12, 316.2, 486 ], "text": "7,707", "html_text": "7,707", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 468.12, 412.8, 486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 468.12, 509.4, 486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 468.12, 606, 486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 450.24, 606, 468.12 ], "cells": [ { "location": [ 26.4, 450.24, 123, 468.12 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 450.24, 219.6, 468.12 ], "text": "19,435,126", "html_text": "19,435,126", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 450.24, 316.2, 468.12 ], "text": "20,418,972", "html_text": "20,418,972", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 450.24, 412.8, 468.12 ], "text": "21,164,100", "html_text": "21,164,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 450.24, 509.4, 468.12 ], "text": "21,226,900", "html_text": "21,226,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 450.24, 606, 468.12 ], "text": "21,464,700", "html_text": "21,464,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 432.36, 606, 450.24 ], "cells": [ { "location": [ 26.4, 432.36, 123, 450.24 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 432.36, 219.6, 450.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 432.36, 316.2, 450.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 432.36, 412.8, 450.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 432.36, 509.4, 450.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 432.36, 606, 450.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 414.48, 606, 432.36 ], "cells": [ { "location": [ 26.4, 414.48, 123, 432.36 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 414.48, 219.6, 432.36 ], "text": "13,977,042", "html_text": "13,977,042", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 414.48, 316.2, 432.36 ], "text": "14,747,585", "html_text": "14,747,585", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 414.48, 412.8, 432.36 ], "text": "15,553,300", "html_text": "15,553,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 414.48, 509.4, 432.36 ], "text": "15,820,400", "html_text": "15,820,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 414.48, 606, 432.36 ], "text": "15,974,100", "html_text": "15,974,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 396.6, 606, 414.48 ], "cells": [ { "location": [ 26.4, 396.6, 123, 414.48 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 396.6, 219.6, 414.48 ], "text": "5,458,084", "html_text": "5,458,084", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 396.6, 316.2, 414.48 ], "text": "5,671,386", "html_text": "5,671,386", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 396.6, 412.8, 414.48 ], "text": "5,610,800", "html_text": "5,610,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 396.6, 509.4, 414.48 ], "text": "5,406,500", "html_text": "5,406,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 396.6, 606, 414.48 ], "text": "5,490,600", "html_text": "5,490,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 378.72, 606, 396.6 ], "cells": [ { "location": [ 26.4, 378.72, 123, 396.6 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 378.72, 219.6, 396.6 ], "text": "19,435,126", "html_text": "19,435,126", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 378.72, 316.2, 396.6 ], "text": "20,418,972", "html_text": "20,418,972", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 378.72, 412.8, 396.6 ], "text": "21,164,100", "html_text": "21,164,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 378.72, 509.4, 396.6 ], "text": "21,226,900", "html_text": "21,226,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 378.72, 606, 396.6 ], "text": "21,464,700", "html_text": "21,464,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 22, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 398, "type": "TEXT", "location": { "l": 25.92, "t": 366.48, "r": 590.4, "b": 304.08 }, "text": "The Planning program is responsible for administrative and technical support and implements transportation planning activities statewide. The program is charged with a variety of statewide planning initiatives including: rail planning, carpooling, alternative fuel, bikeway, pedway, and ferry operations. In addition, it coordinates the Kentucky Scenic Highway and Byway System, manages the traffic data collection and processing equipment, maintains the Highway Information System, and coordinates air quality conformity with several state and federal agencies.", "reading_order": 1 }, { "page": 398, "type": "TEXT", "location": { "l": 25.92, "t": 296.64, "r": 602.64, "b": 246.72 }, "text": "Highway Planning evaluates state-maintained streets and highways to ensure that available federal and state funds are utilized to maximum efficiency. The Planning unit maintains an inventory of all roadway classifications and prepares city, county, and state road maps for sale and distribution. The program also furnishes statistics required by the Federal Highway Administration and state and local government decision-makers.", "reading_order": 2 }, { "page": 398, "type": "TEXT", "location": { "l": 25.92, "t": 238.8, "r": 602.64, "b": 188.64 }, "text": "Metropolitan Planning maintains and distributes federal funding to nine metropolitan planning organizations (MPOs) to implement the continuing, comprehensive, and cooperative planning process, which is mandated by federal law. The MPOs study the impact of transportation operations in urbanized areas concerning congestion management, air quality, environmental issues, public involvement, land use and development, and public transportation.", "reading_order": 3 }, { "page": 398, "type": "TEXT", "location": { "l": 25.68, "t": 180.72, "r": 595.44, "b": 118.56 }, "text": "Area Development Districts (ADDs) Assistance administers a regional planning and public participation process in the state's 15 ADDs as part of the Cabinet's overall statewide transportation planning process, as required by 23 USC and 23 CFR 450. The Cabinet contracts with each ADD for activities in support of the regional and statewide planning process, including public involvement, data collection, analysis, identification of needs, project recommendations, regional prioritization of projects, and technical assistance and review.", "reading_order": 4 }, { "page": 398, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.72, "b": 8.64 }, "text": "377", "reading_order": 5 } ] }, { "page": 399, "items": [ { "page": 399, "type": "TABLE", "location": { "l": 26.4, "t": 771.84, "r": 606, "b": 348.48 }, "text": "
Transportation Highways Highway Operations
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Current Receipts11,966,92826,156,59047,078,10047,086,20047,090,800
Non-Revenue Receipts1,114,592258,876
Total Restricted Funds13,081,52126,415,46647,078,10047,086,20047,090,800
Road Fund
Regular Appropriation40,991,20042,214,80042,294,40040,053,90040,912,900
State Salary and Compensation Allocation1,879,200
Other(350,000)(2,350,000)
Total Road Fund42,520,40039,864,80042,294,40040,053,90040,912,900
TOTAL SOURCE OF FUNDS55,601,92166,280,26689,372,50087,140,10088,003,700
EXPENDITURES BY CLASS
Personnel Costs45,804,89255,845,51372,906,70070,631,50071,495,200
Operating Expenses3,202,2833,508,98113,850,90014,111,60014,049,600
Grants Loans Benefits6679,737
Capital Outlay20,858
Construction3,028,6616,009,3042,614,9002,397,0002,458,900
TOTAL EXPENDITURES52,057,36065,373,53689,372,50087,140,10088,003,700
EXPENDITURES BY FUND SOURCE
Restricted Funds13,081,52126,415,46647,078,10047,086,20047,090,800
Road Fund38,975,84038,958,07142,294,40040,053,90040,912,900
TOTAL EXPENDITURES52,057,36065,373,53689,372,50087,140,10088,003,700
", "rows": [ { "row_index": 0, "location": [ 26.4, 754.2, 606, 771.84 ], "cells": [ { "location": [ 26.4, 754.2, 123, 771.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 754.2, 606, 771.84 ], "text": "Transportation Highways Highway Operations", "html_text": "Transportation Highways Highway Operations", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.4, 736.56, 606, 754.2 ], "cells": [ { "location": [ 26.4, 736.56, 123, 754.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 736.56, 219.6, 754.2 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 736.56, 316.2, 754.2 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 736.56, 412.8, 754.2 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 736.56, 509.4, 754.2 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 736.56, 606, 754.2 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.4, 718.92, 606, 736.56 ], "cells": [ { "location": [ 26.4, 718.92, 123, 736.56 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 718.92, 219.6, 736.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 718.92, 316.2, 736.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 718.92, 412.8, 736.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 718.92, 509.4, 736.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 718.92, 606, 736.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.4, 701.28, 606, 718.92 ], "cells": [ { "location": [ 26.4, 701.28, 123, 718.92 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 701.28, 219.6, 718.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 701.28, 316.2, 718.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 701.28, 412.8, 718.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 701.28, 509.4, 718.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 701.28, 606, 718.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.4, 683.64, 606, 701.28 ], "cells": [ { "location": [ 26.4, 683.64, 123, 701.28 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 683.64, 219.6, 701.28 ], "text": "11,966,928", "html_text": "11,966,928", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 683.64, 316.2, 701.28 ], "text": "26,156,590", "html_text": "26,156,590", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 683.64, 412.8, 701.28 ], "text": "47,078,100", "html_text": "47,078,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 683.64, 509.4, 701.28 ], "text": "47,086,200", "html_text": "47,086,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 683.64, 606, 701.28 ], "text": "47,090,800", "html_text": "47,090,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.4, 666, 606, 683.64 ], "cells": [ { "location": [ 26.4, 666, 123, 683.64 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 666, 219.6, 683.64 ], "text": "1,114,592", "html_text": "1,114,592", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 666, 316.2, 683.64 ], "text": "258,876", "html_text": "258,876", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 666, 412.8, 683.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 666, 509.4, 683.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 666, 606, 683.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.4, 648.36, 606, 666 ], "cells": [ { "location": [ 26.4, 648.36, 123, 666 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 648.36, 219.6, 666 ], "text": "13,081,521", "html_text": "13,081,521", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 648.36, 316.2, 666 ], "text": "26,415,466", "html_text": "26,415,466", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 648.36, 412.8, 666 ], "text": "47,078,100", "html_text": "47,078,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 648.36, 509.4, 666 ], "text": "47,086,200", "html_text": "47,086,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 648.36, 606, 666 ], "text": "47,090,800", "html_text": "47,090,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.4, 630.72, 606, 648.36 ], "cells": [ { "location": [ 26.4, 630.72, 123, 648.36 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 630.72, 219.6, 648.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 630.72, 316.2, 648.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 630.72, 412.8, 648.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 630.72, 509.4, 648.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 630.72, 606, 648.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.4, 613.08, 606, 630.72 ], "cells": [ { "location": [ 26.4, 613.08, 123, 630.72 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 613.08, 219.6, 630.72 ], "text": "40,991,200", "html_text": "40,991,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 613.08, 316.2, 630.72 ], "text": "42,214,800", "html_text": "42,214,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 613.08, 412.8, 630.72 ], "text": "42,294,400", "html_text": "42,294,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 613.08, 509.4, 630.72 ], "text": "40,053,900", "html_text": "40,053,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 613.08, 606, 630.72 ], "text": "40,912,900", "html_text": "40,912,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.4, 595.44, 606, 613.08 ], "cells": [ { "location": [ 26.4, 595.44, 123, 613.08 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 595.44, 219.6, 613.08 ], "text": "1,879,200", "html_text": "1,879,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 595.44, 316.2, 613.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 595.44, 412.8, 613.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 595.44, 509.4, 613.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 595.44, 606, 613.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.4, 577.8, 606, 595.44 ], "cells": [ { "location": [ 26.4, 577.8, 123, 595.44 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 577.8, 219.6, 595.44 ], "text": "(350,000)", "html_text": "(350,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 577.8, 316.2, 595.44 ], "text": "(2,350,000)", "html_text": "(2,350,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 577.8, 412.8, 595.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 577.8, 509.4, 595.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 577.8, 606, 595.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.4, 560.16, 606, 577.8 ], "cells": [ { "location": [ 26.4, 560.16, 123, 577.8 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 560.16, 219.6, 577.8 ], "text": "42,520,400", "html_text": "42,520,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 560.16, 316.2, 577.8 ], "text": "39,864,800", "html_text": "39,864,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 560.16, 412.8, 577.8 ], "text": "42,294,400", "html_text": "42,294,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 560.16, 509.4, 577.8 ], "text": "40,053,900", "html_text": "40,053,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 560.16, 606, 577.8 ], "text": "40,912,900", "html_text": "40,912,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.4, 542.52, 606, 560.16 ], "cells": [ { "location": [ 26.4, 542.52, 123, 560.16 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 542.52, 219.6, 560.16 ], "text": "55,601,921", "html_text": "55,601,921", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 542.52, 316.2, 560.16 ], "text": "66,280,266", "html_text": "66,280,266", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 542.52, 412.8, 560.16 ], "text": "89,372,500", "html_text": "89,372,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 542.52, 509.4, 560.16 ], "text": "87,140,100", "html_text": "87,140,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 542.52, 606, 560.16 ], "text": "88,003,700", "html_text": "88,003,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.4, 524.88, 606, 542.52 ], "cells": [ { "location": [ 26.4, 524.88, 123, 542.52 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 524.88, 219.6, 542.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 524.88, 316.2, 542.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 524.88, 412.8, 542.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 524.88, 509.4, 542.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 524.88, 606, 542.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.4, 507.24, 606, 524.88 ], "cells": [ { "location": [ 26.4, 507.24, 123, 524.88 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 507.24, 219.6, 524.88 ], "text": "45,804,892", "html_text": "45,804,892", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 507.24, 316.2, 524.88 ], "text": "55,845,513", "html_text": "55,845,513", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 507.24, 412.8, 524.88 ], "text": "72,906,700", "html_text": "72,906,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 507.24, 509.4, 524.88 ], "text": "70,631,500", "html_text": "70,631,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 507.24, 606, 524.88 ], "text": "71,495,200", "html_text": "71,495,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.4, 489.6, 606, 507.24 ], "cells": [ { "location": [ 26.4, 489.6, 123, 507.24 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 489.6, 219.6, 507.24 ], "text": "3,202,283", "html_text": "3,202,283", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 489.6, 316.2, 507.24 ], "text": "3,508,981", "html_text": "3,508,981", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 489.6, 412.8, 507.24 ], "text": "13,850,900", "html_text": "13,850,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 489.6, 509.4, 507.24 ], "text": "14,111,600", "html_text": "14,111,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 489.6, 606, 507.24 ], "text": "14,049,600", "html_text": "14,049,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.4, 471.96, 606, 489.6 ], "cells": [ { "location": [ 26.4, 471.96, 123, 489.6 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 471.96, 219.6, 489.6 ], "text": "667", "html_text": "667", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 471.96, 316.2, 489.6 ], "text": "9,737", "html_text": "9,737", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 471.96, 412.8, 489.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 471.96, 509.4, 489.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 471.96, 606, 489.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.4, 454.32, 606, 471.96 ], "cells": [ { "location": [ 26.4, 454.32, 123, 471.96 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 454.32, 219.6, 471.96 ], "text": "20,858", "html_text": "20,858", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 454.32, 316.2, 471.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 454.32, 412.8, 471.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 454.32, 509.4, 471.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 454.32, 606, 471.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.4, 436.68, 606, 454.32 ], "cells": [ { "location": [ 26.4, 436.68, 123, 454.32 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 436.68, 219.6, 454.32 ], "text": "3,028,661", "html_text": "3,028,661", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 436.68, 316.2, 454.32 ], "text": "6,009,304", "html_text": "6,009,304", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 436.68, 412.8, 454.32 ], "text": "2,614,900", "html_text": "2,614,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 436.68, 509.4, 454.32 ], "text": "2,397,000", "html_text": "2,397,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 436.68, 606, 454.32 ], "text": "2,458,900", "html_text": "2,458,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.4, 419.04, 606, 436.68 ], "cells": [ { "location": [ 26.4, 419.04, 123, 436.68 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 419.04, 219.6, 436.68 ], "text": "52,057,360", "html_text": "52,057,360", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 419.04, 316.2, 436.68 ], "text": "65,373,536", "html_text": "65,373,536", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 419.04, 412.8, 436.68 ], "text": "89,372,500", "html_text": "89,372,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 419.04, 509.4, 436.68 ], "text": "87,140,100", "html_text": "87,140,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 419.04, 606, 436.68 ], "text": "88,003,700", "html_text": "88,003,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.4, 401.4, 606, 419.04 ], "cells": [ { "location": [ 26.4, 401.4, 123, 419.04 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 401.4, 219.6, 419.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 401.4, 316.2, 419.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 401.4, 412.8, 419.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 401.4, 509.4, 419.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 401.4, 606, 419.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.4, 383.76, 606, 401.4 ], "cells": [ { "location": [ 26.4, 383.76, 123, 401.4 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 383.76, 219.6, 401.4 ], "text": "13,081,521", "html_text": "13,081,521", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 383.76, 316.2, 401.4 ], "text": "26,415,466", "html_text": "26,415,466", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 383.76, 412.8, 401.4 ], "text": "47,078,100", "html_text": "47,078,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 383.76, 509.4, 401.4 ], "text": "47,086,200", "html_text": "47,086,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 383.76, 606, 401.4 ], "text": "47,090,800", "html_text": "47,090,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.4, 366.12, 606, 383.76 ], "cells": [ { "location": [ 26.4, 366.12, 123, 383.76 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 366.12, 219.6, 383.76 ], "text": "38,975,840", "html_text": "38,975,840", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 366.12, 316.2, 383.76 ], "text": "38,958,071", "html_text": "38,958,071", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 366.12, 412.8, 383.76 ], "text": "42,294,400", "html_text": "42,294,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 366.12, 509.4, 383.76 ], "text": "40,053,900", "html_text": "40,053,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 366.12, 606, 383.76 ], "text": "40,912,900", "html_text": "40,912,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.4, 348.48, 606, 366.12 ], "cells": [ { "location": [ 26.4, 348.48, 123, 366.12 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123, 348.48, 219.6, 366.12 ], "text": "52,057,360", "html_text": "52,057,360", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.6, 348.48, 316.2, 366.12 ], "text": "65,373,536", "html_text": "65,373,536", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.2, 348.48, 412.8, 366.12 ], "text": "89,372,500", "html_text": "89,372,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.8, 348.48, 509.4, 366.12 ], "text": "87,140,100", "html_text": "87,140,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.4, 348.48, 606, 366.12 ], "text": "88,003,700", "html_text": "88,003,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 24, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 399, "type": "TEXT", "location": { "l": 25.92, "t": 335.76, "r": 597.12, "b": 273.36 }, "text": "In accordance with KRS Chapter 176, the Highway Operations program provides leadership, management, and central administrative support and funding for central office and district operations for the Transportation Cabinet's Department of Highways. The Commissioner of Highways oversees the Department, which includes the State Highway Engineer's Office, three offices which include 14 divisions, and 12 district offices across the state. In the 12 district offices, the Chief District Engineer manages the road project functions and reports to the State Highway Engineer.", "reading_order": 1 }, { "page": 399, "type": "TEXT", "location": { "l": 25.92, "t": 265.68, "r": 603.12, "b": 204 }, "text": "The State Highway Engineer's Office manages and coordinates the engineering functions of the Cabinet, reviews management, engineering, and personnel reports and recommendations from the engineering and professional divisions, staff and Deputy State Highway Engineers. In addition, the Office administers the Cabinet's Engineering Scholarship program and the Engineering Graduate Training program, coordinates the Research program, and manages special projects, such as the Louisville Bridges project.", "reading_order": 2 }, { "page": 399, "type": "TEXT", "location": { "l": 25.92, "t": 195.6, "r": 587.28, "b": 158.64 }, "text": "Contract procurement activities are also a part of the Highway Operations program and include prequalifying road contractors, advertising bids for road construction projects, awarding contracts, and issuing work orders and monitoring required contract provisions.", "reading_order": 3 }, { "page": 399, "type": "TEXT", "location": { "l": 25.92, "t": 149.76, "r": 601.92, "b": 100.08 }, "text": "In fiscal year 2016-2017, the Transportation Cabinet began collecting a portion of the toll revenue from the Louisville-Southern Indiana Ohio River Bridges project to fund toll system operations and maintenance and administrative costs of the Kentucky Public Transportation Infrastructure Authority (KPTIA). The toll revenue is collected in an enterprise fund within the Transportation Cabinet, and the costs that it supports are included in the above restricted funds.", "reading_order": 4 }, { "page": 399, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 8.64 }, "text": "378", "reading_order": 5 } ] }, { "page": 400, "items": [ { "page": 400, "type": "TABLE", "location": { "l": 28.08, "t": 772.8, "r": 605.28, "b": 430.8 }, "text": "
Transportation Highways Equipment Services
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward16,804,97324,203,04312,005,700
Current Receipts73,423,34978,630,64092,338,00094,603,10095,173,300
Non-Revenue Receipts
Total Restricted Funds90,228,322102,833,683104,343,70094,603,10095,173,300
TOTAL SOURCE OF FUNDS90,228,322102,833,683104,343,70094,603,10095,173,300
EXPENDITURES BY CLASS
Personnel Costs20,571,59820,605,87022,216,70023,262,00023,832,200
Operating Expenses26,398,43326,884,97033,221,60034,154,60034,154,600
Grants Loans Benefits10,674
Capital Outlay50,00014,191
Construction19,005,24843,312,24348,905,40037,186,50037,186,500
TOTAL EXPENDITURES66,025,27990,827,948104,343,70094,603,10095,173,300
EXPENDITURES BY FUND SOURCE
Restricted Funds66,025,27990,827,948104,343,70094,603,10095,173,300
TOTAL EXPENDITURES66,025,27990,827,948104,343,70094,603,10095,173,300
", "rows": [ { "row_index": 0, "location": [ 28.08, 754.8, 605.28, 772.8 ], "cells": [ { "location": [ 28.08, 754.8, 124.28, 772.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 754.8, 605.28, 772.8 ], "text": "Transportation Highways Equipment Services", "html_text": "Transportation Highways Equipment Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 736.8, 605.28, 754.8 ], "cells": [ { "location": [ 28.08, 736.8, 124.28, 754.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 736.8, 220.48, 754.8 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 736.8, 316.68, 754.8 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 736.8, 412.88, 754.8 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 736.8, 509.08, 754.8 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 736.8, 605.28, 754.8 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 718.8, 605.28, 736.8 ], "cells": [ { "location": [ 28.08, 718.8, 124.28, 736.8 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 718.8, 220.48, 736.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 718.8, 316.68, 736.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 718.8, 412.88, 736.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 718.8, 509.08, 736.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 718.8, 605.28, 736.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 700.8, 605.28, 718.8 ], "cells": [ { "location": [ 28.08, 700.8, 124.28, 718.8 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 700.8, 220.48, 718.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 700.8, 316.68, 718.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 700.8, 412.88, 718.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 700.8, 509.08, 718.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 700.8, 605.28, 718.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 682.8, 605.28, 700.8 ], "cells": [ { "location": [ 28.08, 682.8, 124.28, 700.8 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 682.8, 220.48, 700.8 ], "text": "16,804,973", "html_text": "16,804,973", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 682.8, 316.68, 700.8 ], "text": "24,203,043", "html_text": "24,203,043", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 682.8, 412.88, 700.8 ], "text": "12,005,700", "html_text": "12,005,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 682.8, 509.08, 700.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 682.8, 605.28, 700.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 664.8, 605.28, 682.8 ], "cells": [ { "location": [ 28.08, 664.8, 124.28, 682.8 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 664.8, 220.48, 682.8 ], "text": "73,423,349", "html_text": "73,423,349", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 664.8, 316.68, 682.8 ], "text": "78,630,640", "html_text": "78,630,640", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 664.8, 412.88, 682.8 ], "text": "92,338,000", "html_text": "92,338,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 664.8, 509.08, 682.8 ], "text": "94,603,100", "html_text": "94,603,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 664.8, 605.28, 682.8 ], "text": "95,173,300", "html_text": "95,173,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 646.8, 605.28, 664.8 ], "cells": [ { "location": [ 28.08, 646.8, 124.28, 664.8 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 646.8, 220.48, 664.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 646.8, 316.68, 664.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 646.8, 412.88, 664.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 646.8, 509.08, 664.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 646.8, 605.28, 664.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 628.8, 605.28, 646.8 ], "cells": [ { "location": [ 28.08, 628.8, 124.28, 646.8 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 628.8, 220.48, 646.8 ], "text": "90,228,322", "html_text": "90,228,322", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 628.8, 316.68, 646.8 ], "text": "102,833,683", "html_text": "102,833,683", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 628.8, 412.88, 646.8 ], "text": "104,343,700", "html_text": "104,343,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 628.8, 509.08, 646.8 ], "text": "94,603,100", "html_text": "94,603,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 628.8, 605.28, 646.8 ], "text": "95,173,300", "html_text": "95,173,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 610.8, 605.28, 628.8 ], "cells": [ { "location": [ 28.08, 610.8, 124.28, 628.8 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 610.8, 220.48, 628.8 ], "text": "90,228,322", "html_text": "90,228,322", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 610.8, 316.68, 628.8 ], "text": "102,833,683", "html_text": "102,833,683", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 610.8, 412.88, 628.8 ], "text": "104,343,700", "html_text": "104,343,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 610.8, 509.08, 628.8 ], "text": "94,603,100", "html_text": "94,603,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 610.8, 605.28, 628.8 ], "text": "95,173,300", "html_text": "95,173,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 592.8, 605.28, 610.8 ], "cells": [ { "location": [ 28.08, 592.8, 124.28, 610.8 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 592.8, 220.48, 610.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 592.8, 316.68, 610.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 592.8, 412.88, 610.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 592.8, 509.08, 610.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 592.8, 605.28, 610.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 574.8, 605.28, 592.8 ], "cells": [ { "location": [ 28.08, 574.8, 124.28, 592.8 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 574.8, 220.48, 592.8 ], "text": "20,571,598", "html_text": "20,571,598", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 574.8, 316.68, 592.8 ], "text": "20,605,870", "html_text": "20,605,870", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 574.8, 412.88, 592.8 ], "text": "22,216,700", "html_text": "22,216,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 574.8, 509.08, 592.8 ], "text": "23,262,000", "html_text": "23,262,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 574.8, 605.28, 592.8 ], "text": "23,832,200", "html_text": "23,832,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 556.8, 605.28, 574.8 ], "cells": [ { "location": [ 28.08, 556.8, 124.28, 574.8 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 556.8, 220.48, 574.8 ], "text": "26,398,433", "html_text": "26,398,433", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 556.8, 316.68, 574.8 ], "text": "26,884,970", "html_text": "26,884,970", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 556.8, 412.88, 574.8 ], "text": "33,221,600", "html_text": "33,221,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 556.8, 509.08, 574.8 ], "text": "34,154,600", "html_text": "34,154,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 556.8, 605.28, 574.8 ], "text": "34,154,600", "html_text": "34,154,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 538.8, 605.28, 556.8 ], "cells": [ { "location": [ 28.08, 538.8, 124.28, 556.8 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 538.8, 220.48, 556.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 538.8, 316.68, 556.8 ], "text": "10,674", "html_text": "10,674", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 538.8, 412.88, 556.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 538.8, 509.08, 556.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 538.8, 605.28, 556.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 520.8, 605.28, 538.8 ], "cells": [ { "location": [ 28.08, 520.8, 124.28, 538.8 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 520.8, 220.48, 538.8 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 520.8, 316.68, 538.8 ], "text": "14,191", "html_text": "14,191", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 520.8, 412.88, 538.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 520.8, 509.08, 538.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 520.8, 605.28, 538.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 502.8, 605.28, 520.8 ], "cells": [ { "location": [ 28.08, 502.8, 124.28, 520.8 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 502.8, 220.48, 520.8 ], "text": "19,005,248", "html_text": "19,005,248", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 502.8, 316.68, 520.8 ], "text": "43,312,243", "html_text": "43,312,243", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 502.8, 412.88, 520.8 ], "text": "48,905,400", "html_text": "48,905,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 502.8, 509.08, 520.8 ], "text": "37,186,500", "html_text": "37,186,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 502.8, 605.28, 520.8 ], "text": "37,186,500", "html_text": "37,186,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 484.8, 605.28, 502.8 ], "cells": [ { "location": [ 28.08, 484.8, 124.28, 502.8 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 484.8, 220.48, 502.8 ], "text": "66,025,279", "html_text": "66,025,279", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 484.8, 316.68, 502.8 ], "text": "90,827,948", "html_text": "90,827,948", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 484.8, 412.88, 502.8 ], "text": "104,343,700", "html_text": "104,343,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 484.8, 509.08, 502.8 ], "text": "94,603,100", "html_text": "94,603,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 484.8, 605.28, 502.8 ], "text": "95,173,300", "html_text": "95,173,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 466.8, 605.28, 484.8 ], "cells": [ { "location": [ 28.08, 466.8, 124.28, 484.8 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 466.8, 220.48, 484.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 466.8, 316.68, 484.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 466.8, 412.88, 484.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 466.8, 509.08, 484.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 466.8, 605.28, 484.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 448.8, 605.28, 466.8 ], "cells": [ { "location": [ 28.08, 448.8, 124.28, 466.8 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 448.8, 220.48, 466.8 ], "text": "66,025,279", "html_text": "66,025,279", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 448.8, 316.68, 466.8 ], "text": "90,827,948", "html_text": "90,827,948", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 448.8, 412.88, 466.8 ], "text": "104,343,700", "html_text": "104,343,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 448.8, 509.08, 466.8 ], "text": "94,603,100", "html_text": "94,603,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 448.8, 605.28, 466.8 ], "text": "95,173,300", "html_text": "95,173,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 430.8, 605.28, 448.8 ], "cells": [ { "location": [ 28.08, 430.8, 124.28, 448.8 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.28, 430.8, 220.48, 448.8 ], "text": "66,025,279", "html_text": "66,025,279", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.48, 430.8, 316.68, 448.8 ], "text": "90,827,948", "html_text": "90,827,948", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.68, 430.8, 412.88, 448.8 ], "text": "104,343,700", "html_text": "104,343,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.88, 430.8, 509.08, 448.8 ], "text": "94,603,100", "html_text": "94,603,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.08, 430.8, 605.28, 448.8 ], "text": "95,173,300", "html_text": "95,173,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 19, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 400, "type": "TEXT", "location": { "l": 25.68, "t": 419.04, "r": 589.92, "b": 368.4 }, "text": "The mission of the Equipment Services program is to provide highway construction and maintenance equipment for use by the Department of Highways. The unit purchases and maintains all the Cabinet's trucks, heavy equipment, and various pieces of support machinery. This program provides its services through the central office garage in Frankfort and a network of 12 repair garages located throughout the state.", "reading_order": 1 }, { "page": 400, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.96, "b": 8.64 }, "text": "379", "reading_order": 2 } ] }, { "page": 401, "items": [ { "page": 401, "type": "TABLE", "location": { "l": 26.16, "t": 769.44, "r": 607.68, "b": 269.28 }, "text": "
Transportation Highways Highway Safety
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward2,279,4202,516,0812,448,1002,440,5002,440,500
Current Receipts989,427967,4571,142,4001,150,0001,150,000
Non-Revenue Receipts9,352
Total Restricted Funds3,278,1993,483,5393,590,5003,590,5003,590,500
Federal Fund
Balance Forward(874,053)(2,013,751)(2,471,800)
Current Receipts7,171,4279,677,14113,568,80011,131,60011,151,500
Total Federal Fund6,297,3747,663,39011,097,00011,131,60011,151,500
Road Fund
Regular Appropriation8,753,6008,897,8008,627,7008,384,5008,482,300
State Salary and Compensation Allocation6,200
Total Road Fund8,759,8008,897,8008,627,7008,384,5008,482,300
TOTAL SOURCE OF FUNDS18,335,37220,044,72823,315,20023,106,60023,224,300
EXPENDITURES BY CLASS
Personnel Costs9,429,55110,799,91613,064,30012,426,40012,544,100
Operating Expenses1,806,3222,086,411795,100792,000792,000
Grants Loans Benefits5,021,1306,600,0116,028,7006,584,0006,584,000
Capital Outlay517,31513,184
Construction472,279162,913986,600863,700863,700
TOTAL EXPENDITURES17,246,59819,662,43520,874,70020,666,10020,783,800
EXPENDITURES BY FUND SOURCE
Restricted Funds762,1171,035,5301,150,0001,150,0001,150,000
Federal Fund8,311,12510,135,14711,097,00011,131,60011,151,500
Road Fund8,173,3568,491,7588,627,7008,384,5008,482,300
TOTAL EXPENDITURES17,246,59819,662,43520,874,70020,666,10020,783,800
", "rows": [ { "row_index": 0, "location": [ 26.16, 752.1931, 607.68, 769.44 ], "cells": [ { "location": [ 26.16, 752.1931, 123.08, 769.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 752.1931, 607.68, 769.44 ], "text": "Transportation Highways Highway Safety", "html_text": "Transportation Highways Highway Safety", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 26.16, 734.9462, 607.68, 752.1931 ], "cells": [ { "location": [ 26.16, 734.9462, 123.08, 752.1931 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 734.9462, 220, 752.1931 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 734.9462, 316.92, 752.1931 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 734.9462, 413.84, 752.1931 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 734.9462, 510.76, 752.1931 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 734.9462, 607.68, 752.1931 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 26.16, 717.6993, 607.68, 734.9462 ], "cells": [ { "location": [ 26.16, 717.6993, 123.08, 734.9462 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 717.6993, 220, 734.9462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 717.6993, 316.92, 734.9462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 717.6993, 413.84, 734.9462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 717.6993, 510.76, 734.9462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 717.6993, 607.68, 734.9462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 26.16, 700.4524, 607.68, 717.6993 ], "cells": [ { "location": [ 26.16, 700.4524, 123.08, 717.6993 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 700.4524, 220, 717.6993 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 700.4524, 316.92, 717.6993 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 700.4524, 413.84, 717.6993 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 700.4524, 510.76, 717.6993 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 700.4524, 607.68, 717.6993 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 26.16, 683.2055, 607.68, 700.4524 ], "cells": [ { "location": [ 26.16, 683.2055, 123.08, 700.4524 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 683.2055, 220, 700.4524 ], "text": "2,279,420", "html_text": "2,279,420", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 683.2055, 316.92, 700.4524 ], "text": "2,516,081", "html_text": "2,516,081", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 683.2055, 413.84, 700.4524 ], "text": "2,448,100", "html_text": "2,448,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 683.2055, 510.76, 700.4524 ], "text": "2,440,500", "html_text": "2,440,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 683.2055, 607.68, 700.4524 ], "text": "2,440,500", "html_text": "2,440,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.16, 665.9586, 607.68, 683.2055 ], "cells": [ { "location": [ 26.16, 665.9586, 123.08, 683.2055 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 665.9586, 220, 683.2055 ], "text": "989,427", "html_text": "989,427", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 665.9586, 316.92, 683.2055 ], "text": "967,457", "html_text": "967,457", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 665.9586, 413.84, 683.2055 ], "text": "1,142,400", "html_text": "1,142,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 665.9586, 510.76, 683.2055 ], "text": "1,150,000", "html_text": "1,150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 665.9586, 607.68, 683.2055 ], "text": "1,150,000", "html_text": "1,150,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.16, 648.7117, 607.68, 665.9586 ], "cells": [ { "location": [ 26.16, 648.7117, 123.08, 665.9586 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 648.7117, 220, 665.9586 ], "text": "9,352", "html_text": "9,352", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 648.7117, 316.92, 665.9586 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 648.7117, 413.84, 665.9586 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 648.7117, 510.76, 665.9586 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 648.7117, 607.68, 665.9586 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.16, 631.4648, 607.68, 648.7117 ], "cells": [ { "location": [ 26.16, 631.4648, 123.08, 648.7117 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 631.4648, 220, 648.7117 ], "text": "3,278,199", "html_text": "3,278,199", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 631.4648, 316.92, 648.7117 ], "text": "3,483,539", "html_text": "3,483,539", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 631.4648, 413.84, 648.7117 ], "text": "3,590,500", "html_text": "3,590,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 631.4648, 510.76, 648.7117 ], "text": "3,590,500", "html_text": "3,590,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 631.4648, 607.68, 648.7117 ], "text": "3,590,500", "html_text": "3,590,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.16, 614.2179, 607.68, 631.4648 ], "cells": [ { "location": [ 26.16, 614.2179, 123.08, 631.4648 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 614.2179, 220, 631.4648 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 614.2179, 316.92, 631.4648 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 614.2179, 413.84, 631.4648 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 614.2179, 510.76, 631.4648 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 614.2179, 607.68, 631.4648 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.16, 596.971, 607.68, 614.2179 ], "cells": [ { "location": [ 26.16, 596.971, 123.08, 614.2179 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 596.971, 220, 614.2179 ], "text": "(874,053)", "html_text": "(874,053)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 596.971, 316.92, 614.2179 ], "text": "(2,013,751)", "html_text": "(2,013,751)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 596.971, 413.84, 614.2179 ], "text": "(2,471,800)", "html_text": "(2,471,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 596.971, 510.76, 614.2179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 596.971, 607.68, 614.2179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.16, 579.7241, 607.68, 596.971 ], "cells": [ { "location": [ 26.16, 579.7241, 123.08, 596.971 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 579.7241, 220, 596.971 ], "text": "7,171,427", "html_text": "7,171,427", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 579.7241, 316.92, 596.971 ], "text": "9,677,141", "html_text": "9,677,141", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 579.7241, 413.84, 596.971 ], "text": "13,568,800", "html_text": "13,568,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 579.7241, 510.76, 596.971 ], "text": "11,131,600", "html_text": "11,131,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 579.7241, 607.68, 596.971 ], "text": "11,151,500", "html_text": "11,151,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 26.16, 562.4772, 607.68, 579.7241 ], "cells": [ { "location": [ 26.16, 562.4772, 123.08, 579.7241 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 562.4772, 220, 579.7241 ], "text": "6,297,374", "html_text": "6,297,374", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 562.4772, 316.92, 579.7241 ], "text": "7,663,390", "html_text": "7,663,390", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 562.4772, 413.84, 579.7241 ], "text": "11,097,000", "html_text": "11,097,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 562.4772, 510.76, 579.7241 ], "text": "11,131,600", "html_text": "11,131,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 562.4772, 607.68, 579.7241 ], "text": "11,151,500", "html_text": "11,151,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 26.16, 545.2303, 607.68, 562.4772 ], "cells": [ { "location": [ 26.16, 545.2303, 123.08, 562.4772 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 545.2303, 220, 562.4772 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 545.2303, 316.92, 562.4772 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 545.2303, 413.84, 562.4772 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 545.2303, 510.76, 562.4772 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 545.2303, 607.68, 562.4772 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 26.16, 527.9834, 607.68, 545.2303 ], "cells": [ { "location": [ 26.16, 527.9834, 123.08, 545.2303 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 527.9834, 220, 545.2303 ], "text": "8,753,600", "html_text": "8,753,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 527.9834, 316.92, 545.2303 ], "text": "8,897,800", "html_text": "8,897,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 527.9834, 413.84, 545.2303 ], "text": "8,627,700", "html_text": "8,627,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 527.9834, 510.76, 545.2303 ], "text": "8,384,500", "html_text": "8,384,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 527.9834, 607.68, 545.2303 ], "text": "8,482,300", "html_text": "8,482,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 26.16, 510.7366, 607.68, 527.9834 ], "cells": [ { "location": [ 26.16, 510.7366, 123.08, 527.9834 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 510.7366, 220, 527.9834 ], "text": "6,200", "html_text": "6,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 510.7366, 316.92, 527.9834 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 510.7366, 413.84, 527.9834 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 510.7366, 510.76, 527.9834 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 510.7366, 607.68, 527.9834 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 26.16, 493.4897, 607.68, 510.7366 ], "cells": [ { "location": [ 26.16, 493.4897, 123.08, 510.7366 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 493.4897, 220, 510.7366 ], "text": "8,759,800", "html_text": "8,759,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 493.4897, 316.92, 510.7366 ], "text": "8,897,800", "html_text": "8,897,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 493.4897, 413.84, 510.7366 ], "text": "8,627,700", "html_text": "8,627,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 493.4897, 510.76, 510.7366 ], "text": "8,384,500", "html_text": "8,384,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 493.4897, 607.68, 510.7366 ], "text": "8,482,300", "html_text": "8,482,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 26.16, 476.2428, 607.68, 493.4897 ], "cells": [ { "location": [ 26.16, 476.2428, 123.08, 493.4897 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 476.2428, 220, 493.4897 ], "text": "18,335,372", "html_text": "18,335,372", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 476.2428, 316.92, 493.4897 ], "text": "20,044,728", "html_text": "20,044,728", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 476.2428, 413.84, 493.4897 ], "text": "23,315,200", "html_text": "23,315,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 476.2428, 510.76, 493.4897 ], "text": "23,106,600", "html_text": "23,106,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 476.2428, 607.68, 493.4897 ], "text": "23,224,300", "html_text": "23,224,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 26.16, 458.9959, 607.68, 476.2428 ], "cells": [ { "location": [ 26.16, 458.9959, 123.08, 476.2428 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 458.9959, 220, 476.2428 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 458.9959, 316.92, 476.2428 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 458.9959, 413.84, 476.2428 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 458.9959, 510.76, 476.2428 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 458.9959, 607.68, 476.2428 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 26.16, 441.749, 607.68, 458.9959 ], "cells": [ { "location": [ 26.16, 441.749, 123.08, 458.9959 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 441.749, 220, 458.9959 ], "text": "9,429,551", "html_text": "9,429,551", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 441.749, 316.92, 458.9959 ], "text": "10,799,916", "html_text": "10,799,916", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 441.749, 413.84, 458.9959 ], "text": "13,064,300", "html_text": "13,064,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 441.749, 510.76, 458.9959 ], "text": "12,426,400", "html_text": "12,426,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 441.749, 607.68, 458.9959 ], "text": "12,544,100", "html_text": "12,544,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 26.16, 424.5021, 607.68, 441.749 ], "cells": [ { "location": [ 26.16, 424.5021, 123.08, 441.749 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 424.5021, 220, 441.749 ], "text": "1,806,322", "html_text": "1,806,322", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 424.5021, 316.92, 441.749 ], "text": "2,086,411", "html_text": "2,086,411", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 424.5021, 413.84, 441.749 ], "text": "795,100", "html_text": "795,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 424.5021, 510.76, 441.749 ], "text": "792,000", "html_text": "792,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 424.5021, 607.68, 441.749 ], "text": "792,000", "html_text": "792,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 26.16, 407.2552, 607.68, 424.5021 ], "cells": [ { "location": [ 26.16, 407.2552, 123.08, 424.5021 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 407.2552, 220, 424.5021 ], "text": "5,021,130", "html_text": "5,021,130", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 407.2552, 316.92, 424.5021 ], "text": "6,600,011", "html_text": "6,600,011", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 407.2552, 413.84, 424.5021 ], "text": "6,028,700", "html_text": "6,028,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 407.2552, 510.76, 424.5021 ], "text": "6,584,000", "html_text": "6,584,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 407.2552, 607.68, 424.5021 ], "text": "6,584,000", "html_text": "6,584,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 26.16, 390.0083, 607.68, 407.2552 ], "cells": [ { "location": [ 26.16, 390.0083, 123.08, 407.2552 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 390.0083, 220, 407.2552 ], "text": "517,315", "html_text": "517,315", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 390.0083, 316.92, 407.2552 ], "text": "13,184", "html_text": "13,184", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 390.0083, 413.84, 407.2552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 390.0083, 510.76, 407.2552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 390.0083, 607.68, 407.2552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 26.16, 372.7614, 607.68, 390.0083 ], "cells": [ { "location": [ 26.16, 372.7614, 123.08, 390.0083 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 372.7614, 220, 390.0083 ], "text": "472,279", "html_text": "472,279", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 372.7614, 316.92, 390.0083 ], "text": "162,913", "html_text": "162,913", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 372.7614, 413.84, 390.0083 ], "text": "986,600", "html_text": "986,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 372.7614, 510.76, 390.0083 ], "text": "863,700", "html_text": "863,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 372.7614, 607.68, 390.0083 ], "text": "863,700", "html_text": "863,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 26.16, 355.5145, 607.68, 372.7614 ], "cells": [ { "location": [ 26.16, 355.5145, 123.08, 372.7614 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 355.5145, 220, 372.7614 ], "text": "17,246,598", "html_text": "17,246,598", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 355.5145, 316.92, 372.7614 ], "text": "19,662,435", "html_text": "19,662,435", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 355.5145, 413.84, 372.7614 ], "text": "20,874,700", "html_text": "20,874,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 355.5145, 510.76, 372.7614 ], "text": "20,666,100", "html_text": "20,666,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 355.5145, 607.68, 372.7614 ], "text": "20,783,800", "html_text": "20,783,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 26.16, 338.2676, 607.68, 355.5145 ], "cells": [ { "location": [ 26.16, 338.2676, 123.08, 355.5145 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 338.2676, 220, 355.5145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 338.2676, 316.92, 355.5145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 338.2676, 413.84, 355.5145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 338.2676, 510.76, 355.5145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 338.2676, 607.68, 355.5145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 26.16, 321.0207, 607.68, 338.2676 ], "cells": [ { "location": [ 26.16, 321.0207, 123.08, 338.2676 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 321.0207, 220, 338.2676 ], "text": "762,117", "html_text": "762,117", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 321.0207, 316.92, 338.2676 ], "text": "1,035,530", "html_text": "1,035,530", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 321.0207, 413.84, 338.2676 ], "text": "1,150,000", "html_text": "1,150,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 321.0207, 510.76, 338.2676 ], "text": "1,150,000", "html_text": "1,150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 321.0207, 607.68, 338.2676 ], "text": "1,150,000", "html_text": "1,150,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 26.16, 303.7738, 607.68, 321.0207 ], "cells": [ { "location": [ 26.16, 303.7738, 123.08, 321.0207 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 303.7738, 220, 321.0207 ], "text": "8,311,125", "html_text": "8,311,125", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 303.7738, 316.92, 321.0207 ], "text": "10,135,147", "html_text": "10,135,147", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 303.7738, 413.84, 321.0207 ], "text": "11,097,000", "html_text": "11,097,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 303.7738, 510.76, 321.0207 ], "text": "11,131,600", "html_text": "11,131,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 303.7738, 607.68, 321.0207 ], "text": "11,151,500", "html_text": "11,151,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 26.16, 286.5269, 607.68, 303.7738 ], "cells": [ { "location": [ 26.16, 286.5269, 123.08, 303.7738 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 286.5269, 220, 303.7738 ], "text": "8,173,356", "html_text": "8,173,356", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 286.5269, 316.92, 303.7738 ], "text": "8,491,758", "html_text": "8,491,758", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 286.5269, 413.84, 303.7738 ], "text": "8,627,700", "html_text": "8,627,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 286.5269, 510.76, 303.7738 ], "text": "8,384,500", "html_text": "8,384,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 286.5269, 607.68, 303.7738 ], "text": "8,482,300", "html_text": "8,482,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 26.16, 269.28, 607.68, 286.5269 ], "cells": [ { "location": [ 26.16, 269.28, 123.08, 286.5269 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 123.08, 269.28, 220, 286.5269 ], "text": "17,246,598", "html_text": "17,246,598", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220, 269.28, 316.92, 286.5269 ], "text": "19,662,435", "html_text": "19,662,435", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.92, 269.28, 413.84, 286.5269 ], "text": "20,874,700", "html_text": "20,874,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.84, 269.28, 510.76, 286.5269 ], "text": "20,666,100", "html_text": "20,666,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.76, 269.28, 607.68, 286.5269 ], "text": "20,783,800", "html_text": "20,783,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 29, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 401, "type": "TEXT", "location": { "l": 25.92, "t": 257.28, "r": 591.84, "b": 218.88 }, "text": "The Office of Transportation Safety is headed by an Executive Director who reports directly to the State Highway Engineer. The Office includes the Division of Incident Management and the Division of Highway Safety Programs. The Motorcycle Advisory Commission for Highway Safety is attached for administrative purposes.", "reading_order": 1 }, { "page": 401, "type": "TEXT", "location": { "l": 26.4, "t": 211.44, "r": 584.16, "b": 172.8 }, "text": "The Division of Incident Management manages the Transportation Operations Center and coordinates highway incident management including providing information to travelers and providing assistance to stranded motorists and law enforcement agencies at the scene of highway incidents.", "reading_order": 2 }, { "page": 401, "type": "TEXT", "location": { "l": 27.12, "t": 165.12, "r": 567.84, "b": 139.44 }, "text": "The Division of Highway Safety Programs is charged with coordinating efforts to reduce fatalities, injuries, and crashes on Kentucky's highway systems.", "reading_order": 3 }, { "page": 401, "type": "TEXT", "location": { "l": 309.36, "t": 18.96, "r": 324.72, "b": 8.64 }, "text": "380", "reading_order": 4 } ] }, { "page": 402, "items": [ { "page": 402, "type": "TABLE", "location": { "l": 28.32, "t": 773.28, "r": 606, "b": 456 }, "text": "
Transportation Highways East Kentucky SAFE Fund
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward43,133,90741,259,63815,635,600
Current Receipts1,336,986351
Non-Revenue Receipts(22,000,000)
Total Restricted Funds44,470,89319,259,98915,635,600
TOTAL SOURCE OF FUNDS44,470,89319,259,98915,635,600
EXPENDITURES BY CLASS
Personnel Costs39,88074,631
Operating Expenses3,003,3542,500,01241,700
Construction168,0211,049,69615,593,900
TOTAL EXPENDITURES3,211,2553,624,34015,635,600
EXPENDITURES BY FUND SOURCE
Restricted Funds3,211,2553,624,34015,635,600
TOTAL EXPENDITURES3,211,2553,624,34015,635,600
", "rows": [ { "row_index": 0, "location": [ 28.32, 754.6165, 606, 773.28 ], "cells": [ { "location": [ 28.32, 754.6165, 124.6, 773.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 754.6165, 606, 773.28 ], "text": "Transportation Highways East Kentucky SAFE Fund", "html_text": "Transportation Highways East Kentucky SAFE Fund", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.32, 735.9529, 606, 754.6165 ], "cells": [ { "location": [ 28.32, 735.9529, 124.6, 754.6165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 735.9529, 220.88, 754.6165 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 735.9529, 317.16, 754.6165 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 735.9529, 413.44, 754.6165 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 735.9529, 509.72, 754.6165 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 735.9529, 606, 754.6165 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.32, 717.2894, 606, 735.9529 ], "cells": [ { "location": [ 28.32, 717.2894, 124.6, 735.9529 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 717.2894, 220.88, 735.9529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 717.2894, 317.16, 735.9529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 717.2894, 413.44, 735.9529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 717.2894, 509.72, 735.9529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 717.2894, 606, 735.9529 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.32, 698.6259, 606, 717.2894 ], "cells": [ { "location": [ 28.32, 698.6259, 124.6, 717.2894 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 698.6259, 220.88, 717.2894 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 698.6259, 317.16, 717.2894 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 698.6259, 413.44, 717.2894 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 698.6259, 509.72, 717.2894 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 698.6259, 606, 717.2894 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.32, 679.9624, 606, 698.6259 ], "cells": [ { "location": [ 28.32, 679.9624, 124.6, 698.6259 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 679.9624, 220.88, 698.6259 ], "text": "43,133,907", "html_text": "43,133,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 679.9624, 317.16, 698.6259 ], "text": "41,259,638", "html_text": "41,259,638", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 679.9624, 413.44, 698.6259 ], "text": "15,635,600", "html_text": "15,635,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 679.9624, 509.72, 698.6259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 679.9624, 606, 698.6259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.32, 661.2988, 606, 679.9624 ], "cells": [ { "location": [ 28.32, 661.2988, 124.6, 679.9624 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 661.2988, 220.88, 679.9624 ], "text": "1,336,986", "html_text": "1,336,986", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 661.2988, 317.16, 679.9624 ], "text": "351", "html_text": "351", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 661.2988, 413.44, 679.9624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 661.2988, 509.72, 679.9624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 661.2988, 606, 679.9624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.32, 642.6353, 606, 661.2988 ], "cells": [ { "location": [ 28.32, 642.6353, 124.6, 661.2988 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 642.6353, 220.88, 661.2988 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 642.6353, 317.16, 661.2988 ], "text": "(22,000,000)", "html_text": "(22,000,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 642.6353, 413.44, 661.2988 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 642.6353, 509.72, 661.2988 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 642.6353, 606, 661.2988 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.32, 623.9718, 606, 642.6353 ], "cells": [ { "location": [ 28.32, 623.9718, 124.6, 642.6353 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 623.9718, 220.88, 642.6353 ], "text": "44,470,893", "html_text": "44,470,893", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 623.9718, 317.16, 642.6353 ], "text": "19,259,989", "html_text": "19,259,989", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 623.9718, 413.44, 642.6353 ], "text": "15,635,600", "html_text": "15,635,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 623.9718, 509.72, 642.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 623.9718, 606, 642.6353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.32, 605.3082, 606, 623.9718 ], "cells": [ { "location": [ 28.32, 605.3082, 124.6, 623.9718 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 605.3082, 220.88, 623.9718 ], "text": "44,470,893", "html_text": "44,470,893", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 605.3082, 317.16, 623.9718 ], "text": "19,259,989", "html_text": "19,259,989", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 605.3082, 413.44, 623.9718 ], "text": "15,635,600", "html_text": "15,635,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 605.3082, 509.72, 623.9718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 605.3082, 606, 623.9718 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.32, 586.6447, 606, 605.3082 ], "cells": [ { "location": [ 28.32, 586.6447, 124.6, 605.3082 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 586.6447, 220.88, 605.3082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 586.6447, 317.16, 605.3082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 586.6447, 413.44, 605.3082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 586.6447, 509.72, 605.3082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 586.6447, 606, 605.3082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.32, 567.9812, 606, 586.6447 ], "cells": [ { "location": [ 28.32, 567.9812, 124.6, 586.6447 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 567.9812, 220.88, 586.6447 ], "text": "39,880", "html_text": "39,880", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 567.9812, 317.16, 586.6447 ], "text": "74,631", "html_text": "74,631", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 567.9812, 413.44, 586.6447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 567.9812, 509.72, 586.6447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 567.9812, 606, 586.6447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.32, 549.3176, 606, 567.9812 ], "cells": [ { "location": [ 28.32, 549.3176, 124.6, 567.9812 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 549.3176, 220.88, 567.9812 ], "text": "3,003,354", "html_text": "3,003,354", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 549.3176, 317.16, 567.9812 ], "text": "2,500,012", "html_text": "2,500,012", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 549.3176, 413.44, 567.9812 ], "text": "41,700", "html_text": "41,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 549.3176, 509.72, 567.9812 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 549.3176, 606, 567.9812 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.32, 530.6541, 606, 549.3176 ], "cells": [ { "location": [ 28.32, 530.6541, 124.6, 549.3176 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 530.6541, 220.88, 549.3176 ], "text": "168,021", "html_text": "168,021", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 530.6541, 317.16, 549.3176 ], "text": "1,049,696", "html_text": "1,049,696", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 530.6541, 413.44, 549.3176 ], "text": "15,593,900", "html_text": "15,593,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 530.6541, 509.72, 549.3176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 530.6541, 606, 549.3176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.32, 511.9906, 606, 530.6541 ], "cells": [ { "location": [ 28.32, 511.9906, 124.6, 530.6541 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 511.9906, 220.88, 530.6541 ], "text": "3,211,255", "html_text": "3,211,255", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 511.9906, 317.16, 530.6541 ], "text": "3,624,340", "html_text": "3,624,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 511.9906, 413.44, 530.6541 ], "text": "15,635,600", "html_text": "15,635,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 511.9906, 509.72, 530.6541 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 511.9906, 606, 530.6541 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.32, 493.3271, 606, 511.9906 ], "cells": [ { "location": [ 28.32, 493.3271, 124.6, 511.9906 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 493.3271, 220.88, 511.9906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 493.3271, 317.16, 511.9906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 493.3271, 413.44, 511.9906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 493.3271, 509.72, 511.9906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 493.3271, 606, 511.9906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.32, 474.6635, 606, 493.3271 ], "cells": [ { "location": [ 28.32, 474.6635, 124.6, 493.3271 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 474.6635, 220.88, 493.3271 ], "text": "3,211,255", "html_text": "3,211,255", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 474.6635, 317.16, 493.3271 ], "text": "3,624,340", "html_text": "3,624,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 474.6635, 413.44, 493.3271 ], "text": "15,635,600", "html_text": "15,635,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 474.6635, 509.72, 493.3271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 474.6635, 606, 493.3271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.32, 456, 606, 474.6635 ], "cells": [ { "location": [ 28.32, 456, 124.6, 474.6635 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.6, 456, 220.88, 474.6635 ], "text": "3,211,255", "html_text": "3,211,255", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.88, 456, 317.16, 474.6635 ], "text": "3,624,340", "html_text": "3,624,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.16, 456, 413.44, 474.6635 ], "text": "15,635,600", "html_text": "15,635,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.44, 456, 509.72, 474.6635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.72, 456, 606, 474.6635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 17, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 402, "type": "TEXT", "location": { "l": 25.68, "t": 443.04, "r": 603.12, "b": 357.12 }, "text": "The EKY SAFE Fund was established to provide financial assistance for those located in the areas named in the Presidential Declaration of a Major Disaster, designated FEMA 4663-DR-KY, and impacted by the July 2022 storms and flooding that occurred in the eastern Kentucky region. House Bill 1 of the 2022 Special Session of the General Assembly appropriated $45 million for the non-federal share of state road and bridge repair projects that are eligible for reimbursement from federal emergency disaster assistance for areas named in the Declaration. House Bill 244 of the 2025 Regular Session of the General Assembly authorized the transfer of remaining appropriations from the EKY Safe fund to the SAFE 4860 fund. In fiscal year 2025, $22,000,000 was transferred to the SAFE 4860 fund.", "reading_order": 1 }, { "page": 402, "type": "TEXT", "location": { "l": 309.36, "t": 18.72, "r": 324.48, "b": 8.64 }, "text": "381", "reading_order": 2 } ] }, { "page": 403, "items": [ { "page": 403, "type": "TABLE", "location": { "l": 27.6, "t": 769.2, "r": 607.2, "b": 214.08 }, "text": "
Transportation
Public Transportation
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation15,575,80015,575,80015,575,80015,093,50015,093,500
Continuing Approp-General Fund17,302,73125,280,23323,914,800\\n(482,300)
Budget Reduction-General Fund
Total General Fund32,878,53140,856,03339,008,30015,093,50015,093,500
Restricted Funds
Balance Forward12,601
Current Receipts681,0532,042,425865,100735,100749,600
Non-Revenue Receipts(33,100)143,654(143,700)
Total Restricted Funds647,9532,198,680721,400735,100749,600
Federal Fund
Balance Forward220,037140,077(128,900)
Current Receipts33,477,48240,502,356236,076,20041,838,10041,873,800
Total Federal Fund33,697,51940,642,433235,947,30041,838,10041,873,800
TOTAL SOURCE OF FUNDS67,224,00483,697,146275,677,00057,666,70057,716,900
EXPENDITURES BY CLASS
Personnel Costs2,431,0182,280,1123,043,1003,132,0003,182,200
Operating Expenses92,15190,673109,200109,400109,400
Grants Loans Benefits39,267,92357,540,526272,524,70054,425,30054,425,300
TOTAL EXPENDITURES41,791,09259,911,311275,677,00057,666,70057,716,900
EXPENDITURES BY FUND SOURCE
General Fund7,598,29716,941,24539,008,30015,093,50015,093,500
Restricted Funds635,3522,198,680721,400735,100749,600
Federal Fund33,557,44340,771,386235,947,30041,838,10041,873,800
TOTAL EXPENDITURES41,791,09259,911,311275,677,00057,666,70057,716,900
EXPENDITURES BY UNIT
Public Transportation40,674,94158,719,975274,470,60056,446,60056,482,300
Multi-Modal Transportation480,799485,000485,000485,000485,000
Human Services Delivery635,352706,336721,400735,100749,600
TOTAL EXPENDITURES41,791,09259,911,311275,677,00057,666,70057,716,900
", "rows": [ { "row_index": 0, "location": [ 27.6, 752.8729, 607.2, 769.2 ], "cells": [ { "location": [ 27.6, 752.8729, 124.2, 769.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 752.8729, 607.2, 769.2 ], "text": "Transportation", "html_text": "Transportation", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.6, 736.5459, 607.2, 752.8729 ], "cells": [ { "location": [ 27.6, 736.5459, 124.2, 752.8729 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 736.5459, 607.2, 752.8729 ], "text": "Public Transportation", "html_text": "Public Transportation", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.6, 720.2188, 607.2, 736.5459 ], "cells": [ { "location": [ 27.6, 720.2188, 124.2, 736.5459 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 720.2188, 220.8, 736.5459 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 720.2188, 317.4, 736.5459 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 720.2188, 414, 736.5459 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 720.2188, 510.6, 736.5459 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 720.2188, 607.2, 736.5459 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.6, 703.8918, 607.2, 720.2188 ], "cells": [ { "location": [ 27.6, 703.8918, 124.2, 720.2188 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 703.8918, 220.8, 720.2188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 703.8918, 317.4, 720.2188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 703.8918, 414, 720.2188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 703.8918, 510.6, 720.2188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 703.8918, 607.2, 720.2188 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.6, 687.5647, 607.2, 703.8918 ], "cells": [ { "location": [ 27.6, 687.5647, 124.2, 703.8918 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 687.5647, 220.8, 703.8918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 687.5647, 317.4, 703.8918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 687.5647, 414, 703.8918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 687.5647, 510.6, 703.8918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 687.5647, 607.2, 703.8918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.6, 671.2376, 607.2, 687.5647 ], "cells": [ { "location": [ 27.6, 671.2376, 124.2, 687.5647 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 671.2376, 220.8, 687.5647 ], "text": "15,575,800", "html_text": "15,575,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 671.2376, 317.4, 687.5647 ], "text": "15,575,800", "html_text": "15,575,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 671.2376, 414, 687.5647 ], "text": "15,575,800", "html_text": "15,575,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 671.2376, 510.6, 687.5647 ], "text": "15,093,500", "html_text": "15,093,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 671.2376, 607.2, 687.5647 ], "text": "15,093,500", "html_text": "15,093,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.6, 654.9106, 607.2, 671.2376 ], "cells": [ { "location": [ 27.6, 654.9106, 124.2, 671.2376 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 654.9106, 220.8, 671.2376 ], "text": "17,302,731", "html_text": "17,302,731", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 654.9106, 317.4, 671.2376 ], "text": "25,280,233", "html_text": "25,280,233", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 654.9106, 414, 671.2376 ], "text": "23,914,800\\n(482,300)", "html_text": "23,914,800\\n(482,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 654.9106, 510.6, 671.2376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 654.9106, 607.2, 671.2376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.6, 638.5835, 607.2, 654.9106 ], "cells": [ { "location": [ 27.6, 638.5835, 124.2, 654.9106 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 638.5835, 220.8, 654.9106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 638.5835, 317.4, 654.9106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 638.5835, 414, 654.9106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 638.5835, 510.6, 654.9106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 638.5835, 607.2, 654.9106 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.6, 622.2565, 607.2, 638.5835 ], "cells": [ { "location": [ 27.6, 622.2565, 124.2, 638.5835 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 622.2565, 220.8, 638.5835 ], "text": "32,878,531", "html_text": "32,878,531", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 622.2565, 317.4, 638.5835 ], "text": "40,856,033", "html_text": "40,856,033", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 622.2565, 414, 638.5835 ], "text": "39,008,300", "html_text": "39,008,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 622.2565, 510.6, 638.5835 ], "text": "15,093,500", "html_text": "15,093,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 622.2565, 607.2, 638.5835 ], "text": "15,093,500", "html_text": "15,093,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.6, 605.9294, 607.2, 622.2565 ], "cells": [ { "location": [ 27.6, 605.9294, 124.2, 622.2565 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 605.9294, 220.8, 622.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 605.9294, 317.4, 622.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 605.9294, 414, 622.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 605.9294, 510.6, 622.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 605.9294, 607.2, 622.2565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.6, 589.6024, 607.2, 605.9294 ], "cells": [ { "location": [ 27.6, 589.6024, 124.2, 605.9294 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 589.6024, 220.8, 605.9294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 589.6024, 317.4, 605.9294 ], "text": "12,601", "html_text": "12,601", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 589.6024, 414, 605.9294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 589.6024, 510.6, 605.9294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 589.6024, 607.2, 605.9294 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.6, 573.2753, 607.2, 589.6024 ], "cells": [ { "location": [ 27.6, 573.2753, 124.2, 589.6024 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 573.2753, 220.8, 589.6024 ], "text": "681,053", "html_text": "681,053", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 573.2753, 317.4, 589.6024 ], "text": "2,042,425", "html_text": "2,042,425", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 573.2753, 414, 589.6024 ], "text": "865,100", "html_text": "865,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 573.2753, 510.6, 589.6024 ], "text": "735,100", "html_text": "735,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 573.2753, 607.2, 589.6024 ], "text": "749,600", "html_text": "749,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.6, 556.9482, 607.2, 573.2753 ], "cells": [ { "location": [ 27.6, 556.9482, 124.2, 573.2753 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 556.9482, 220.8, 573.2753 ], "text": "(33,100)", "html_text": "(33,100)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 556.9482, 317.4, 573.2753 ], "text": "143,654", "html_text": "143,654", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 556.9482, 414, 573.2753 ], "text": "(143,700)", "html_text": "(143,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 556.9482, 510.6, 573.2753 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 556.9482, 607.2, 573.2753 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.6, 540.6212, 607.2, 556.9482 ], "cells": [ { "location": [ 27.6, 540.6212, 124.2, 556.9482 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 540.6212, 220.8, 556.9482 ], "text": "647,953", "html_text": "647,953", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 540.6212, 317.4, 556.9482 ], "text": "2,198,680", "html_text": "2,198,680", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 540.6212, 414, 556.9482 ], "text": "721,400", "html_text": "721,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 540.6212, 510.6, 556.9482 ], "text": "735,100", "html_text": "735,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 540.6212, 607.2, 556.9482 ], "text": "749,600", "html_text": "749,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.6, 524.2941, 607.2, 540.6212 ], "cells": [ { "location": [ 27.6, 524.2941, 124.2, 540.6212 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 524.2941, 220.8, 540.6212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 524.2941, 317.4, 540.6212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 524.2941, 414, 540.6212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 524.2941, 510.6, 540.6212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 524.2941, 607.2, 540.6212 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.6, 507.9671, 607.2, 524.2941 ], "cells": [ { "location": [ 27.6, 507.9671, 124.2, 524.2941 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 507.9671, 220.8, 524.2941 ], "text": "220,037", "html_text": "220,037", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 507.9671, 317.4, 524.2941 ], "text": "140,077", "html_text": "140,077", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 507.9671, 414, 524.2941 ], "text": "(128,900)", "html_text": "(128,900)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 507.9671, 510.6, 524.2941 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 507.9671, 607.2, 524.2941 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.6, 491.64, 607.2, 507.9671 ], "cells": [ { "location": [ 27.6, 491.64, 124.2, 507.9671 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 491.64, 220.8, 507.9671 ], "text": "33,477,482", "html_text": "33,477,482", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 491.64, 317.4, 507.9671 ], "text": "40,502,356", "html_text": "40,502,356", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 491.64, 414, 507.9671 ], "text": "236,076,200", "html_text": "236,076,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 491.64, 510.6, 507.9671 ], "text": "41,838,100", "html_text": "41,838,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 491.64, 607.2, 507.9671 ], "text": "41,873,800", "html_text": "41,873,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.6, 475.3129, 607.2, 491.64 ], "cells": [ { "location": [ 27.6, 475.3129, 124.2, 491.64 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 475.3129, 220.8, 491.64 ], "text": "33,697,519", "html_text": "33,697,519", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 475.3129, 317.4, 491.64 ], "text": "40,642,433", "html_text": "40,642,433", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 475.3129, 414, 491.64 ], "text": "235,947,300", "html_text": "235,947,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 475.3129, 510.6, 491.64 ], "text": "41,838,100", "html_text": "41,838,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 475.3129, 607.2, 491.64 ], "text": "41,873,800", "html_text": "41,873,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.6, 458.9859, 607.2, 475.3129 ], "cells": [ { "location": [ 27.6, 458.9859, 124.2, 475.3129 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 458.9859, 220.8, 475.3129 ], "text": "67,224,004", "html_text": "67,224,004", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 458.9859, 317.4, 475.3129 ], "text": "83,697,146", "html_text": "83,697,146", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 458.9859, 414, 475.3129 ], "text": "275,677,000", "html_text": "275,677,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 458.9859, 510.6, 475.3129 ], "text": "57,666,700", "html_text": "57,666,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 458.9859, 607.2, 475.3129 ], "text": "57,716,900", "html_text": "57,716,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.6, 442.6588, 607.2, 458.9859 ], "cells": [ { "location": [ 27.6, 442.6588, 124.2, 458.9859 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 442.6588, 220.8, 458.9859 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 442.6588, 317.4, 458.9859 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 442.6588, 414, 458.9859 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 442.6588, 510.6, 458.9859 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 442.6588, 607.2, 458.9859 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.6, 426.3318, 607.2, 442.6588 ], "cells": [ { "location": [ 27.6, 426.3318, 124.2, 442.6588 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 426.3318, 220.8, 442.6588 ], "text": "2,431,018", "html_text": "2,431,018", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 426.3318, 317.4, 442.6588 ], "text": "2,280,112", "html_text": "2,280,112", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 426.3318, 414, 442.6588 ], "text": "3,043,100", "html_text": "3,043,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 426.3318, 510.6, 442.6588 ], "text": "3,132,000", "html_text": "3,132,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 426.3318, 607.2, 442.6588 ], "text": "3,182,200", "html_text": "3,182,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.6, 410.0047, 607.2, 426.3318 ], "cells": [ { "location": [ 27.6, 410.0047, 124.2, 426.3318 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 410.0047, 220.8, 426.3318 ], "text": "92,151", "html_text": "92,151", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 410.0047, 317.4, 426.3318 ], "text": "90,673", "html_text": "90,673", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 410.0047, 414, 426.3318 ], "text": "109,200", "html_text": "109,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 410.0047, 510.6, 426.3318 ], "text": "109,400", "html_text": "109,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 410.0047, 607.2, 426.3318 ], "text": "109,400", "html_text": "109,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.6, 393.6776, 607.2, 410.0047 ], "cells": [ { "location": [ 27.6, 393.6776, 124.2, 410.0047 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 393.6776, 220.8, 410.0047 ], "text": "39,267,923", "html_text": "39,267,923", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 393.6776, 317.4, 410.0047 ], "text": "57,540,526", "html_text": "57,540,526", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 393.6776, 414, 410.0047 ], "text": "272,524,700", "html_text": "272,524,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 393.6776, 510.6, 410.0047 ], "text": "54,425,300", "html_text": "54,425,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 393.6776, 607.2, 410.0047 ], "text": "54,425,300", "html_text": "54,425,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.6, 377.3506, 607.2, 393.6776 ], "cells": [ { "location": [ 27.6, 377.3506, 124.2, 393.6776 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 377.3506, 220.8, 393.6776 ], "text": "41,791,092", "html_text": "41,791,092", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 377.3506, 317.4, 393.6776 ], "text": "59,911,311", "html_text": "59,911,311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 377.3506, 414, 393.6776 ], "text": "275,677,000", "html_text": "275,677,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 377.3506, 510.6, 393.6776 ], "text": "57,666,700", "html_text": "57,666,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 377.3506, 607.2, 393.6776 ], "text": "57,716,900", "html_text": "57,716,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.6, 361.0235, 607.2, 377.3506 ], "cells": [ { "location": [ 27.6, 361.0235, 124.2, 377.3506 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 361.0235, 220.8, 377.3506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 361.0235, 317.4, 377.3506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 361.0235, 414, 377.3506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 361.0235, 510.6, 377.3506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 361.0235, 607.2, 377.3506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.6, 344.6965, 607.2, 361.0235 ], "cells": [ { "location": [ 27.6, 344.6965, 124.2, 361.0235 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 344.6965, 220.8, 361.0235 ], "text": "7,598,297", "html_text": "7,598,297", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 344.6965, 317.4, 361.0235 ], "text": "16,941,245", "html_text": "16,941,245", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 344.6965, 414, 361.0235 ], "text": "39,008,300", "html_text": "39,008,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 344.6965, 510.6, 361.0235 ], "text": "15,093,500", "html_text": "15,093,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 344.6965, 607.2, 361.0235 ], "text": "15,093,500", "html_text": "15,093,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.6, 328.3694, 607.2, 344.6965 ], "cells": [ { "location": [ 27.6, 328.3694, 124.2, 344.6965 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 328.3694, 220.8, 344.6965 ], "text": "635,352", "html_text": "635,352", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 328.3694, 317.4, 344.6965 ], "text": "2,198,680", "html_text": "2,198,680", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 328.3694, 414, 344.6965 ], "text": "721,400", "html_text": "721,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 328.3694, 510.6, 344.6965 ], "text": "735,100", "html_text": "735,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 328.3694, 607.2, 344.6965 ], "text": "749,600", "html_text": "749,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.6, 312.0424, 607.2, 328.3694 ], "cells": [ { "location": [ 27.6, 312.0424, 124.2, 328.3694 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 312.0424, 220.8, 328.3694 ], "text": "33,557,443", "html_text": "33,557,443", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 312.0424, 317.4, 328.3694 ], "text": "40,771,386", "html_text": "40,771,386", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 312.0424, 414, 328.3694 ], "text": "235,947,300", "html_text": "235,947,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 312.0424, 510.6, 328.3694 ], "text": "41,838,100", "html_text": "41,838,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 312.0424, 607.2, 328.3694 ], "text": "41,873,800", "html_text": "41,873,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.6, 295.7153, 607.2, 312.0424 ], "cells": [ { "location": [ 27.6, 295.7153, 124.2, 312.0424 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 295.7153, 220.8, 312.0424 ], "text": "41,791,092", "html_text": "41,791,092", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 295.7153, 317.4, 312.0424 ], "text": "59,911,311", "html_text": "59,911,311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 295.7153, 414, 312.0424 ], "text": "275,677,000", "html_text": "275,677,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 295.7153, 510.6, 312.0424 ], "text": "57,666,700", "html_text": "57,666,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 295.7153, 607.2, 312.0424 ], "text": "57,716,900", "html_text": "57,716,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.6, 279.3882, 607.2, 295.7153 ], "cells": [ { "location": [ 27.6, 279.3882, 124.2, 295.7153 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 279.3882, 220.8, 295.7153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 279.3882, 317.4, 295.7153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 279.3882, 414, 295.7153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 279.3882, 510.6, 295.7153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 279.3882, 607.2, 295.7153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.6, 263.0612, 607.2, 279.3882 ], "cells": [ { "location": [ 27.6, 263.0612, 124.2, 279.3882 ], "text": "Public Transportation", "html_text": "Public Transportation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 263.0612, 220.8, 279.3882 ], "text": "40,674,941", "html_text": "40,674,941", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 263.0612, 317.4, 279.3882 ], "text": "58,719,975", "html_text": "58,719,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 263.0612, 414, 279.3882 ], "text": "274,470,600", "html_text": "274,470,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 263.0612, 510.6, 279.3882 ], "text": "56,446,600", "html_text": "56,446,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 263.0612, 607.2, 279.3882 ], "text": "56,482,300", "html_text": "56,482,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.6, 246.7341, 607.2, 263.0612 ], "cells": [ { "location": [ 27.6, 246.7341, 124.2, 263.0612 ], "text": "Multi-Modal Transportation", "html_text": "Multi-Modal Transportation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 246.7341, 220.8, 263.0612 ], "text": "480,799", "html_text": "480,799", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 246.7341, 317.4, 263.0612 ], "text": "485,000", "html_text": "485,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 246.7341, 414, 263.0612 ], "text": "485,000", "html_text": "485,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 246.7341, 510.6, 263.0612 ], "text": "485,000", "html_text": "485,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 246.7341, 607.2, 263.0612 ], "text": "485,000", "html_text": "485,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.6, 230.4071, 607.2, 246.7341 ], "cells": [ { "location": [ 27.6, 230.4071, 124.2, 246.7341 ], "text": "Human Services Delivery", "html_text": "Human Services Delivery", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 230.4071, 220.8, 246.7341 ], "text": "635,352", "html_text": "635,352", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 230.4071, 317.4, 246.7341 ], "text": "706,336", "html_text": "706,336", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 230.4071, 414, 246.7341 ], "text": "721,400", "html_text": "721,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 230.4071, 510.6, 246.7341 ], "text": "735,100", "html_text": "735,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 230.4071, 607.2, 246.7341 ], "text": "749,600", "html_text": "749,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.6, 214.08, 607.2, 230.4071 ], "cells": [ { "location": [ 27.6, 214.08, 124.2, 230.4071 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.2, 214.08, 220.8, 230.4071 ], "text": "41,791,092", "html_text": "41,791,092", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 214.08, 317.4, 230.4071 ], "text": "59,911,311", "html_text": "59,911,311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4, 214.08, 414, 230.4071 ], "text": "275,677,000", "html_text": "275,677,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414, 214.08, 510.6, 230.4071 ], "text": "57,666,700", "html_text": "57,666,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.6, 214.08, 607.2, 230.4071 ], "text": "57,716,900", "html_text": "57,716,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 403, "type": "TEXT", "location": { "l": 25.92, "t": 202.8, "r": 600.72, "b": 139.92 }, "text": "The Public Transportation appropriation unit is comprised of three programs: Public Transportation, Multi-Modal, and Human Services Transportation Delivery. The Public Transportation program offers technical and financial assistance to public transportation providers and the metropolitan planning organizations throughout the state through the following federal programs: Sections 5303, 5307, 5309, 5310, 5311, 5316, and 5317. Federal Funds, combined with General Fund and local matching funds, allow public transit authorities to acquire buses and vans.", "reading_order": 1 }, { "page": 403, "type": "TEXT", "location": { "l": 25.68, "t": 132.72, "r": 606.48, "b": 106.32 }, "text": "Also included in the Public Transportation program is funding for Non-public School Transportation, a program that provides grants to non-public schools so that they may offer bus service to their students.", "reading_order": 2 }, { "page": 403, "type": "TEXT", "location": { "l": 26.16, "t": 98.4, "r": 603.6, "b": 47.76 }, "text": "The Multi-Modal program partners with the 15 area development districts with respect to regional and statewide transportation planning processes. This partnership generates public involvement with respect to identifying and prioritizing needs and assists in the project recommendation process, including the coordination of the Statewide Transportation Plan, the State Transportation Improvement program, and the Six-Year Highway Plan.", "reading_order": 3 }, { "page": 403, "type": "TEXT", "location": { "l": 309.12, "t": 18.72, "r": 324.96, "b": 8.88 }, "text": "382", "reading_order": 4 } ] }, { "page": 404, "items": [ { "page": 404, "type": "TEXT", "location": { "l": 25.68, "t": 765.6, "r": 600.96, "b": 715.68 }, "text": "The Human Service Transportation Delivery program is a partnership between the Transportation Cabinet, the Medicaid program, the Office for Vocational Rehabilitation, and the Office for the Blind. This partnership provides non-emergency medical transportation, jobs access transportation, and transportation to day care facilities. The program also partners with the Veterans' Program Trust Fund to provide transportation services for veterans.", "reading_order": 0 }, { "page": 404, "type": "TITLE", "location": { "l": 26.88, "t": 706.8, "r": 60, "b": 694.8 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 404, "type": "TEXT", "location": { "l": 26.4, "t": 685.2, "r": 579.36, "b": 672.72 }, "text": "The base budget includes General Fund in the amount of $5,000,000 in both fiscal years for nonpublic school transportation.", "reading_order": 2 }, { "page": 404, "type": "TEXT", "location": { "l": 27.12, "t": 663.36, "r": 602.88, "b": 638.16 }, "text": "The Governor's budget includes additional funding in the amount of $38,100 in fiscal year 2027 and $78,300 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 3 }, { "page": 404, "type": "TEXT", "location": { "l": 309.36, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "383", "reading_order": 4 } ] }, { "page": 405, "items": [ { "page": 405, "type": "TABLE", "location": { "l": 25.92, "t": 776.4, "r": 605.28, "b": 333.12 }, "text": "
Transportation Revenue Sharing
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Road Fund
Regular Appropriation364,783,000389,335,000416,771,700341,452,400360,734,600
State Salary and Compensation Allocation77,800
Continuing Approp-Road Fund130,529,089173,441,731
Other41,562,845(12,787,321)(56,584,300)
Total Road Fund536,952,734549,989,410360,187,400341,452,400360,734,600
TOTAL SOURCE OF FUNDS536,952,734549,989,410360,187,400341,452,400360,734,600
EXPENDITURES BY CLASS
Personnel Costs4,163,5653,753,9282,518,6002,358,6002,408,900
Operating Expenses20,176,45120,053,30410,720,60010,033,90010,126,200
Grants Loans Benefits200,893,459220,913,787193,102,900183,298,900193,672,900
Construction137,517,016138,913,423153,845,300145,761,000154,526,600
TOTAL EXPENDITURES362,750,492383,634,441360,187,400341,452,400360,734,600
EXPENDITURES BY FUND SOURCE
Road Fund362,750,492383,634,441360,187,400341,452,400360,734,600
TOTAL EXPENDITURES362,750,492383,634,441360,187,400341,452,400360,734,600
EXPENDITURES BY UNIT
County Road Aid138,568,056161,208,135135,863,800128,963,300136,265,000
Rural Secondary160,972,743161,353,886164,818,400156,447,400165,305,200
Municipal Aid62,230,94659,625,62457,166,70054,263,20057,335,500
Energy Recovery96,458539,299181,000181,000181,000
Rural and Municipal Aid882,289907,4972,157,5001,597,5001,647,900
TOTAL EXPENDITURES362,750,492383,634,441360,187,400341,452,400360,734,600
", "rows": [ { "row_index": 0, "location": [ 25.92, 759.3508, 605.28, 776.4 ], "cells": [ { "location": [ 25.92, 759.3508, 122.48, 776.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 759.3508, 605.28, 776.4 ], "text": "Transportation Revenue Sharing", "html_text": "Transportation Revenue Sharing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 25.92, 742.3015, 605.28, 759.3508 ], "cells": [ { "location": [ 25.92, 742.3015, 122.48, 759.3508 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 742.3015, 219.04, 759.3508 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 742.3015, 315.6, 759.3508 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 742.3015, 412.16, 759.3508 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 742.3015, 508.72, 759.3508 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 742.3015, 605.28, 759.3508 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 25.92, 725.2523, 605.28, 742.3015 ], "cells": [ { "location": [ 25.92, 725.2523, 122.48, 742.3015 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 725.2523, 219.04, 742.3015 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 725.2523, 315.6, 742.3015 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 725.2523, 412.16, 742.3015 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 725.2523, 508.72, 742.3015 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 725.2523, 605.28, 742.3015 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 25.92, 708.2031, 605.28, 725.2523 ], "cells": [ { "location": [ 25.92, 708.2031, 122.48, 725.2523 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 708.2031, 219.04, 725.2523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 708.2031, 315.6, 725.2523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 708.2031, 412.16, 725.2523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 708.2031, 508.72, 725.2523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 708.2031, 605.28, 725.2523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 25.92, 691.1538, 605.28, 708.2031 ], "cells": [ { "location": [ 25.92, 691.1538, 122.48, 708.2031 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 691.1538, 219.04, 708.2031 ], "text": "364,783,000", "html_text": "364,783,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 691.1538, 315.6, 708.2031 ], "text": "389,335,000", "html_text": "389,335,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 691.1538, 412.16, 708.2031 ], "text": "416,771,700", "html_text": "416,771,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 691.1538, 508.72, 708.2031 ], "text": "341,452,400", "html_text": "341,452,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 691.1538, 605.28, 708.2031 ], "text": "360,734,600", "html_text": "360,734,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 25.92, 674.1046, 605.28, 691.1538 ], "cells": [ { "location": [ 25.92, 674.1046, 122.48, 691.1538 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 674.1046, 219.04, 691.1538 ], "text": "77,800", "html_text": "77,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 674.1046, 315.6, 691.1538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 674.1046, 412.16, 691.1538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 674.1046, 508.72, 691.1538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 674.1046, 605.28, 691.1538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 25.92, 657.0554, 605.28, 674.1046 ], "cells": [ { "location": [ 25.92, 657.0554, 122.48, 674.1046 ], "text": "Continuing Approp-Road Fund", "html_text": "Continuing Approp-Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 657.0554, 219.04, 674.1046 ], "text": "130,529,089", "html_text": "130,529,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 657.0554, 315.6, 674.1046 ], "text": "173,441,731", "html_text": "173,441,731", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 657.0554, 412.16, 674.1046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 657.0554, 508.72, 674.1046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 657.0554, 605.28, 674.1046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 25.92, 640.0062, 605.28, 657.0554 ], "cells": [ { "location": [ 25.92, 640.0062, 122.48, 657.0554 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 640.0062, 219.04, 657.0554 ], "text": "41,562,845", "html_text": "41,562,845", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 640.0062, 315.6, 657.0554 ], "text": "(12,787,321)", "html_text": "(12,787,321)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 640.0062, 412.16, 657.0554 ], "text": "(56,584,300)", "html_text": "(56,584,300)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 640.0062, 508.72, 657.0554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 640.0062, 605.28, 657.0554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 25.92, 622.9569, 605.28, 640.0062 ], "cells": [ { "location": [ 25.92, 622.9569, 122.48, 640.0062 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 622.9569, 219.04, 640.0062 ], "text": "536,952,734", "html_text": "536,952,734", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 622.9569, 315.6, 640.0062 ], "text": "549,989,410", "html_text": "549,989,410", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 622.9569, 412.16, 640.0062 ], "text": "360,187,400", "html_text": "360,187,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 622.9569, 508.72, 640.0062 ], "text": "341,452,400", "html_text": "341,452,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 622.9569, 605.28, 640.0062 ], "text": "360,734,600", "html_text": "360,734,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 25.92, 605.9077, 605.28, 622.9569 ], "cells": [ { "location": [ 25.92, 605.9077, 122.48, 622.9569 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 605.9077, 219.04, 622.9569 ], "text": "536,952,734", "html_text": "536,952,734", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 605.9077, 315.6, 622.9569 ], "text": "549,989,410", "html_text": "549,989,410", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 605.9077, 412.16, 622.9569 ], "text": "360,187,400", "html_text": "360,187,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 605.9077, 508.72, 622.9569 ], "text": "341,452,400", "html_text": "341,452,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 605.9077, 605.28, 622.9569 ], "text": "360,734,600", "html_text": "360,734,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 25.92, 588.8585, 605.28, 605.9077 ], "cells": [ { "location": [ 25.92, 588.8585, 122.48, 605.9077 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 588.8585, 219.04, 605.9077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 588.8585, 315.6, 605.9077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 588.8585, 412.16, 605.9077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 588.8585, 508.72, 605.9077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 588.8585, 605.28, 605.9077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 25.92, 571.8092, 605.28, 588.8585 ], "cells": [ { "location": [ 25.92, 571.8092, 122.48, 588.8585 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 571.8092, 219.04, 588.8585 ], "text": "4,163,565", "html_text": "4,163,565", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 571.8092, 315.6, 588.8585 ], "text": "3,753,928", "html_text": "3,753,928", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 571.8092, 412.16, 588.8585 ], "text": "2,518,600", "html_text": "2,518,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 571.8092, 508.72, 588.8585 ], "text": "2,358,600", "html_text": "2,358,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 571.8092, 605.28, 588.8585 ], "text": "2,408,900", "html_text": "2,408,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 25.92, 554.76, 605.28, 571.8092 ], "cells": [ { "location": [ 25.92, 554.76, 122.48, 571.8092 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 554.76, 219.04, 571.8092 ], "text": "20,176,451", "html_text": "20,176,451", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 554.76, 315.6, 571.8092 ], "text": "20,053,304", "html_text": "20,053,304", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 554.76, 412.16, 571.8092 ], "text": "10,720,600", "html_text": "10,720,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 554.76, 508.72, 571.8092 ], "text": "10,033,900", "html_text": "10,033,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 554.76, 605.28, 571.8092 ], "text": "10,126,200", "html_text": "10,126,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 25.92, 537.7108, 605.28, 554.76 ], "cells": [ { "location": [ 25.92, 537.7108, 122.48, 554.76 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 537.7108, 219.04, 554.76 ], "text": "200,893,459", "html_text": "200,893,459", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 537.7108, 315.6, 554.76 ], "text": "220,913,787", "html_text": "220,913,787", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 537.7108, 412.16, 554.76 ], "text": "193,102,900", "html_text": "193,102,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 537.7108, 508.72, 554.76 ], "text": "183,298,900", "html_text": "183,298,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 537.7108, 605.28, 554.76 ], "text": "193,672,900", "html_text": "193,672,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 25.92, 520.6615, 605.28, 537.7108 ], "cells": [ { "location": [ 25.92, 520.6615, 122.48, 537.7108 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 520.6615, 219.04, 537.7108 ], "text": "137,517,016", "html_text": "137,517,016", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 520.6615, 315.6, 537.7108 ], "text": "138,913,423", "html_text": "138,913,423", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 520.6615, 412.16, 537.7108 ], "text": "153,845,300", "html_text": "153,845,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 520.6615, 508.72, 537.7108 ], "text": "145,761,000", "html_text": "145,761,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 520.6615, 605.28, 537.7108 ], "text": "154,526,600", "html_text": "154,526,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 25.92, 503.6123, 605.28, 520.6615 ], "cells": [ { "location": [ 25.92, 503.6123, 122.48, 520.6615 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 503.6123, 219.04, 520.6615 ], "text": "362,750,492", "html_text": "362,750,492", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 503.6123, 315.6, 520.6615 ], "text": "383,634,441", "html_text": "383,634,441", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 503.6123, 412.16, 520.6615 ], "text": "360,187,400", "html_text": "360,187,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 503.6123, 508.72, 520.6615 ], "text": "341,452,400", "html_text": "341,452,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 503.6123, 605.28, 520.6615 ], "text": "360,734,600", "html_text": "360,734,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 25.92, 486.5631, 605.28, 503.6123 ], "cells": [ { "location": [ 25.92, 486.5631, 122.48, 503.6123 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 486.5631, 219.04, 503.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 486.5631, 315.6, 503.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 486.5631, 412.16, 503.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 486.5631, 508.72, 503.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 486.5631, 605.28, 503.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 25.92, 469.5138, 605.28, 486.5631 ], "cells": [ { "location": [ 25.92, 469.5138, 122.48, 486.5631 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 469.5138, 219.04, 486.5631 ], "text": "362,750,492", "html_text": "362,750,492", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 469.5138, 315.6, 486.5631 ], "text": "383,634,441", "html_text": "383,634,441", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 469.5138, 412.16, 486.5631 ], "text": "360,187,400", "html_text": "360,187,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 469.5138, 508.72, 486.5631 ], "text": "341,452,400", "html_text": "341,452,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 469.5138, 605.28, 486.5631 ], "text": "360,734,600", "html_text": "360,734,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 25.92, 452.4646, 605.28, 469.5138 ], "cells": [ { "location": [ 25.92, 452.4646, 122.48, 469.5138 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 452.4646, 219.04, 469.5138 ], "text": "362,750,492", "html_text": "362,750,492", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 452.4646, 315.6, 469.5138 ], "text": "383,634,441", "html_text": "383,634,441", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 452.4646, 412.16, 469.5138 ], "text": "360,187,400", "html_text": "360,187,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 452.4646, 508.72, 469.5138 ], "text": "341,452,400", "html_text": "341,452,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 452.4646, 605.28, 469.5138 ], "text": "360,734,600", "html_text": "360,734,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 25.92, 435.4154, 605.28, 452.4646 ], "cells": [ { "location": [ 25.92, 435.4154, 122.48, 452.4646 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 435.4154, 219.04, 452.4646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 435.4154, 315.6, 452.4646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 435.4154, 412.16, 452.4646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 435.4154, 508.72, 452.4646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 435.4154, 605.28, 452.4646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 25.92, 418.3662, 605.28, 435.4154 ], "cells": [ { "location": [ 25.92, 418.3662, 122.48, 435.4154 ], "text": "County Road Aid", "html_text": "County Road Aid", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 418.3662, 219.04, 435.4154 ], "text": "138,568,056", "html_text": "138,568,056", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 418.3662, 315.6, 435.4154 ], "text": "161,208,135", "html_text": "161,208,135", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 418.3662, 412.16, 435.4154 ], "text": "135,863,800", "html_text": "135,863,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 418.3662, 508.72, 435.4154 ], "text": "128,963,300", "html_text": "128,963,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 418.3662, 605.28, 435.4154 ], "text": "136,265,000", "html_text": "136,265,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 25.92, 401.3169, 605.28, 418.3662 ], "cells": [ { "location": [ 25.92, 401.3169, 122.48, 418.3662 ], "text": "Rural Secondary", "html_text": "Rural Secondary", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 401.3169, 219.04, 418.3662 ], "text": "160,972,743", "html_text": "160,972,743", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 401.3169, 315.6, 418.3662 ], "text": "161,353,886", "html_text": "161,353,886", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 401.3169, 412.16, 418.3662 ], "text": "164,818,400", "html_text": "164,818,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 401.3169, 508.72, 418.3662 ], "text": "156,447,400", "html_text": "156,447,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 401.3169, 605.28, 418.3662 ], "text": "165,305,200", "html_text": "165,305,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 25.92, 384.2677, 605.28, 401.3169 ], "cells": [ { "location": [ 25.92, 384.2677, 122.48, 401.3169 ], "text": "Municipal Aid", "html_text": "Municipal Aid", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 384.2677, 219.04, 401.3169 ], "text": "62,230,946", "html_text": "62,230,946", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 384.2677, 315.6, 401.3169 ], "text": "59,625,624", "html_text": "59,625,624", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 384.2677, 412.16, 401.3169 ], "text": "57,166,700", "html_text": "57,166,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 384.2677, 508.72, 401.3169 ], "text": "54,263,200", "html_text": "54,263,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 384.2677, 605.28, 401.3169 ], "text": "57,335,500", "html_text": "57,335,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 25.92, 367.2185, 605.28, 384.2677 ], "cells": [ { "location": [ 25.92, 367.2185, 122.48, 384.2677 ], "text": "Energy Recovery", "html_text": "Energy Recovery", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 367.2185, 219.04, 384.2677 ], "text": "96,458", "html_text": "96,458", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 367.2185, 315.6, 384.2677 ], "text": "539,299", "html_text": "539,299", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 367.2185, 412.16, 384.2677 ], "text": "181,000", "html_text": "181,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 367.2185, 508.72, 384.2677 ], "text": "181,000", "html_text": "181,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 367.2185, 605.28, 384.2677 ], "text": "181,000", "html_text": "181,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 25.92, 350.1692, 605.28, 367.2185 ], "cells": [ { "location": [ 25.92, 350.1692, 122.48, 367.2185 ], "text": "Rural and Municipal Aid", "html_text": "Rural and Municipal Aid", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 350.1692, 219.04, 367.2185 ], "text": "882,289", "html_text": "882,289", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 350.1692, 315.6, 367.2185 ], "text": "907,497", "html_text": "907,497", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 350.1692, 412.16, 367.2185 ], "text": "2,157,500", "html_text": "2,157,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 350.1692, 508.72, 367.2185 ], "text": "1,597,500", "html_text": "1,597,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 350.1692, 605.28, 367.2185 ], "text": "1,647,900", "html_text": "1,647,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 25.92, 333.12, 605.28, 350.1692 ], "cells": [ { "location": [ 25.92, 333.12, 122.48, 350.1692 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.48, 333.12, 219.04, 350.1692 ], "text": "362,750,492", "html_text": "362,750,492", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.04, 333.12, 315.6, 350.1692 ], "text": "383,634,441", "html_text": "383,634,441", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.6, 333.12, 412.16, 350.1692 ], "text": "360,187,400", "html_text": "360,187,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.16, 333.12, 508.72, 350.1692 ], "text": "341,452,400", "html_text": "341,452,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.72, 333.12, 605.28, 350.1692 ], "text": "360,734,600", "html_text": "360,734,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 26, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 405, "type": "TEXT", "location": { "l": 25.92, "t": 321.84, "r": 586.08, "b": 283.92 }, "text": "There are five components of the Revenue Sharing program: the County Road Aid program, authorized by KRS 179.410 - 179.440; the Rural Secondary Aid program, authorized by KRS 177.320; the Municipal Road Aid program, authorized by KRS 177.365 - 177.366; the Energy Recovery Road program, authorized by KRS 177.977-177.978; and other Special Programs.", "reading_order": 1 }, { "page": 405, "type": "TEXT", "location": { "l": 25.2, "t": 275.52, "r": 604.08, "b": 177.36 }, "text": "The County Road Aid, Rural Secondary Aid, and Municipal Aid programs receive a portion of the state's motor fuels tax collections. The County Road Aid program receives 18.3 percent of motor fuels tax collections which is distributed to counties for the construction, reconstruction and maintenance of county roads and bridges. The Rural Secondary Aid program receives 22.2 percent of motor fuels tax collections, and funds are used to repair and maintain rural and secondary roads. Funds for both programs are allocated through a formula known as the \"formula of fifths,\" as stated in KRS 177.360. Each county receives a portion of the statewide total as follows: one fifth is divided evenly among all counties, one fifth is divided proportionately based on the amount of rural population in each county, one fifth is distributed on the basis of rural road mileage in each county, and two fifths is apportioned according to each county's share of the total land area in the state.", "reading_order": 2 }, { "page": 405, "type": "TEXT", "location": { "l": 25.92, "t": 169.68, "r": 589.44, "b": 144.24 }, "text": "The Municipal Road Aid program is funded by 7.7 percent of motor fuels tax collections. Distribution is made through a formula based upon the population contained in each city or unincorporated urban area.", "reading_order": 3 }, { "page": 405, "type": "TEXT", "location": { "l": 26.16, "t": 135.84, "r": 602.4, "b": 97.44 }, "text": "Pursuant to KRS 183.220(3), two and one-tenth cents ($0.021) of the tax collected under the motor fuel tax are excluded from the calculations of revenue sharing distributions as prescribed in KRS 177.320(1) (the Rural Secondary program), KRS 177.320(2) (the County Road Aid program), and KRS 177.365 (the Municipal Road Aid program).", "reading_order": 4 }, { "page": 405, "type": "TEXT", "location": { "l": 25.44, "t": 89.52, "r": 602.88, "b": 27.36 }, "text": "R-forty percent of the revenues collected from extended vehicle weight fees support the Energy Recovery Road System. Funds are distributed to the counties for the county-maintained portion of that system. The fund distribution is based on (1) the ratio of miles of roads in each county within this system to the total system miles, and (2) the ratio of the total tons of coal transported over the roads in each county to the total tons reported for the entire state. The Transportation Cabinet has the authority to expend the remaining 60 percent on the roads in the system.", "reading_order": 5 }, { "page": 405, "type": "TEXT", "location": { "l": 309.12, "t": 18.48, "r": 324.72, "b": 8.88 }, "text": "384", "reading_order": 6 } ] }, { "page": 406, "items": [ { "page": 406, "type": "TEXT", "location": { "l": 25.92, "t": 765.6, "r": 589.92, "b": 740.4 }, "text": "The Special Programs budget unit includes the Commissioner's Office, the Office of Local Programs, the Kentucky Bicycle and Bikeway Commission, and the Bicycle and Pedestrian Program.", "reading_order": 0 }, { "page": 406, "type": "TITLE", "location": { "l": 26.4, "t": 731.52, "r": 60, "b": 718.8 }, "text": "Policy", "reading_order": 1, "level": 2 }, { "page": 406, "type": "TEXT", "location": { "l": 25.68, "t": 709.68, "r": 573.6, "b": 684.24 }, "text": "The original fiscal year 2026 Motor Fuels revenue estimate was $922.6 million, the updated estimate is $805.4 million. This decreased the revenue sharing appropriation by $56.5 million in fiscal year 2026.", "reading_order": 2 }, { "page": 406, "type": "TEXT", "location": { "l": 26.16, "t": 675.12, "r": 588.24, "b": 637.92 }, "text": "The Motor Fuels revenue estimate upon which the Road Fund appropriations in the Revenue Sharing program are based, is $767,925,000 in fiscal year 2027 and $807,825,000 in fiscal year 2028, increasing the amount for cities and counties allocated through the Revenue Sharing formula.", "reading_order": 3 }, { "page": 406, "type": "TEXT", "location": { "l": 309.36, "t": 18.48, "r": 324.96, "b": 8.88 }, "text": "385", "reading_order": 4 } ] }, { "page": 407, "items": [ { "page": 407, "type": "TABLE", "location": { "l": 27.36, "t": 764.88, "r": 607.68, "b": 115.2 }, "text": "
Transportation
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
Restricted Funds
Balance Forward18,896,29924,581,90419,603,70014,360,7008,768,000
Current Receipts21,184,12121,752,92221,886,00018,391,20017,997,300
Non-Revenue Receipts(8,907,032)(4,000,000)
Total Restricted Funds40,080,42037,427,79437,489,70032,751,90026,765,300
Federal Fund
Balance Forward(892,060)(1,123,079)(1,189,800)
Current Receipts3,203,0933,267,4175,816,9004,627,1004,627,100
Total Federal Fund2,311,0332,144,3374,627,1004,627,1004,627,100
Road Fund
Regular Appropriation47,052,20054,657,00055,522,10080,210,10077,927,900
State Salary and Compensation Allocation534,400
Current Year Appropriation5,035,600
Total Road Fund47,586,60054,657,00060,557,70080,210,10077,927,900
TOTAL SOURCE OF FUNDS89,978,05294,229,131102,674,500117,589,100109,320,300
EXPENDITURES BY CLASS
Personnel Costs38,721,95246,270,79051,534,80068,668,10069,183,000
Operating Expenses18,417,07421,869,20024,736,40032,380,00028,585,200
Grants Loans Benefits4,476,0194,600,5674,600,0004,600,0004,600,000
Debt Service1,507,0001,613,0001,613,000
Capital Outlay758,4005,635,600760,000600,000
Construction294,238337,021300,000800,000800,000
TOTAL EXPENDITURES61,909,28273,835,97788,313,800108,821,100105,381,200
EXPENDITURES BY FUND SOURCE
Restricted Funds15,498,51617,824,05723,129,00023,983,90022,826,200
Federal Fund3,434,1123,334,0514,627,1004,627,1004,627,100
Road Fund42,976,65452,677,86960,557,70080,210,10077,927,900
TOTAL EXPENDITURES61,909,28273,835,97788,313,800108,821,100105,381,200
EXPENDITURES BY UNIT
Commissioner1,002,2751,141,5471,341,8001,806,5001,836,100
Drivers Licensing30,432,37339,904,29250,647,80067,884,20065,400,200
Motor Carriers7,500,5617,571,4639,100,6008,978,0009,080,600
Motor Vehicle Licensing19,402,15221,889,49922,845,20025,819,60024,672,600
Customer Service2,068,4351,709,1721,733,4001,706,8001,729,100
Motor Vehicle Commission1,503,4871,620,0052,645,0002,626,0002,662,600
TOTAL EXPENDITURES61,909,28273,835,97788,313,800108,821,100105,381,200
", "rows": [ { "row_index": 0, "location": [ 27.36, 748.2215, 607.68, 764.88 ], "cells": [ { "location": [ 27.36, 748.2215, 124.08, 764.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 748.2215, 607.68, 764.88 ], "text": "Transportation", "html_text": "Transportation", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 731.5631, 607.68, 748.2215 ], "cells": [ { "location": [ 27.36, 731.5631, 124.08, 748.2215 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 731.5631, 220.8, 748.2215 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 731.5631, 317.52, 748.2215 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 731.5631, 414.24, 748.2215 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 731.5631, 510.96, 748.2215 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 731.5631, 607.68, 748.2215 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 714.9046, 607.68, 731.5631 ], "cells": [ { "location": [ 27.36, 714.9046, 124.08, 731.5631 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 714.9046, 220.8, 731.5631 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 714.9046, 317.52, 731.5631 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 714.9046, 414.24, 731.5631 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 714.9046, 510.96, 731.5631 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 714.9046, 607.68, 731.5631 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 698.2462, 607.68, 714.9046 ], "cells": [ { "location": [ 27.36, 698.2462, 124.08, 714.9046 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 698.2462, 220.8, 714.9046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 698.2462, 317.52, 714.9046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 698.2462, 414.24, 714.9046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 698.2462, 510.96, 714.9046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 698.2462, 607.68, 714.9046 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 681.5877, 607.68, 698.2462 ], "cells": [ { "location": [ 27.36, 681.5877, 124.08, 698.2462 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 681.5877, 220.8, 698.2462 ], "text": "18,896,299", "html_text": "18,896,299", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 681.5877, 317.52, 698.2462 ], "text": "24,581,904", "html_text": "24,581,904", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 681.5877, 414.24, 698.2462 ], "text": "19,603,700", "html_text": "19,603,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 681.5877, 510.96, 698.2462 ], "text": "14,360,700", "html_text": "14,360,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 681.5877, 607.68, 698.2462 ], "text": "8,768,000", "html_text": "8,768,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 664.9292, 607.68, 681.5877 ], "cells": [ { "location": [ 27.36, 664.9292, 124.08, 681.5877 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 664.9292, 220.8, 681.5877 ], "text": "21,184,121", "html_text": "21,184,121", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 664.9292, 317.52, 681.5877 ], "text": "21,752,922", "html_text": "21,752,922", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 664.9292, 414.24, 681.5877 ], "text": "21,886,000", "html_text": "21,886,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 664.9292, 510.96, 681.5877 ], "text": "18,391,200", "html_text": "18,391,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 664.9292, 607.68, 681.5877 ], "text": "17,997,300", "html_text": "17,997,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 648.2708, 607.68, 664.9292 ], "cells": [ { "location": [ 27.36, 648.2708, 124.08, 664.9292 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 648.2708, 220.8, 664.9292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 648.2708, 317.52, 664.9292 ], "text": "(8,907,032)", "html_text": "(8,907,032)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 648.2708, 414.24, 664.9292 ], "text": "(4,000,000)", "html_text": "(4,000,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 648.2708, 510.96, 664.9292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 648.2708, 607.68, 664.9292 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 631.6123, 607.68, 648.2708 ], "cells": [ { "location": [ 27.36, 631.6123, 124.08, 648.2708 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 631.6123, 220.8, 648.2708 ], "text": "40,080,420", "html_text": "40,080,420", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 631.6123, 317.52, 648.2708 ], "text": "37,427,794", "html_text": "37,427,794", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 631.6123, 414.24, 648.2708 ], "text": "37,489,700", "html_text": "37,489,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 631.6123, 510.96, 648.2708 ], "text": "32,751,900", "html_text": "32,751,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 631.6123, 607.68, 648.2708 ], "text": "26,765,300", "html_text": "26,765,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 614.9538, 607.68, 631.6123 ], "cells": [ { "location": [ 27.36, 614.9538, 124.08, 631.6123 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 614.9538, 220.8, 631.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 614.9538, 317.52, 631.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 614.9538, 414.24, 631.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 614.9538, 510.96, 631.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 614.9538, 607.68, 631.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 598.2954, 607.68, 614.9538 ], "cells": [ { "location": [ 27.36, 598.2954, 124.08, 614.9538 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 598.2954, 220.8, 614.9538 ], "text": "(892,060)", "html_text": "(892,060)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 598.2954, 317.52, 614.9538 ], "text": "(1,123,079)", "html_text": "(1,123,079)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 598.2954, 414.24, 614.9538 ], "text": "(1,189,800)", "html_text": "(1,189,800)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 598.2954, 510.96, 614.9538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 598.2954, 607.68, 614.9538 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 581.6369, 607.68, 598.2954 ], "cells": [ { "location": [ 27.36, 581.6369, 124.08, 598.2954 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 581.6369, 220.8, 598.2954 ], "text": "3,203,093", "html_text": "3,203,093", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 581.6369, 317.52, 598.2954 ], "text": "3,267,417", "html_text": "3,267,417", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 581.6369, 414.24, 598.2954 ], "text": "5,816,900", "html_text": "5,816,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 581.6369, 510.96, 598.2954 ], "text": "4,627,100", "html_text": "4,627,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 581.6369, 607.68, 598.2954 ], "text": "4,627,100", "html_text": "4,627,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 564.9785, 607.68, 581.6369 ], "cells": [ { "location": [ 27.36, 564.9785, 124.08, 581.6369 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 564.9785, 220.8, 581.6369 ], "text": "2,311,033", "html_text": "2,311,033", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 564.9785, 317.52, 581.6369 ], "text": "2,144,337", "html_text": "2,144,337", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 564.9785, 414.24, 581.6369 ], "text": "4,627,100", "html_text": "4,627,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 564.9785, 510.96, 581.6369 ], "text": "4,627,100", "html_text": "4,627,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 564.9785, 607.68, 581.6369 ], "text": "4,627,100", "html_text": "4,627,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 548.32, 607.68, 564.9785 ], "cells": [ { "location": [ 27.36, 548.32, 124.08, 564.9785 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 548.32, 220.8, 564.9785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 548.32, 317.52, 564.9785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 548.32, 414.24, 564.9785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 548.32, 510.96, 564.9785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 548.32, 607.68, 564.9785 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 27.36, 531.6615, 607.68, 548.32 ], "cells": [ { "location": [ 27.36, 531.6615, 124.08, 548.32 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 531.6615, 220.8, 548.32 ], "text": "47,052,200", "html_text": "47,052,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 531.6615, 317.52, 548.32 ], "text": "54,657,000", "html_text": "54,657,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 531.6615, 414.24, 548.32 ], "text": "55,522,100", "html_text": "55,522,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 531.6615, 510.96, 548.32 ], "text": "80,210,100", "html_text": "80,210,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 531.6615, 607.68, 548.32 ], "text": "77,927,900", "html_text": "77,927,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 27.36, 515.0031, 607.68, 531.6615 ], "cells": [ { "location": [ 27.36, 515.0031, 124.08, 531.6615 ], "text": "State Salary and Compensation Allocation", "html_text": "State Salary and Compensation Allocation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 515.0031, 220.8, 531.6615 ], "text": "534,400", "html_text": "534,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 515.0031, 317.52, 531.6615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 515.0031, 414.24, 531.6615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 515.0031, 510.96, 531.6615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 515.0031, 607.68, 531.6615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 27.36, 498.3446, 607.68, 515.0031 ], "cells": [ { "location": [ 27.36, 498.3446, 124.08, 515.0031 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 498.3446, 220.8, 515.0031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 498.3446, 317.52, 515.0031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 498.3446, 414.24, 515.0031 ], "text": "5,035,600", "html_text": "5,035,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 498.3446, 510.96, 515.0031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 498.3446, 607.68, 515.0031 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 27.36, 481.6862, 607.68, 498.3446 ], "cells": [ { "location": [ 27.36, 481.6862, 124.08, 498.3446 ], "text": "Total Road Fund", "html_text": "Total Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 481.6862, 220.8, 498.3446 ], "text": "47,586,600", "html_text": "47,586,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 481.6862, 317.52, 498.3446 ], "text": "54,657,000", "html_text": "54,657,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 481.6862, 414.24, 498.3446 ], "text": "60,557,700", "html_text": "60,557,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 481.6862, 510.96, 498.3446 ], "text": "80,210,100", "html_text": "80,210,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 481.6862, 607.68, 498.3446 ], "text": "77,927,900", "html_text": "77,927,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 27.36, 465.0277, 607.68, 481.6862 ], "cells": [ { "location": [ 27.36, 465.0277, 124.08, 481.6862 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 465.0277, 220.8, 481.6862 ], "text": "89,978,052", "html_text": "89,978,052", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 465.0277, 317.52, 481.6862 ], "text": "94,229,131", "html_text": "94,229,131", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 465.0277, 414.24, 481.6862 ], "text": "102,674,500", "html_text": "102,674,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 465.0277, 510.96, 481.6862 ], "text": "117,589,100", "html_text": "117,589,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 465.0277, 607.68, 481.6862 ], "text": "109,320,300", "html_text": "109,320,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 27.36, 448.3692, 607.68, 465.0277 ], "cells": [ { "location": [ 27.36, 448.3692, 124.08, 465.0277 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 448.3692, 220.8, 465.0277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 448.3692, 317.52, 465.0277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 448.3692, 414.24, 465.0277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 448.3692, 510.96, 465.0277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 448.3692, 607.68, 465.0277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 27.36, 431.7108, 607.68, 448.3692 ], "cells": [ { "location": [ 27.36, 431.7108, 124.08, 448.3692 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 431.7108, 220.8, 448.3692 ], "text": "38,721,952", "html_text": "38,721,952", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 431.7108, 317.52, 448.3692 ], "text": "46,270,790", "html_text": "46,270,790", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 431.7108, 414.24, 448.3692 ], "text": "51,534,800", "html_text": "51,534,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 431.7108, 510.96, 448.3692 ], "text": "68,668,100", "html_text": "68,668,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 431.7108, 607.68, 448.3692 ], "text": "69,183,000", "html_text": "69,183,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 27.36, 415.0523, 607.68, 431.7108 ], "cells": [ { "location": [ 27.36, 415.0523, 124.08, 431.7108 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 415.0523, 220.8, 431.7108 ], "text": "18,417,074", "html_text": "18,417,074", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 415.0523, 317.52, 431.7108 ], "text": "21,869,200", "html_text": "21,869,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 415.0523, 414.24, 431.7108 ], "text": "24,736,400", "html_text": "24,736,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 415.0523, 510.96, 431.7108 ], "text": "32,380,000", "html_text": "32,380,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 415.0523, 607.68, 431.7108 ], "text": "28,585,200", "html_text": "28,585,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 27.36, 398.3938, 607.68, 415.0523 ], "cells": [ { "location": [ 27.36, 398.3938, 124.08, 415.0523 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 398.3938, 220.8, 415.0523 ], "text": "4,476,019", "html_text": "4,476,019", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 398.3938, 317.52, 415.0523 ], "text": "4,600,567", "html_text": "4,600,567", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 398.3938, 414.24, 415.0523 ], "text": "4,600,000", "html_text": "4,600,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 398.3938, 510.96, 415.0523 ], "text": "4,600,000", "html_text": "4,600,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 398.3938, 607.68, 415.0523 ], "text": "4,600,000", "html_text": "4,600,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 27.36, 381.7354, 607.68, 398.3938 ], "cells": [ { "location": [ 27.36, 381.7354, 124.08, 398.3938 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 381.7354, 220.8, 398.3938 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 381.7354, 317.52, 398.3938 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 381.7354, 414.24, 398.3938 ], "text": "1,507,000", "html_text": "1,507,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 381.7354, 510.96, 398.3938 ], "text": "1,613,000", "html_text": "1,613,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 381.7354, 607.68, 398.3938 ], "text": "1,613,000", "html_text": "1,613,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 27.36, 365.0769, 607.68, 381.7354 ], "cells": [ { "location": [ 27.36, 365.0769, 124.08, 381.7354 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 365.0769, 220.8, 381.7354 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 365.0769, 317.52, 381.7354 ], "text": "758,400", "html_text": "758,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 365.0769, 414.24, 381.7354 ], "text": "5,635,600", "html_text": "5,635,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 365.0769, 510.96, 381.7354 ], "text": "760,000", "html_text": "760,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 365.0769, 607.68, 381.7354 ], "text": "600,000", "html_text": "600,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 27.36, 348.4185, 607.68, 365.0769 ], "cells": [ { "location": [ 27.36, 348.4185, 124.08, 365.0769 ], "text": "Construction", "html_text": "Construction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 348.4185, 220.8, 365.0769 ], "text": "294,238", "html_text": "294,238", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 348.4185, 317.52, 365.0769 ], "text": "337,021", "html_text": "337,021", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 348.4185, 414.24, 365.0769 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 348.4185, 510.96, 365.0769 ], "text": "800,000", "html_text": "800,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 348.4185, 607.68, 365.0769 ], "text": "800,000", "html_text": "800,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 27.36, 331.76, 607.68, 348.4185 ], "cells": [ { "location": [ 27.36, 331.76, 124.08, 348.4185 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 331.76, 220.8, 348.4185 ], "text": "61,909,282", "html_text": "61,909,282", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 331.76, 317.52, 348.4185 ], "text": "73,835,977", "html_text": "73,835,977", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 331.76, 414.24, 348.4185 ], "text": "88,313,800", "html_text": "88,313,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 331.76, 510.96, 348.4185 ], "text": "108,821,100", "html_text": "108,821,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 331.76, 607.68, 348.4185 ], "text": "105,381,200", "html_text": "105,381,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 27.36, 315.1015, 607.68, 331.76 ], "cells": [ { "location": [ 27.36, 315.1015, 124.08, 331.76 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 315.1015, 220.8, 331.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 315.1015, 317.52, 331.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 315.1015, 414.24, 331.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 315.1015, 510.96, 331.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 315.1015, 607.68, 331.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 27.36, 298.4431, 607.68, 315.1015 ], "cells": [ { "location": [ 27.36, 298.4431, 124.08, 315.1015 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 298.4431, 220.8, 315.1015 ], "text": "15,498,516", "html_text": "15,498,516", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 298.4431, 317.52, 315.1015 ], "text": "17,824,057", "html_text": "17,824,057", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 298.4431, 414.24, 315.1015 ], "text": "23,129,000", "html_text": "23,129,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 298.4431, 510.96, 315.1015 ], "text": "23,983,900", "html_text": "23,983,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 298.4431, 607.68, 315.1015 ], "text": "22,826,200", "html_text": "22,826,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 27.36, 281.7846, 607.68, 298.4431 ], "cells": [ { "location": [ 27.36, 281.7846, 124.08, 298.4431 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 281.7846, 220.8, 298.4431 ], "text": "3,434,112", "html_text": "3,434,112", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 281.7846, 317.52, 298.4431 ], "text": "3,334,051", "html_text": "3,334,051", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 281.7846, 414.24, 298.4431 ], "text": "4,627,100", "html_text": "4,627,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 281.7846, 510.96, 298.4431 ], "text": "4,627,100", "html_text": "4,627,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 281.7846, 607.68, 298.4431 ], "text": "4,627,100", "html_text": "4,627,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 27.36, 265.1262, 607.68, 281.7846 ], "cells": [ { "location": [ 27.36, 265.1262, 124.08, 281.7846 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 265.1262, 220.8, 281.7846 ], "text": "42,976,654", "html_text": "42,976,654", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 265.1262, 317.52, 281.7846 ], "text": "52,677,869", "html_text": "52,677,869", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 265.1262, 414.24, 281.7846 ], "text": "60,557,700", "html_text": "60,557,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 265.1262, 510.96, 281.7846 ], "text": "80,210,100", "html_text": "80,210,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 265.1262, 607.68, 281.7846 ], "text": "77,927,900", "html_text": "77,927,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 27.36, 248.4677, 607.68, 265.1262 ], "cells": [ { "location": [ 27.36, 248.4677, 124.08, 265.1262 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 248.4677, 220.8, 265.1262 ], "text": "61,909,282", "html_text": "61,909,282", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 248.4677, 317.52, 265.1262 ], "text": "73,835,977", "html_text": "73,835,977", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 248.4677, 414.24, 265.1262 ], "text": "88,313,800", "html_text": "88,313,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 248.4677, 510.96, 265.1262 ], "text": "108,821,100", "html_text": "108,821,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 248.4677, 607.68, 265.1262 ], "text": "105,381,200", "html_text": "105,381,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 27.36, 231.8092, 607.68, 248.4677 ], "cells": [ { "location": [ 27.36, 231.8092, 124.08, 248.4677 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 231.8092, 220.8, 248.4677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 231.8092, 317.52, 248.4677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 231.8092, 414.24, 248.4677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 231.8092, 510.96, 248.4677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 231.8092, 607.68, 248.4677 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 27.36, 215.1508, 607.68, 231.8092 ], "cells": [ { "location": [ 27.36, 215.1508, 124.08, 231.8092 ], "text": "Commissioner", "html_text": "Commissioner", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 215.1508, 220.8, 231.8092 ], "text": "1,002,275", "html_text": "1,002,275", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 215.1508, 317.52, 231.8092 ], "text": "1,141,547", "html_text": "1,141,547", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 215.1508, 414.24, 231.8092 ], "text": "1,341,800", "html_text": "1,341,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 215.1508, 510.96, 231.8092 ], "text": "1,806,500", "html_text": "1,806,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 215.1508, 607.68, 231.8092 ], "text": "1,836,100", "html_text": "1,836,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 27.36, 198.4923, 607.68, 215.1508 ], "cells": [ { "location": [ 27.36, 198.4923, 124.08, 215.1508 ], "text": "Drivers Licensing", "html_text": "Drivers Licensing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 198.4923, 220.8, 215.1508 ], "text": "30,432,373", "html_text": "30,432,373", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 198.4923, 317.52, 215.1508 ], "text": "39,904,292", "html_text": "39,904,292", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 198.4923, 414.24, 215.1508 ], "text": "50,647,800", "html_text": "50,647,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 198.4923, 510.96, 215.1508 ], "text": "67,884,200", "html_text": "67,884,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 198.4923, 607.68, 215.1508 ], "text": "65,400,200", "html_text": "65,400,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 27.36, 181.8338, 607.68, 198.4923 ], "cells": [ { "location": [ 27.36, 181.8338, 124.08, 198.4923 ], "text": "Motor Carriers", "html_text": "Motor Carriers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 181.8338, 220.8, 198.4923 ], "text": "7,500,561", "html_text": "7,500,561", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 181.8338, 317.52, 198.4923 ], "text": "7,571,463", "html_text": "7,571,463", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 181.8338, 414.24, 198.4923 ], "text": "9,100,600", "html_text": "9,100,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 181.8338, 510.96, 198.4923 ], "text": "8,978,000", "html_text": "8,978,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 181.8338, 607.68, 198.4923 ], "text": "9,080,600", "html_text": "9,080,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 27.36, 165.1754, 607.68, 181.8338 ], "cells": [ { "location": [ 27.36, 165.1754, 124.08, 181.8338 ], "text": "Motor Vehicle Licensing", "html_text": "Motor Vehicle Licensing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 165.1754, 220.8, 181.8338 ], "text": "19,402,152", "html_text": "19,402,152", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 165.1754, 317.52, 181.8338 ], "text": "21,889,499", "html_text": "21,889,499", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 165.1754, 414.24, 181.8338 ], "text": "22,845,200", "html_text": "22,845,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 165.1754, 510.96, 181.8338 ], "text": "25,819,600", "html_text": "25,819,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 165.1754, 607.68, 181.8338 ], "text": "24,672,600", "html_text": "24,672,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 27.36, 148.5169, 607.68, 165.1754 ], "cells": [ { "location": [ 27.36, 148.5169, 124.08, 165.1754 ], "text": "Customer Service", "html_text": "Customer Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 148.5169, 220.8, 165.1754 ], "text": "2,068,435", "html_text": "2,068,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 148.5169, 317.52, 165.1754 ], "text": "1,709,172", "html_text": "1,709,172", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 148.5169, 414.24, 165.1754 ], "text": "1,733,400", "html_text": "1,733,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 148.5169, 510.96, 165.1754 ], "text": "1,706,800", "html_text": "1,706,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 148.5169, 607.68, 165.1754 ], "text": "1,729,100", "html_text": "1,729,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 27.36, 131.8585, 607.68, 148.5169 ], "cells": [ { "location": [ 27.36, 131.8585, 124.08, 148.5169 ], "text": "Motor Vehicle Commission", "html_text": "Motor Vehicle Commission", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 131.8585, 220.8, 148.5169 ], "text": "1,503,487", "html_text": "1,503,487", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 131.8585, 317.52, 148.5169 ], "text": "1,620,005", "html_text": "1,620,005", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 131.8585, 414.24, 148.5169 ], "text": "2,645,000", "html_text": "2,645,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 131.8585, 510.96, 148.5169 ], "text": "2,626,000", "html_text": "2,626,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 131.8585, 607.68, 148.5169 ], "text": "2,662,600", "html_text": "2,662,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 27.36, 115.2, 607.68, 131.8585 ], "cells": [ { "location": [ 27.36, 115.2, 124.08, 131.8585 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 115.2, 220.8, 131.8585 ], "text": "61,909,282", "html_text": "61,909,282", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 115.2, 317.52, 131.8585 ], "text": "73,835,977", "html_text": "73,835,977", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 115.2, 414.24, 131.8585 ], "text": "88,313,800", "html_text": "88,313,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 115.2, 510.96, 131.8585 ], "text": "108,821,100", "html_text": "108,821,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 115.2, 607.68, 131.8585 ], "text": "105,381,200", "html_text": "105,381,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 39, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 407, "type": "TEXT", "location": { "l": 24.96, "t": 104.4, "r": 595.68, "b": 65.52 }, "text": "The Department of Vehicle Regulation includes the Commissioner's Office and the following divisions: Driver Licensing, Motor Carriers, Motor Vehicle Licensing, and Customer Service. The Motor Vehicle Commission is also attached to the Department for administrative purposes.", "reading_order": 1 }, { "page": 407, "type": "TEXT", "location": { "l": 308.64, "t": 18.96, "r": 324.96, "b": 8.88 }, "text": "386", "reading_order": 2 } ] }, { "page": 408, "items": [ { "page": 408, "type": "TEXT", "location": { "l": 26.16, "t": 765.36, "r": 586.32, "b": 715.92 }, "text": "Under KRS Chapters 186, 187, 189A, 218A, 281A, and KRS 159.051, the Division of Driver Licensing maintains driver history records for approximately three million drivers. The Division issues licenses to commercial drivers who meet statutory requirements. The Division also enforces driver's license suspensions, revocations, and driver limitation programs. It operates State Traffic School programs, including the Graduated Licensing program.", "reading_order": 0 }, { "page": 408, "type": "TEXT", "location": { "l": 25.92, "t": 706.8, "r": 606.48, "b": 682.8 }, "text": "The Division of Motor Carriers is responsible for the regulation of the trucking and lease/rental industries. The division also collects various taxes from the motor carrier industry, including the weight-distance tax.", "reading_order": 1 }, { "page": 408, "type": "TEXT", "location": { "l": 25.92, "t": 672.96, "r": 585.12, "b": 636.24 }, "text": "The Division of Motor Vehicle Licensing provides for the titling and registration of motor vehicles and boats in accordance with KRS Chapters 186, 186A, 235, and 376. It maintains the Automated Vehicle Information System (AVIS) and controls title distribution functions. Registration and title applications are initiated through local county clerks' offices.", "reading_order": 2 }, { "page": 408, "type": "TEXT", "location": { "l": 26.4, "t": 627.12, "r": 586.8, "b": 590.64 }, "text": "Newly created in 2012, the Division of Customer Service provides a single point of contact for all telephone calls to the Department of Vehicle Regulation in support of over 3 million public customers, Circuit Clerks, County Clerks, and commercial businesses.", "reading_order": 3 }, { "page": 408, "type": "TEXT", "location": { "l": 25.68, "t": 581.04, "r": 580.8, "b": 556.56 }, "text": "Pursuant to KRS Chapter 190, the Kentucky Motor Vehicle Commission licenses and regulates motor vehicle manufacturers, dealers, and salespersons. It is funded through license fees that are deposited into a Restricted Fund account.", "reading_order": 4 }, { "page": 408, "type": "TITLE", "location": { "l": 27.12, "t": 547.2, "r": 60, "b": 534.72 }, "text": "Policy", "reading_order": 5, "level": 2 }, { "page": 408, "type": "TEXT", "location": { "l": 25.92, "t": 525.12, "r": 600.72, "b": 476.16 }, "text": "Additional Road Fund of $5,035,600 in fiscal year 2026, $20,380,600 in fiscal year 2027, and $19,848,100 in fiscal year 2028 has been included to support the opening of six new driver licensing offices, making the total number of regional driver license offices 40, and to increase staffing at existing offices. This will address the wait times experienced by residents renewing driver licenses and Real ID's or obtaining credentials for the first time.", "reading_order": 6 }, { "page": 408, "type": "TEXT", "location": { "l": 26.16, "t": 467.28, "r": 586.08, "b": 442.08 }, "text": "The Governor's budget includes additional funding in the amount of $542,800 in fiscal year 2027 and $1,114,600 in fiscal year 2028 to fund a 2% salary increment in fiscal year 2027 and an additional 2% in fiscal year 2028.", "reading_order": 7 }, { "page": 408, "type": "TEXT", "location": { "l": 26.16, "t": 433.44, "r": 580.56, "b": 420 }, "text": "An additional $3,600,000 restricted funds each year has been added to support the ongoing operations of the KAVIS system.", "reading_order": 8 }, { "page": 408, "type": "TEXT", "location": { "l": 25.92, "t": 410.88, "r": 552.72, "b": 386.4 }, "text": "Additional Road Fund of $5,000,000 in fiscal year 2027 and $2,500,000 in fiscal year 2028 has been added to support maintenance of the new drivers licensing system, known as KINDLE.", "reading_order": 9 }, { "page": 408, "type": "TEXT", "location": { "l": 309.36, "t": 18.24, "r": 324.72, "b": 9.12 }, "text": "387", "reading_order": 10 } ] }, { "page": 409, "items": [] }, { "page": 410, "items": [ { "page": 410, "type": "TABLE", "location": { "l": 27.36, "t": 767.04, "r": 607.68, "b": 544.56 }, "text": "
Statewide
Budget Reserve Trust Fund
Actual FY 2024Actual FY 2025Revised FY 2026Recommended FY 2027Recommended FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation873,650,500
Surplus Expenditure Plan1,452,921,41015,044,859251,340,200
Current Year Appropriation2,017,591,200
Continuing Approp-General Fund2,260,597,1565,226,409,7664,560,189,4003,764,123,1002,968,473,100
Other(504,700,000)(1,554,915,746)(1,047,406,500)(795,650,000)(166,500,000)
Total General Fund5,226,409,7664,560,189,3793,764,123,1002,968,473,1002,801,973,100
TOTAL SOURCE OF FUNDS5,226,409,7664,560,189,3793,764,123,1002,968,473,1002,801,973,100
EXPENDITURES BY CLASS
", "rows": [ { "row_index": 0, "location": [ 27.36, 749.9262, 607.68, 767.04 ], "cells": [ { "location": [ 27.36, 749.9262, 124.08, 767.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 749.9262, 607.68, 767.04 ], "text": "Statewide", "html_text": "Statewide", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 27.36, 732.8123, 607.68, 749.9262 ], "cells": [ { "location": [ 27.36, 732.8123, 124.08, 749.9262 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 732.8123, 607.68, 749.9262 ], "text": "Budget Reserve Trust Fund", "html_text": "Budget Reserve Trust Fund", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 27.36, 715.6985, 607.68, 732.8123 ], "cells": [ { "location": [ 27.36, 715.6985, 124.08, 732.8123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 715.6985, 220.8, 732.8123 ], "text": "Actual FY 2024", "html_text": "Actual FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 715.6985, 317.52, 732.8123 ], "text": "Actual FY 2025", "html_text": "Actual FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 715.6985, 414.24, 732.8123 ], "text": "Revised FY 2026", "html_text": "Revised FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 715.6985, 510.96, 732.8123 ], "text": "Recommended FY 2027", "html_text": "Recommended FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 715.6985, 607.68, 732.8123 ], "text": "Recommended FY 2028", "html_text": "Recommended FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 27.36, 698.5846, 607.68, 715.6985 ], "cells": [ { "location": [ 27.36, 698.5846, 124.08, 715.6985 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 698.5846, 220.8, 715.6985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 698.5846, 317.52, 715.6985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 698.5846, 414.24, 715.6985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 698.5846, 510.96, 715.6985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 698.5846, 607.68, 715.6985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 27.36, 681.4708, 607.68, 698.5846 ], "cells": [ { "location": [ 27.36, 681.4708, 124.08, 698.5846 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 681.4708, 220.8, 698.5846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 681.4708, 317.52, 698.5846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 681.4708, 414.24, 698.5846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 681.4708, 510.96, 698.5846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 681.4708, 607.68, 698.5846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 27.36, 664.3569, 607.68, 681.4708 ], "cells": [ { "location": [ 27.36, 664.3569, 124.08, 681.4708 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 664.3569, 220.8, 681.4708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 664.3569, 317.52, 681.4708 ], "text": "873,650,500", "html_text": "873,650,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 664.3569, 414.24, 681.4708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 664.3569, 510.96, 681.4708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 664.3569, 607.68, 681.4708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 27.36, 647.2431, 607.68, 664.3569 ], "cells": [ { "location": [ 27.36, 647.2431, 124.08, 664.3569 ], "text": "Surplus Expenditure Plan", "html_text": "Surplus Expenditure Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 647.2431, 220.8, 664.3569 ], "text": "1,452,921,410", "html_text": "1,452,921,410", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 647.2431, 317.52, 664.3569 ], "text": "15,044,859", "html_text": "15,044,859", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 647.2431, 414.24, 664.3569 ], "text": "251,340,200", "html_text": "251,340,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 647.2431, 510.96, 664.3569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 647.2431, 607.68, 664.3569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 27.36, 630.1292, 607.68, 647.2431 ], "cells": [ { "location": [ 27.36, 630.1292, 124.08, 647.2431 ], "text": "Current Year Appropriation", "html_text": "Current Year Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 630.1292, 220.8, 647.2431 ], "text": "2,017,591,200", "html_text": "2,017,591,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 630.1292, 317.52, 647.2431 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 630.1292, 414.24, 647.2431 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 630.1292, 510.96, 647.2431 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 630.1292, 607.68, 647.2431 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 27.36, 613.0154, 607.68, 630.1292 ], "cells": [ { "location": [ 27.36, 613.0154, 124.08, 630.1292 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 613.0154, 220.8, 630.1292 ], "text": "2,260,597,156", "html_text": "2,260,597,156", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 613.0154, 317.52, 630.1292 ], "text": "5,226,409,766", "html_text": "5,226,409,766", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 613.0154, 414.24, 630.1292 ], "text": "4,560,189,400", "html_text": "4,560,189,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 613.0154, 510.96, 630.1292 ], "text": "3,764,123,100", "html_text": "3,764,123,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 613.0154, 607.68, 630.1292 ], "text": "2,968,473,100", "html_text": "2,968,473,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 27.36, 595.9015, 607.68, 613.0154 ], "cells": [ { "location": [ 27.36, 595.9015, 124.08, 613.0154 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 595.9015, 220.8, 613.0154 ], "text": "(504,700,000)", "html_text": "(504,700,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 595.9015, 317.52, 613.0154 ], "text": "(1,554,915,746)", "html_text": "(1,554,915,746)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 595.9015, 414.24, 613.0154 ], "text": "(1,047,406,500)", "html_text": "(1,047,406,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 595.9015, 510.96, 613.0154 ], "text": "(795,650,000)", "html_text": "(795,650,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 595.9015, 607.68, 613.0154 ], "text": "(166,500,000)", "html_text": "(166,500,000)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 27.36, 578.7877, 607.68, 595.9015 ], "cells": [ { "location": [ 27.36, 578.7877, 124.08, 595.9015 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 578.7877, 220.8, 595.9015 ], "text": "5,226,409,766", "html_text": "5,226,409,766", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 578.7877, 317.52, 595.9015 ], "text": "4,560,189,379", "html_text": "4,560,189,379", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 578.7877, 414.24, 595.9015 ], "text": "3,764,123,100", "html_text": "3,764,123,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 578.7877, 510.96, 595.9015 ], "text": "2,968,473,100", "html_text": "2,968,473,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 578.7877, 607.68, 595.9015 ], "text": "2,801,973,100", "html_text": "2,801,973,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 27.36, 561.6738, 607.68, 578.7877 ], "cells": [ { "location": [ 27.36, 561.6738, 124.08, 578.7877 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 561.6738, 220.8, 578.7877 ], "text": "5,226,409,766", "html_text": "5,226,409,766", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 561.6738, 317.52, 578.7877 ], "text": "4,560,189,379", "html_text": "4,560,189,379", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 561.6738, 414.24, 578.7877 ], "text": "3,764,123,100", "html_text": "3,764,123,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 561.6738, 510.96, 578.7877 ], "text": "2,968,473,100", "html_text": "2,968,473,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 561.6738, 607.68, 578.7877 ], "text": "2,801,973,100", "html_text": "2,801,973,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 27.36, 544.56, 607.68, 561.6738 ], "cells": [ { "location": [ 27.36, 544.56, 124.08, 561.6738 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.08, 544.56, 220.8, 561.6738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.8, 544.56, 317.52, 561.6738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.52, 544.56, 414.24, 561.6738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 414.24, 544.56, 510.96, 561.6738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.96, 544.56, 607.68, 561.6738 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 13, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 410, "type": "TITLE", "location": { "l": 29.28, "t": 543.6, "r": 147.12, "b": 529.92 }, "text": "TOTAL EXPENDITURES", "reading_order": 1, "level": 2 }, { "page": 410, "type": "TEXT", "location": { "l": 30.48, "t": 518.4, "r": 601.68, "b": 489.12 }, "text": "EXPENDITURES BY FUND SOURCE ___ ___ ___ ___ ___ ___TOTAL EXPENDITURES", "reading_order": 2 }, { "page": 410, "type": "TEXT", "location": { "l": 25.44, "t": 476.64, "r": 589.44, "b": 391.2 }, "text": "The Budget Reserve Trust Fund is the Commonwealth's \"Rainy Day Fund.\" The statutory method of contributions within KRS 48.705 provide for deposits to the Budget Reserve Trust Fund from half of each fiscal year's General Fund surplus until the balance reaches five percent of the prior year's General Fund revenue receipts. That statute has been suspended in the many consecutive budget bills so that all of the General Fund surplus at year's end is deposited into the Budget Reserve Trust Fund, except for the amounts used to finance Necessary Government expenses. Past budget bills have also appropriated amounts directly to the Budget Reserve Trust Fund. The fund may be used when there is a revenue shortfall, for appropriations, and for necessary government expenses.", "reading_order": 3 }, { "page": 410, "type": "TITLE", "location": { "l": 26.4, "t": 382.32, "r": 59.76, "b": 370.08 }, "text": "Policy", "reading_order": 4, "level": 2 }, { "page": 410, "type": "TEXT", "location": { "l": 25.68, "t": 360.96, "r": 599.28, "b": 323.52 }, "text": "The current unobligated balance of the Budget Reserve Trust Fund is $3,764,123,047. The 2024-26 budget appropriated the use of $3.1 billion through House Bill 1 and Senate Bill 91 from the 2024 session, and there were deposits of $873.7 million from the budget bill and $251.3 million from the fiscal year 2024-25 surplus.", "reading_order": 5 }, { "page": 410, "type": "TEXT", "location": { "l": 309.36, "t": 18.72, "r": 324.96, "b": 8.64 }, "text": "388", "reading_order": 6 } ] }, { "page": 411, "items": [ { "page": 411, "type": "TABLE", "location": { "l": 28.08, "t": 766.32, "r": 605.52, "b": 369.12 }, "text": "
Statewide
KentuckyPermanentPensionFund
ActualActualRevisedRecommendedRecommended
FY 2024FY 2025FY 2026FY 2027FY 2028
SOURCE OF FUNDS
General Fund
Regular Appropriation200,000,000
Special Appropriation(127,320,800)
Budget Reduction-General Fund(1,954,500)
Other(3,000,000)(67,724,700)
Continuing Approp-General Fund69,679,20069,679,200
Total General Fund69,679,20069,679,200
Restricted Funds
Balance Forward35,371,19175,518,600118,518,600108,018,600
Current Receipts528,0472,270,9103,300,0002,300,000800,000
Non-Revenue Receipts34,843,14437,786,53439,700,00039,700,00039,700,000
Total Restricted Funds35,371,19175,428,635118,518,600160,518,600148,518,600
TOTAL SOURCE OF FUNDS105,050,391145,107,835118,518,600160,518,600148,518,600
EXPENDITURES BY CLASS
Grants Loans Benefits52,500,00072,771,000
TOTAL EXPENDITURES52,500,00072,771,000
EXPENDITURES BY FUND SOURCE
General Fund
Restricted Funds52,500,00072,771,000
TOTAL EXPENDITURES52,500,00072,771,000
", "rows": [ { "row_index": 0, "location": [ 28.08, 750.432, 605.52, 766.32 ], "cells": [ { "location": [ 28.08, 750.432, 124.32, 766.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 750.432, 605.52, 766.32 ], "text": "Statewide", "html_text": "Statewide", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 28.08, 734.544, 605.52, 750.432 ], "cells": [ { "location": [ 28.08, 734.544, 124.32, 750.432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 734.544, 220.56, 750.432 ], "text": "Kentucky", "html_text": "Kentucky", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 734.544, 316.8, 750.432 ], "text": "Permanent", "html_text": "Permanent", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 734.544, 413.04, 750.432 ], "text": "Pension", "html_text": "Pension", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 734.544, 509.28, 750.432 ], "text": "Fund", "html_text": "Fund", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 734.544, 605.52, 750.432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 28.08, 718.656, 605.52, 734.544 ], "cells": [ { "location": [ 28.08, 718.656, 124.32, 734.544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 718.656, 220.56, 734.544 ], "text": "Actual", "html_text": "Actual", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 718.656, 316.8, 734.544 ], "text": "Actual", "html_text": "Actual", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 718.656, 413.04, 734.544 ], "text": "Revised", "html_text": "Revised", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 718.656, 509.28, 734.544 ], "text": "Recommended", "html_text": "Recommended", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 718.656, 605.52, 734.544 ], "text": "Recommended", "html_text": "Recommended", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.08, 702.768, 605.52, 718.656 ], "cells": [ { "location": [ 28.08, 702.768, 124.32, 718.656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 702.768, 220.56, 718.656 ], "text": "FY 2024", "html_text": "FY 2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 702.768, 316.8, 718.656 ], "text": "FY 2025", "html_text": "FY 2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 702.768, 413.04, 718.656 ], "text": "FY 2026", "html_text": "FY 2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 702.768, 509.28, 718.656 ], "text": "FY 2027", "html_text": "FY 2027", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 702.768, 605.52, 718.656 ], "text": "FY 2028", "html_text": "FY 2028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 28.08, 686.88, 605.52, 702.768 ], "cells": [ { "location": [ 28.08, 686.88, 124.32, 702.768 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 686.88, 220.56, 702.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 686.88, 316.8, 702.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 686.88, 413.04, 702.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 686.88, 509.28, 702.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 686.88, 605.52, 702.768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 28.08, 670.992, 605.52, 686.88 ], "cells": [ { "location": [ 28.08, 670.992, 124.32, 686.88 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 670.992, 220.56, 686.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 670.992, 316.8, 686.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 670.992, 413.04, 686.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 670.992, 509.28, 686.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 670.992, 605.52, 686.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 28.08, 655.104, 605.52, 670.992 ], "cells": [ { "location": [ 28.08, 655.104, 124.32, 670.992 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 655.104, 220.56, 670.992 ], "text": "200,000,000", "html_text": "200,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 655.104, 316.8, 670.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 655.104, 413.04, 670.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 655.104, 509.28, 670.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 655.104, 605.52, 670.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.08, 639.216, 605.52, 655.104 ], "cells": [ { "location": [ 28.08, 639.216, 124.32, 655.104 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 639.216, 220.56, 655.104 ], "text": "(127,320,800)", "html_text": "(127,320,800)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 639.216, 316.8, 655.104 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 639.216, 413.04, 655.104 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 639.216, 509.28, 655.104 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 639.216, 605.52, 655.104 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 28.08, 623.328, 605.52, 639.216 ], "cells": [ { "location": [ 28.08, 623.328, 124.32, 639.216 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 623.328, 220.56, 639.216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 623.328, 316.8, 639.216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 623.328, 413.04, 639.216 ], "text": "(1,954,500)", "html_text": "(1,954,500)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 623.328, 509.28, 639.216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 623.328, 605.52, 639.216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 28.08, 607.44, 605.52, 623.328 ], "cells": [ { "location": [ 28.08, 607.44, 124.32, 623.328 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 607.44, 220.56, 623.328 ], "text": "(3,000,000)", "html_text": "(3,000,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 607.44, 316.8, 623.328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 607.44, 413.04, 623.328 ], "text": "(67,724,700)", "html_text": "(67,724,700)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 607.44, 509.28, 623.328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 607.44, 605.52, 623.328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 28.08, 591.552, 605.52, 607.44 ], "cells": [ { "location": [ 28.08, 591.552, 124.32, 607.44 ], "text": "Continuing Approp-General Fund", "html_text": "Continuing Approp-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 591.552, 220.56, 607.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 591.552, 316.8, 607.44 ], "text": "69,679,200", "html_text": "69,679,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 591.552, 413.04, 607.44 ], "text": "69,679,200", "html_text": "69,679,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 591.552, 509.28, 607.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 591.552, 605.52, 607.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 28.08, 575.664, 605.52, 591.552 ], "cells": [ { "location": [ 28.08, 575.664, 124.32, 591.552 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 575.664, 220.56, 591.552 ], "text": "69,679,200", "html_text": "69,679,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 575.664, 316.8, 591.552 ], "text": "69,679,200", "html_text": "69,679,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 575.664, 413.04, 591.552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 575.664, 509.28, 591.552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 575.664, 605.52, 591.552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 28.08, 559.776, 605.52, 575.664 ], "cells": [ { "location": [ 28.08, 559.776, 124.32, 575.664 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 559.776, 220.56, 575.664 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 559.776, 316.8, 575.664 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 559.776, 413.04, 575.664 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 559.776, 509.28, 575.664 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 559.776, 605.52, 575.664 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 28.08, 543.888, 605.52, 559.776 ], "cells": [ { "location": [ 28.08, 543.888, 124.32, 559.776 ], "text": "Balance Forward", "html_text": "Balance Forward", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 543.888, 220.56, 559.776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 543.888, 316.8, 559.776 ], "text": "35,371,191", "html_text": "35,371,191", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 543.888, 413.04, 559.776 ], "text": "75,518,600", "html_text": "75,518,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 543.888, 509.28, 559.776 ], "text": "118,518,600", "html_text": "118,518,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 543.888, 605.52, 559.776 ], "text": "108,018,600", "html_text": "108,018,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 28.08, 528, 605.52, 543.888 ], "cells": [ { "location": [ 28.08, 528, 124.32, 543.888 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 528, 220.56, 543.888 ], "text": "528,047", "html_text": "528,047", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 528, 316.8, 543.888 ], "text": "2,270,910", "html_text": "2,270,910", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 528, 413.04, 543.888 ], "text": "3,300,000", "html_text": "3,300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 528, 509.28, 543.888 ], "text": "2,300,000", "html_text": "2,300,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 528, 605.52, 543.888 ], "text": "800,000", "html_text": "800,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 28.08, 512.112, 605.52, 528 ], "cells": [ { "location": [ 28.08, 512.112, 124.32, 528 ], "text": "Non-Revenue Receipts", "html_text": "Non-Revenue Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 512.112, 220.56, 528 ], "text": "34,843,144", "html_text": "34,843,144", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 512.112, 316.8, 528 ], "text": "37,786,534", "html_text": "37,786,534", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 512.112, 413.04, 528 ], "text": "39,700,000", "html_text": "39,700,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 512.112, 509.28, 528 ], "text": "39,700,000", "html_text": "39,700,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 512.112, 605.52, 528 ], "text": "39,700,000", "html_text": "39,700,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 28.08, 496.224, 605.52, 512.112 ], "cells": [ { "location": [ 28.08, 496.224, 124.32, 512.112 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 496.224, 220.56, 512.112 ], "text": "35,371,191", "html_text": "35,371,191", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 496.224, 316.8, 512.112 ], "text": "75,428,635", "html_text": "75,428,635", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 496.224, 413.04, 512.112 ], "text": "118,518,600", "html_text": "118,518,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 496.224, 509.28, 512.112 ], "text": "160,518,600", "html_text": "160,518,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 496.224, 605.52, 512.112 ], "text": "148,518,600", "html_text": "148,518,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 28.08, 480.336, 605.52, 496.224 ], "cells": [ { "location": [ 28.08, 480.336, 124.32, 496.224 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 480.336, 220.56, 496.224 ], "text": "105,050,391", "html_text": "105,050,391", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 480.336, 316.8, 496.224 ], "text": "145,107,835", "html_text": "145,107,835", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 480.336, 413.04, 496.224 ], "text": "118,518,600", "html_text": "118,518,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 480.336, 509.28, 496.224 ], "text": "160,518,600", "html_text": "160,518,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 480.336, 605.52, 496.224 ], "text": "148,518,600", "html_text": "148,518,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 28.08, 464.448, 605.52, 480.336 ], "cells": [ { "location": [ 28.08, 464.448, 124.32, 480.336 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 464.448, 220.56, 480.336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 464.448, 316.8, 480.336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 464.448, 413.04, 480.336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 464.448, 509.28, 480.336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 464.448, 605.52, 480.336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 28.08, 448.56, 605.52, 464.448 ], "cells": [ { "location": [ 28.08, 448.56, 124.32, 464.448 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 448.56, 220.56, 464.448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 448.56, 316.8, 464.448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 448.56, 413.04, 464.448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 448.56, 509.28, 464.448 ], "text": "52,500,000", "html_text": "52,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 448.56, 605.52, 464.448 ], "text": "72,771,000", "html_text": "72,771,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 28.08, 432.672, 605.52, 448.56 ], "cells": [ { "location": [ 28.08, 432.672, 124.32, 448.56 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 432.672, 220.56, 448.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 432.672, 316.8, 448.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 432.672, 413.04, 448.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 432.672, 509.28, 448.56 ], "text": "52,500,000", "html_text": "52,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 432.672, 605.52, 448.56 ], "text": "72,771,000", "html_text": "72,771,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 28.08, 416.784, 605.52, 432.672 ], "cells": [ { "location": [ 28.08, 416.784, 124.32, 432.672 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 416.784, 220.56, 432.672 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 416.784, 316.8, 432.672 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 416.784, 413.04, 432.672 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 416.784, 509.28, 432.672 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 416.784, 605.52, 432.672 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 28.08, 400.896, 605.52, 416.784 ], "cells": [ { "location": [ 28.08, 400.896, 124.32, 416.784 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 400.896, 220.56, 416.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 400.896, 316.8, 416.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 400.896, 413.04, 416.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 400.896, 509.28, 416.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 400.896, 605.52, 416.784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 28.08, 385.008, 605.52, 400.896 ], "cells": [ { "location": [ 28.08, 385.008, 124.32, 400.896 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 385.008, 220.56, 400.896 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 385.008, 316.8, 400.896 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 385.008, 413.04, 400.896 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 385.008, 509.28, 400.896 ], "text": "52,500,000", "html_text": "52,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 385.008, 605.52, 400.896 ], "text": "72,771,000", "html_text": "72,771,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 28.08, 369.12, 605.52, 385.008 ], "cells": [ { "location": [ 28.08, 369.12, 124.32, 385.008 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 124.32, 369.12, 220.56, 385.008 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.56, 369.12, 316.8, 385.008 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 316.8, 369.12, 413.04, 385.008 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 369.12, 509.28, 385.008 ], "text": "52,500,000", "html_text": "52,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 369.12, 605.52, 385.008 ], "text": "72,771,000", "html_text": "72,771,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 25, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 411, "type": "TEXT", "location": { "l": 25.68, "t": 356.16, "r": 583.2, "b": 330.72 }, "text": "The Kentucky Permanent Pension Fund appropriation unit was used to contain $200 million to provide financing in fiscal year 2023-24 to state agencies for salary improvement efforts.", "reading_order": 1 }, { "page": 411, "type": "TEXT", "location": { "l": 25.44, "t": 322.08, "r": 596.88, "b": 284.4 }, "text": "Most of the revenues from the new sports wagering law, 87.5 percent of the excise taxes and application and license fees, are transferred to the Fund. Of the remaining amount, 10% is for the Kentucky Horse Racing and Gaming Commission and 2.5% for the Kentucky problem gambling assistance account.", "reading_order": 2 }, { "page": 411, "type": "TITLE", "location": { "l": 26.88, "t": 276.24, "r": 60, "b": 263.04 }, "text": "Policy", "reading_order": 3, "level": 2 }, { "page": 411, "type": "TEXT", "location": { "l": 25.92, "t": 253.92, "r": 602.88, "b": 228.96 }, "text": "The $67.7 million unexpended General Fund amount is directed in the Governor's 2026-28 budget to the beginning General Fund balance for fiscal year 2027.", "reading_order": 4 }, { "page": 411, "type": "TEXT", "location": { "l": 26.64, "t": 220.08, "r": 602.88, "b": 194.16 }, "text": "The Governor's budget provides $40.5 million from sports wagering revenues to the Pre-K for All initiative in fiscal year 2028 to be administered by the Department of Education.", "reading_order": 5 }, { "page": 411, "type": "TEXT", "location": { "l": 25.68, "t": 186.72, "r": 589.44, "b": 149.52 }, "text": "The expected balance at the end of fiscal year 2026 is estimated to be over $115 million. Of that amount, $52.5 million in fiscal year 2027 and $32,271,000 in fiscal year 2028 is transferred to support the health insurance costs of Kentucky's local school districts.", "reading_order": 6 }, { "page": 411, "type": "TEXT", "location": { "l": 309.36, "t": 18.72, "r": 324.96, "b": 8.64 }, "text": "389", "reading_order": 7 } ] } ]